| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $250M | — | $252M | — | -0.8% |
| Op. Income | $6M | — | $17M | — | -63.5% |
| Gross Margin | 82.0% | — | 82.1% | — | -0.1pp |
| Net Margin | 3.9% | — | 9.0% | — | -5.1pp |
| EPS (Diluted) | $0.20 | — | $0.47 | — | -57.4% |
| Free Cash Flow | $53M | — | $45M | — | 18.9% |
| Item | Amount |
|---|---|
| REVENUE | $250M |
| Cost of Revenue | $45M |
| GROSS PROFIT | $205M |
| R&D Expenses | $67M |
| Selling & Marketing | $113M |
| General & Administrative | $19M |
| SG&A Expenses | $132M |
| Other Expenses | $0 |
| Operating Expenses | $199M |
| Cost & Expenses | $244M |
| OPERATING INCOME | $6M |
| Interest Income | $10M |
| Interest Expense | $189.0K |
| Other Income/Expenses | $8M |
| INCOME BEFORE TAX | $14M |
| Income Tax Expense | $4M |
| Net Income from Continuing Ops | $10M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $10M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $10M |
| D&A | $11M |
| EBIT | $6M |
| EBITDA | $17M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $250M |
| Cost of Revenue | $45M |
| GROSS PROFIT | $205M |
| R&D Expenses | $67M |
| Selling & Marketing | $113M |
| General & Administrative | $19M |
| SG&A Expenses | $132M |
| Other Expenses | $0 |
| Operating Expenses | $199M |
| Cost & Expenses | $244M |
| OPERATING INCOME | $6M |
| Interest Income | $10M |
| Interest Expense | $189.0K |
| Other Income/Expenses | $8M |
| INCOME BEFORE TAX | $14M |
| Income Tax Expense | $4M |
| Net Income from Continuing Ops | $10M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $10M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $10M |
| D&A | $11M |
| EBIT | $6M |
| EBITDA | $17M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $10M |
| Depreciation & Amortization | $11M |
| Stock-Based Compensation | $17M |
| Deferred Income Tax | $931.0K |
| Other Non-Cash Items | -$2M |
| Change in Working Capital | $26M |
| OPERATING CASH FLOW | $62M |
| Capital Expenditure | -$9M |
| Acquisitions (Net) | $33M |
| Purchases of Investments | -$33M |
| Sales/Maturities of Investments | $18M |
| Other Investing Activities | -$24M |
| NET CASH FROM INVESTING | -$14M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$45M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $12M |
| NET CASH FROM FINANCING | -$33M |
| FREE CASH FLOW | $53M |
| Net Change in Cash | $14M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $55M |
| Short-Term Investments | $256M |
| Net Receivables | $17M |
| Inventory | $14M |
| Other Current Assets | $7M |
| TOTAL CURRENT ASSETS | $348M |
| PP&E (Net) | $51M |
| Goodwill | $41M |
| Intangible Assets | $13M |
| Long-Term Investments | $138M |
| Tax Assets | $2M |
| Other Non-Current Assets | $30M |
| TOTAL NON-CURRENT ASSETS | $275M |
| TOTAL ASSETS | $623M |
| Account Payables | $4M |
| Short-Term Debt | $0 |
| Deferred Revenue | $92M |
| Other Current Liabilities | $27M |
| TOTAL CURRENT LIABILITIES | $144M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $55M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $11M |
| TOTAL NON-CURRENT LIABILITIES | $91M |
| TOTAL LIABILITIES | $235M |
| Common Stock | $721.0K |
| Additional Paid-In Capital | $443M |
| Retained Earnings | $134M |
| Treasury Stock | -$191M |
| Accum. Other Comp. Income | $2M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $388M |
| Minority Interest | $0 |
| TOTAL EQUITY | $388M |
| TOTAL LIABILITIES & EQUITY | $623M |
| Total Debt | $30M |
| Net Debt | -$25M |
