| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $554M | — | $530M | — | 4.6% |
| Op. Income | $48M | — | $30M | — | 59.9% |
| Gross Margin | 30.5% | — | 31.3% | — | -0.7pp |
| Net Margin | 4.0% | — | 2.5% | — | 1.5pp |
| EPS (Diluted) | $1.32 | — | $0.79 | — | 67.1% |
| Free Cash Flow | $50M | — | $32M | — | 54.5% |
| Item | Amount |
|---|---|
| REVENUE | $554M |
| Cost of Revenue | $385M |
| GROSS PROFIT | $169M |
| R&D Expenses | $39M |
| Selling & Marketing | $25M |
| General & Administrative | $58M |
| SG&A Expenses | $82M |
| Other Expenses | $0 |
| Operating Expenses | $121M |
| Cost & Expenses | $506M |
| OPERATING INCOME | $48M |
| Interest Income | $0 |
| Interest Expense | $28M |
| Other Income/Expenses | -$19M |
| INCOME BEFORE TAX | $29M |
| Income Tax Expense | $7M |
| Net Income from Continuing Ops | $22M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $22M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $22M |
| D&A | $25M |
| EBIT | $48M |
| EBITDA | $73M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $554M |
| Cost of Revenue | $385M |
| GROSS PROFIT | $169M |
| R&D Expenses | $39M |
| Selling & Marketing | $25M |
| General & Administrative | $58M |
| SG&A Expenses | $82M |
| Other Expenses | $0 |
| Operating Expenses | $121M |
| Cost & Expenses | $506M |
| OPERATING INCOME | $48M |
| Interest Income | $0 |
| Interest Expense | $28M |
| Other Income/Expenses | -$19M |
| INCOME BEFORE TAX | $29M |
| Income Tax Expense | $7M |
| Net Income from Continuing Ops | $22M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $22M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $22M |
| D&A | $25M |
| EBIT | $48M |
| EBITDA | $73M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $22M |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $32M |
| Change in Working Capital | $2M |
| OPERATING CASH FLOW | $57M |
| Capital Expenditure | -$7M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$7M |
| Net Debt Issuance | -$44M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$2M |
| Other Financing Activities | -$1M |
| NET CASH FROM FINANCING | -$48M |
| FREE CASH FLOW | $50M |
| Net Change in Cash | $5M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $41M |
| Short-Term Investments | $0 |
| Net Receivables | $89M |
| Inventory | $109M |
| Other Current Assets | $15M |
| TOTAL CURRENT ASSETS | $253M |
| PP&E (Net) | $83M |
| Goodwill | $134M |
| Intangible Assets | $88M |
| Long-Term Investments | $0 |
| Tax Assets | $11M |
| Other Non-Current Assets | $8M |
| TOTAL NON-CURRENT ASSETS | $324M |
| TOTAL ASSETS | $578M |
| Account Payables | $28M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $39M |
| TOTAL CURRENT LIABILITIES | $69M |
| Long-Term Debt | $173M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $3M |
| Other Non-Current Liabilities | $7M |
| TOTAL NON-CURRENT LIABILITIES | $207M |
| TOTAL LIABILITIES | $276M |
| Common Stock | $114M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $197M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$10M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $301M |
| Minority Interest | $0 |
| TOTAL EQUITY | $301M |
| TOTAL LIABILITIES & EQUITY | $578M |
| Total Debt | $197M |
| Net Debt | $156M |