| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1000M | — | $956M | — | 4.6% |
| Op. Income | $90M | — | $87M | — | 3.2% |
| Gross Margin | 21.2% | — | 20.9% | — | 0.3pp |
| Net Margin | 6.3% | — | 6.5% | — | -0.2pp |
| EPS (Diluted) | $5.40 | — | $5.33 | — | 1.3% |
| Free Cash Flow | $104M | — | $2M | — | 5517.5% |
| Item | Amount |
|---|---|
| REVENUE | $1000M |
| Cost of Revenue | $788M |
| GROSS PROFIT | $212M |
| R&D Expenses | $0 |
| Selling & Marketing | $77M |
| General & Administrative | $46M |
| SG&A Expenses | $123M |
| Other Expenses | -$1M |
| Operating Expenses | $121M |
| Cost & Expenses | $909M |
| OPERATING INCOME | $90M |
| Interest Income | $0 |
| Interest Expense | $2M |
| Other Income/Expenses | -$5M |
| INCOME BEFORE TAX | $85M |
| Income Tax Expense | $22M |
| Net Income from Continuing Ops | $63M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $63M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $63M |
| D&A | $22M |
| EBIT | $88M |
| EBITDA | $110M |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| REVENUE | $1000M |
| Cost of Revenue | $788M |
| GROSS PROFIT | $212M |
| R&D Expenses | $0 |
| Selling & Marketing | $77M |
| General & Administrative | $46M |
| SG&A Expenses | $123M |
| Other Expenses | -$1M |
| Operating Expenses | $121M |
| Cost & Expenses | $909M |
| OPERATING INCOME | $90M |
| Interest Income | $0 |
| Interest Expense | $2M |
| Other Income/Expenses | -$5M |
| INCOME BEFORE TAX | $85M |
| Income Tax Expense | $22M |
| Net Income from Continuing Ops | $63M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $63M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $63M |
| D&A | $22M |
| EBIT | $88M |
| EBITDA | $110M |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| Net Income | $63M |
| Depreciation & Amortization | $22M |
| Stock-Based Compensation | $4M |
| Deferred Income Tax | -$1M |
| Other Non-Cash Items | $3M |
| Change in Working Capital | $35M |
| OPERATING CASH FLOW | $125M |
| Capital Expenditure | -$21M |
| Acquisitions (Net) | -$4M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$55.0K |
| NET CASH FROM INVESTING | -$24M |
| Net Debt Issuance | -$44M |
| Common Stock Repurchased | -$379.0K |
| Common Dividends Paid | -$55M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$99M |
| FREE CASH FLOW | $104M |
| Net Change in Cash | $2M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2M |
| Short-Term Investments | $0 |
| Net Receivables | $73M |
| Inventory | $173M |
| Other Current Assets | $7M |
| TOTAL CURRENT ASSETS | $254M |
| PP&E (Net) | $127M |
| Goodwill | $12M |
| Intangible Assets | $7M |
| Long-Term Investments | $29M |
| Tax Assets | $4M |
| Other Non-Current Assets | -$7M |
| TOTAL NON-CURRENT ASSETS | $171M |
| TOTAL ASSETS | $425M |
| Account Payables | $43M |
| Short-Term Debt | $957.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $86M |
| Long-Term Debt | $7M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $36M |
| TOTAL NON-CURRENT LIABILITIES | $47M |
| TOTAL LIABILITIES | $133M |
| Common Stock | $117.0K |
| Additional Paid-In Capital | $132M |
| Retained Earnings | $162M |
| Treasury Stock | -$1M |
| Accum. Other Comp. Income | -$204.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $292M |
| Minority Interest | $0 |
| TOTAL EQUITY | $292M |
| TOTAL LIABILITIES & EQUITY | $425M |
| Total Debt | $13M |
| Net Debt | $11M |