A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S
1	Main
2					4/30/2021				4/29/2022
3			FQ321	FQ421	FQ122	FQ222	FQ322	FQ422	FQ123	FQ223	FQ323	FQ423		FY20	FY21	FY22	FY23	FY24	FY25
4		License			646				572
5		Subscription			741				899
6		Services			1607				1617
7		Revenue			2994	0	0	0	3088
8		COGS			531				602
9		Gross Margin			2463				2486
10		R&D			708				774
11		S&M			959				1053
12		G&A			236				251
13		OpEx			1903				2078
14		OpInc			560				408
15		Interest Income			-73				-80
16		Pretax Income			487				328
17		Taxes			86				86
18		Net Income			401				242