| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $880M | — | $876M | — | 0.4% |
| Op. Income | $79M | — | $54M | — | 44.5% |
| Gross Margin | 20.0% | — | 18.1% | — | 1.9pp |
| Net Margin | 6.1% | — | 4.5% | — | 1.6pp |
| EPS (Diluted) | $4.69 | — | $3.43 | — | 36.7% |
| Free Cash Flow | $49M | — | $68M | — | -28.9% |
| Item | Amount |
|---|---|
| REVENUE | $880M |
| Cost of Revenue | $704M |
| GROSS PROFIT | $176M |
| R&D Expenses | $0 |
| Selling & Marketing | $59M |
| General & Administrative | $39M |
| SG&A Expenses | $99M |
| Other Expenses | -$2M |
| Operating Expenses | $97M |
| Cost & Expenses | $802M |
| OPERATING INCOME | $79M |
| Interest Income | $0 |
| Interest Expense | $2M |
| Other Income/Expenses | -$6M |
| INCOME BEFORE TAX | $73M |
| Income Tax Expense | $19M |
| Net Income from Continuing Ops | $54M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $54M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $54M |
| D&A | $18M |
| EBIT | $75M |
| EBITDA | $93M |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| REVENUE | $880M |
| Cost of Revenue | $704M |
| GROSS PROFIT | $176M |
| R&D Expenses | $0 |
| Selling & Marketing | $59M |
| General & Administrative | $39M |
| SG&A Expenses | $99M |
| Other Expenses | -$2M |
| Operating Expenses | $97M |
| Cost & Expenses | $802M |
| OPERATING INCOME | $79M |
| Interest Income | $0 |
| Interest Expense | $2M |
| Other Income/Expenses | -$6M |
| INCOME BEFORE TAX | $73M |
| Income Tax Expense | $19M |
| Net Income from Continuing Ops | $54M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $54M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $54M |
| D&A | $18M |
| EBIT | $75M |
| EBITDA | $93M |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| Net Income | $54M |
| Depreciation & Amortization | $18M |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | $104.0K |
| Other Non-Cash Items | $1M |
| Change in Working Capital | -$13M |
| OPERATING CASH FLOW | $64M |
| Capital Expenditure | -$15M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $973.0K |
| NET CASH FROM INVESTING | -$14M |
| Net Debt Issuance | $20M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$69M |
| Other Financing Activities | -$1M |
| NET CASH FROM FINANCING | -$50M |
| FREE CASH FLOW | $49M |
| Net Change in Cash | -$56.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2M |
| Short-Term Investments | $0 |
| Net Receivables | $57M |
| Inventory | $172M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $239M |
| PP&E (Net) | $111M |
| Goodwill | $10M |
| Intangible Assets | $12M |
| Long-Term Investments | $0 |
| Tax Assets | $7M |
| Other Non-Current Assets | $29M |
| TOTAL NON-CURRENT ASSETS | $169M |
| TOTAL ASSETS | $407M |
| Account Payables | $36M |
| Short-Term Debt | $34M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $112M |
| Long-Term Debt | $15M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $39M |
| TOTAL NON-CURRENT LIABILITIES | $57M |
| TOTAL LIABILITIES | $169M |
| Common Stock | $115.0K |
| Additional Paid-In Capital | $124M |
| Retained Earnings | $124M |
| Treasury Stock | -$1M |
| Accum. Other Comp. Income | -$9M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $238M |
| Minority Interest | $0 |
| TOTAL EQUITY | $238M |
| TOTAL LIABILITIES & EQUITY | $407M |
| Total Debt | $52M |
| Net Debt | $51M |