| Metric | FY 2021 | Prior Q | FY 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $329M | — | $236M | — | 39.4% |
| Op. Income | $85M | — | $50M | — | 71.0% |
| Gross Margin | 54.9% | — | 52.6% | — | 2.3pp |
| Net Margin | 20.3% | — | 16.7% | — | 3.7pp |
| EPS (Diluted) | $35.27 | — | $20.79 | — | 69.6% |
| Free Cash Flow | $45M | — | $31M | — | 46.9% |
| Item | Amount |
|---|---|
| REVENUE | $329M |
| Cost of Revenue | $149M |
| GROSS PROFIT | $181M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $64M |
| SG&A Expenses | $64M |
| Other Expenses | $32M |
| Operating Expenses | $96M |
| Cost & Expenses | $245M |
| OPERATING INCOME | $85M |
| Interest Income | $4M |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $85M |
| Income Tax Expense | $18M |
| Net Income from Continuing Ops | $67M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $67M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $67M |
| D&A | $2M |
| EBIT | $85M |
| EBITDA | $87M |
| EPS | $35 |
| EPS Diluted | $35 |
| Item | Amount |
|---|---|
| REVENUE | $329M |
| Cost of Revenue | $149M |
| GROSS PROFIT | $181M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $64M |
| SG&A Expenses | $64M |
| Other Expenses | $32M |
| Operating Expenses | $96M |
| Cost & Expenses | $245M |
| OPERATING INCOME | $85M |
| Interest Income | $4M |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $85M |
| Income Tax Expense | $18M |
| Net Income from Continuing Ops | $67M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $67M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $67M |
| D&A | $2M |
| EBIT | $85M |
| EBITDA | $87M |
| EPS | $35 |
| EPS Diluted | $35 |
| Item | Amount |
|---|---|
| Net Income | $67M |
| Depreciation & Amortization | $2M |
| Stock-Based Compensation | $299.0K |
| Deferred Income Tax | $5M |
| Other Non-Cash Items | -$21M |
| Change in Working Capital | -$2M |
| OPERATING CASH FLOW | $52M |
| Capital Expenditure | -$7M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$45M |
| Sales/Maturities of Investments | $53M |
| Other Investing Activities | $8M |
| NET CASH FROM INVESTING | $9M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$38M |
| Other Financing Activities | -$1.0K |
| NET CASH FROM FINANCING | -$38M |
| FREE CASH FLOW | $45M |
| Net Change in Cash | $23M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $37M |
| Short-Term Investments | $126M |
| Net Receivables | $24M |
| Inventory | $0 |
| Other Current Assets | -$198M |
| TOTAL CURRENT ASSETS | $0 |
| PP&E (Net) | $18M |
| Goodwill | $7M |
| Intangible Assets | $9M |
| Long-Term Investments | $203M |
| Tax Assets | $0 |
| Other Non-Current Assets | -$237M |
| TOTAL NON-CURRENT ASSETS | $0 |
| TOTAL ASSETS | $331M |
| Account Payables | $44M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$47M |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $13M |
| Other Non-Current Liabilities | -$18M |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $102M |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $226M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $3M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $229M |
| Minority Interest | $0 |
| TOTAL EQUITY | $229M |
| TOTAL LIABILITIES & EQUITY | $331M |
| Total Debt | $5M |
| Net Debt | -$32M |