| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.3B | — | $1.2B | — | 12.0% |
| Op. Income | $79M | — | $58M | — | 35.5% |
| Gross Margin | 91.5% | — | 91.1% | — | 0.3pp |
| Net Margin | 7.4% | — | 3.0% | — | 4.4pp |
| EPS (Diluted) | $1.35 | — | $0.50 | — | 170.0% |
| Free Cash Flow | $279M | — | $160M | — | 74.3% |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | $114M |
| GROSS PROFIT | $1.2B |
| R&D Expenses | $333M |
| Selling & Marketing | $557M |
| General & Administrative | $212M |
| SG&A Expenses | $769M |
| Other Expenses | $42M |
| Operating Expenses | $1.1B |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $79M |
| Interest Income | $20M |
| Interest Expense | $0 |
| Other Income/Expenses | $26M |
| INCOME BEFORE TAX | $105M |
| Income Tax Expense | $6M |
| Net Income from Continuing Ops | $99M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $99M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $99M |
| D&A | $70M |
| EBIT | $79M |
| EBITDA | $149M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | $114M |
| GROSS PROFIT | $1.2B |
| R&D Expenses | $333M |
| Selling & Marketing | $557M |
| General & Administrative | $212M |
| SG&A Expenses | $769M |
| Other Expenses | $42M |
| Operating Expenses | $1.1B |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $79M |
| Interest Income | $20M |
| Interest Expense | $0 |
| Other Income/Expenses | $26M |
| INCOME BEFORE TAX | $105M |
| Income Tax Expense | $6M |
| Net Income from Continuing Ops | $99M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $99M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $99M |
| D&A | $70M |
| EBIT | $79M |
| EBITDA | $149M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $99M |
| Depreciation & Amortization | $70M |
| Stock-Based Compensation | $173M |
| Deferred Income Tax | -$22M |
| Other Non-Cash Items | $88M |
| Change in Working Capital | -$102M |
| OPERATING CASH FLOW | $306M |
| Capital Expenditure | -$27M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$148M |
| Sales/Maturities of Investments | $120M |
| Other Investing Activities | $195.0K |
| NET CASH FROM INVESTING | -$55M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$200M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$47M |
| NET CASH FROM FINANCING | -$247M |
| FREE CASH FLOW | $279M |
| Net Change in Cash | $7M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $314M |
| Short-Term Investments | $132M |
| Net Receivables | $146M |
| Inventory | $0 |
| Other Current Assets | $17M |
| TOTAL CURRENT ASSETS | $624M |
| PP&E (Net) | $117M |
| Goodwill | $104M |
| Intangible Assets | $8M |
| Long-Term Investments | $0 |
| Tax Assets | $119M |
| Other Non-Current Assets | $42M |
| TOTAL NON-CURRENT ASSETS | $391M |
| TOTAL ASSETS | $1.0B |
| Account Payables | $12M |
| Short-Term Debt | $0 |
| Deferred Revenue | $4M |
| Other Current Liabilities | $79M |
| TOTAL CURRENT LIABILITIES | $176M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $41M |
| TOTAL NON-CURRENT LIABILITIES | $89M |
| TOTAL LIABILITIES | $265M |
| Common Stock | $0 |
| Additional Paid-In Capital | $1.8B |
| Retained Earnings | -$1.0B |
| Treasury Stock | -$282.0K |
| Accum. Other Comp. Income | -$12M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $750M |
| Minority Interest | $0 |
| TOTAL EQUITY | $750M |
| TOTAL LIABILITIES & EQUITY | $1.0B |
| Total Debt | $87M |
| Net Debt | -$227M |