| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $92M | — | $92M | — | 0.3% |
| Op. Income | $14M | — | $17M | — | -17.7% |
| Gross Margin | 71.5% | — | 70.8% | — | 0.7pp |
| Net Margin | 12.2% | — | 14.5% | — | -2.4pp |
| EPS (Diluted) | $0.45 | — | $0.51 | — | -11.8% |
| Free Cash Flow | $21M | — | $14M | — | 52.4% |
| Item | Amount |
|---|---|
| REVENUE | $92M |
| Cost of Revenue | $26M |
| GROSS PROFIT | $66M |
| R&D Expenses | $0 |
| Selling & Marketing | $1M |
| General & Administrative | $30M |
| SG&A Expenses | $31M |
| Other Expenses | $20M |
| Operating Expenses | $52M |
| Cost & Expenses | $78M |
| OPERATING INCOME | $14M |
| Interest Income | $83M |
| Interest Expense | $18M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $14M |
| Income Tax Expense | $3M |
| Net Income from Continuing Ops | $11M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $11M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $11M |
| D&A | $3M |
| EBIT | $14M |
| EBITDA | $17M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $92M |
| Cost of Revenue | $26M |
| GROSS PROFIT | $66M |
| R&D Expenses | $0 |
| Selling & Marketing | $1M |
| General & Administrative | $30M |
| SG&A Expenses | $31M |
| Other Expenses | $20M |
| Operating Expenses | $52M |
| Cost & Expenses | $78M |
| OPERATING INCOME | $14M |
| Interest Income | $83M |
| Interest Expense | $18M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $14M |
| Income Tax Expense | $3M |
| Net Income from Continuing Ops | $11M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $11M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $11M |
| D&A | $3M |
| EBIT | $14M |
| EBITDA | $17M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $11M |
| Depreciation & Amortization | $3M |
| Stock-Based Compensation | $1M |
| Deferred Income Tax | -$2M |
| Other Non-Cash Items | $6M |
| Change in Working Capital | $6M |
| OPERATING CASH FLOW | $25M |
| Capital Expenditure | -$4M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$159M |
| Sales/Maturities of Investments | $181M |
| Other Investing Activities | -$142M |
| NET CASH FROM INVESTING | -$124M |
| Net Debt Issuance | -$184M |
| Common Stock Repurchased | -$11M |
| Common Dividends Paid | -$5M |
| Other Financing Activities | $360M |
| NET CASH FROM FINANCING | $161M |
| FREE CASH FLOW | $21M |
| Net Change in Cash | $63M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $84M |
| Short-Term Investments | $202M |
| Net Receivables | $8M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $295M |
| PP&E (Net) | $25M |
| Goodwill | $12M |
| Intangible Assets | $3M |
| Long-Term Investments | $1.9B |
| Tax Assets | $13M |
| Other Non-Current Assets | $100M |
| TOTAL NON-CURRENT ASSETS | $2.1B |
| TOTAL ASSETS | $2.4B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $2.0B |
| TOTAL CURRENT LIABILITIES | $2.0B |
| Long-Term Debt | $58M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $38M |
| TOTAL NON-CURRENT LIABILITIES | $96M |
| TOTAL LIABILITIES | $2.1B |
| Common Stock | $253.0K |
| Additional Paid-In Capital | $155M |
| Retained Earnings | $88M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$11M |
| Other Equity | -$5M |
| TOTAL STOCKHOLDERS' EQUITY | $227M |
| Minority Interest | $0 |
| TOTAL EQUITY | $227M |
| TOTAL LIABILITIES & EQUITY | $2.4B |
| Total Debt | $58M |
| Net Debt | -$27M |