| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $7.0B | — | $7.1B | — | -1.7% |
| Op. Income | $90M | — | $93M | — | -3.6% |
| Gross Margin | 2.6% | — | 2.2% | — | 0.3pp |
| Net Margin | 0.6% | — | 0.8% | — | -0.2pp |
| EPS (Diluted) | $0.00 | — | $0.00 | — | NaN% |
| Free Cash Flow | $47M | — | $63M | — | -25.3% |
| Item | Amount |
|---|---|
| REVENUE | $7.0B |
| Cost of Revenue | $6.8B |
| GROSS PROFIT | $178M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $42M |
| SG&A Expenses | $42M |
| Other Expenses | $47M |
| Operating Expenses | $89M |
| Cost & Expenses | $6.9B |
| OPERATING INCOME | $90M |
| Interest Income | $16.0K |
| Interest Expense | $35M |
| Other Income/Expenses | -$35M |
| INCOME BEFORE TAX | $54M |
| Income Tax Expense | $13M |
| Net Income from Continuing Ops | $42M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $41M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $41M |
| D&A | $44M |
| EBIT | $90M |
| EBITDA | $134M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $7.0B |
| Cost of Revenue | $6.8B |
| GROSS PROFIT | $178M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $42M |
| SG&A Expenses | $42M |
| Other Expenses | $47M |
| Operating Expenses | $89M |
| Cost & Expenses | $6.9B |
| OPERATING INCOME | $90M |
| Interest Income | $16.0K |
| Interest Expense | $35M |
| Other Income/Expenses | -$35M |
| INCOME BEFORE TAX | $54M |
| Income Tax Expense | $13M |
| Net Income from Continuing Ops | $42M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $41M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $41M |
| D&A | $44M |
| EBIT | $90M |
| EBITDA | $134M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $42M |
| Depreciation & Amortization | $44M |
| Stock-Based Compensation | $608.0K |
| Deferred Income Tax | -$2M |
| Other Non-Cash Items | $6M |
| Change in Working Capital | -$32M |
| OPERATING CASH FLOW | $59M |
| Capital Expenditure | -$12M |
| Acquisitions (Net) | -$136M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $68M |
| NET CASH FROM INVESTING | -$80M |
| Net Debt Issuance | $93M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$67M |
| NET CASH FROM FINANCING | $25M |
| FREE CASH FLOW | $47M |
| Net Change in Cash | $5M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $17M |
| Short-Term Investments | $0 |
| Net Receivables | $137M |
| Inventory | $27M |
| Other Current Assets | $8M |
| TOTAL CURRENT ASSETS | $194M |
| PP&E (Net) | $427M |
| Goodwill | $77M |
| Intangible Assets | $196M |
| Long-Term Investments | $0 |
| Tax Assets | $69M |
| Other Non-Current Assets | $54M |
| TOTAL NON-CURRENT ASSETS | $822M |
| TOTAL ASSETS | $1.0B |
| Account Payables | $104M |
| Short-Term Debt | $0 |
| Deferred Revenue | $5M |
| Other Current Liabilities | $31M |
| TOTAL CURRENT LIABILITIES | $192M |
| Long-Term Debt | $337M |
| Deferred Revenue NC | $27M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $100M |
| TOTAL NON-CURRENT LIABILITIES | $717M |
| TOTAL LIABILITIES | $910M |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $106M |
| TOTAL STOCKHOLDERS' EQUITY | $106M |
| Minority Interest | $16.0K |
| TOTAL EQUITY | $106M |
| TOTAL LIABILITIES & EQUITY | $1.0B |
| Total Debt | $605M |
| Net Debt | $587M |