| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.4B | — | $1.3B | — | 5.6% |
| Op. Income | $151M | — | $79M | — | 91.1% |
| Gross Margin | 91.2% | — | 91.5% | — | -0.2pp |
| Net Margin | 9.4% | — | 7.4% | — | 2.0pp |
| EPS (Diluted) | $1.88 | — | $1.35 | — | 39.3% |
| Free Cash Flow | $248M | — | $279M | — | -11.1% |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $124M |
| GROSS PROFIT | $1.3B |
| R&D Expenses | $326M |
| Selling & Marketing | $586M |
| General & Administrative | $185M |
| SG&A Expenses | $771M |
| Other Expenses | $40M |
| Operating Expenses | $1.1B |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $151M |
| Interest Income | $21M |
| Interest Expense | $0 |
| Other Income/Expenses | $32M |
| INCOME BEFORE TAX | $183M |
| Income Tax Expense | $50M |
| Net Income from Continuing Ops | $133M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $133M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $133M |
| D&A | $56M |
| EBIT | $151M |
| EBITDA | $207M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $124M |
| GROSS PROFIT | $1.3B |
| R&D Expenses | $326M |
| Selling & Marketing | $586M |
| General & Administrative | $185M |
| SG&A Expenses | $771M |
| Other Expenses | $40M |
| Operating Expenses | $1.1B |
| Cost & Expenses | $1.3B |
| OPERATING INCOME | $151M |
| Interest Income | $21M |
| Interest Expense | $0 |
| Other Income/Expenses | $32M |
| INCOME BEFORE TAX | $183M |
| Income Tax Expense | $50M |
| Net Income from Continuing Ops | $133M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $133M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $133M |
| D&A | $56M |
| EBIT | $151M |
| EBITDA | $207M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $133M |
| Depreciation & Amortization | $56M |
| Stock-Based Compensation | $158M |
| Deferred Income Tax | -$25M |
| Other Non-Cash Items | $74M |
| Change in Working Capital | -$110M |
| OPERATING CASH FLOW | $286M |
| Capital Expenditure | -$37M |
| Acquisitions (Net) | -$66M |
| Purchases of Investments | -$97M |
| Sales/Maturities of Investments | $123M |
| Other Investing Activities | -$10.0K |
| NET CASH FROM INVESTING | -$77M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$251M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$53M |
| NET CASH FROM FINANCING | -$304M |
| FREE CASH FLOW | $248M |
| Net Change in Cash | -$96M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $217M |
| Short-Term Investments | $111M |
| Net Receivables | $155M |
| Inventory | $0 |
| Other Current Assets | $15M |
| TOTAL CURRENT ASSETS | $517M |
| PP&E (Net) | $100M |
| Goodwill | $131M |
| Intangible Assets | $59M |
| Long-Term Investments | $0 |
| Tax Assets | $140M |
| Other Non-Current Assets | $38M |
| TOTAL NON-CURRENT ASSETS | $467M |
| TOTAL ASSETS | $984M |
| Account Payables | $12M |
| Short-Term Debt | $0 |
| Deferred Revenue | $3M |
| Other Current Liabilities | $85M |
| TOTAL CURRENT LIABILITIES | $155M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $62M |
| TOTAL NON-CURRENT LIABILITIES | $85M |
| TOTAL LIABILITIES | $240M |
| Common Stock | $0 |
| Additional Paid-In Capital | $1.9B |
| Retained Earnings | -$1.1B |
| Treasury Stock | -$4M |
| Accum. Other Comp. Income | -$15M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $744M |
| Minority Interest | $0 |
| TOTAL EQUITY | $744M |
| TOTAL LIABILITIES & EQUITY | $984M |
| Total Debt | $43M |
| Net Debt | -$174M |