| Metric | FY 2021 | Prior Q | FY 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $354M | — | $380M | — | -6.9% |
| Op. Income | $136M | — | $21M | — | 544.8% |
| Gross Margin | 91.7% | — | 54.6% | — | 37.1pp |
| Net Margin | 31.2% | — | 5.5% | — | 25.6pp |
| EPS (Diluted) | $2.81 | — | $0.53 | — | 430.2% |
| Free Cash Flow | $211M | — | $46M | — | 357.9% |
| Item | Amount |
|---|---|
| REVENUE | $354M |
| Cost of Revenue | $29M |
| GROSS PROFIT | $325M |
| R&D Expenses | $0 |
| Selling & Marketing | $5M |
| General & Administrative | $104M |
| SG&A Expenses | $109M |
| Other Expenses | $80M |
| Operating Expenses | $189M |
| Cost & Expenses | $218M |
| OPERATING INCOME | $136M |
| Interest Income | $289M |
| Interest Expense | $13M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $136M |
| Income Tax Expense | $25M |
| Net Income from Continuing Ops | $110M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $110M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $110M |
| D&A | $11M |
| EBIT | $136M |
| EBITDA | $147M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $354M |
| Cost of Revenue | $29M |
| GROSS PROFIT | $325M |
| R&D Expenses | $0 |
| Selling & Marketing | $5M |
| General & Administrative | $104M |
| SG&A Expenses | $109M |
| Other Expenses | $80M |
| Operating Expenses | $189M |
| Cost & Expenses | $218M |
| OPERATING INCOME | $136M |
| Interest Income | $289M |
| Interest Expense | $13M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $136M |
| Income Tax Expense | $25M |
| Net Income from Continuing Ops | $110M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $110M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $110M |
| D&A | $11M |
| EBIT | $136M |
| EBITDA | $147M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $110M |
| Depreciation & Amortization | $11M |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | $2M |
| Other Non-Cash Items | $38M |
| Change in Working Capital | $50M |
| OPERATING CASH FLOW | $215M |
| Capital Expenditure | -$4M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$314M |
| Sales/Maturities of Investments | $147M |
| Other Investing Activities | $184M |
| NET CASH FROM INVESTING | $13M |
| Net Debt Issuance | -$67M |
| Common Stock Repurchased | -$630.0K |
| Common Dividends Paid | -$44M |
| Other Financing Activities | $576M |
| NET CASH FROM FINANCING | $464M |
| FREE CASH FLOW | $211M |
| Net Change in Cash | $693M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $922M |
| Short-Term Investments | $910M |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.8B |
| PP&E (Net) | $53M |
| Goodwill | $373M |
| Intangible Assets | $7M |
| Long-Term Investments | $6.9B |
| Tax Assets | $0 |
| Other Non-Current Assets | $320M |
| TOTAL NON-CURRENT ASSETS | $7.7B |
| TOTAL ASSETS | $9.5B |
| Account Payables | $0 |
| Short-Term Debt | $84M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $8.0B |
| TOTAL CURRENT LIABILITIES | $8.1B |
| Long-Term Debt | $77M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $124M |
| TOTAL NON-CURRENT LIABILITIES | $201M |
| TOTAL LIABILITIES | $8.3B |
| Common Stock | $104M |
| Additional Paid-In Capital | $403M |
| Retained Earnings | $774M |
| Treasury Stock | -$67M |
| Accum. Other Comp. Income | -$7M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.2B |
| TOTAL LIABILITIES & EQUITY | $9.5B |
| Total Debt | $161M |
| Net Debt | -$761M |