| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $6.4B | — | $7.0B | — | -8.6% |
| Op. Income | $92M | — | $90M | — | 2.8% |
| Gross Margin | 2.8% | — | 2.6% | — | 0.3pp |
| Net Margin | 0.6% | — | 0.6% | — | 0.0pp |
| EPS (Diluted) | $0.26 | — | $0.00 | — | Infinity% |
| Free Cash Flow | $95M | — | $47M | — | 104.0% |
| Item | Amount |
|---|---|
| REVENUE | $6.4B |
| Cost of Revenue | $6.2B |
| GROSS PROFIT | $181M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $43M |
| SG&A Expenses | $43M |
| Other Expenses | $46M |
| Operating Expenses | $89M |
| Cost & Expenses | $6.3B |
| OPERATING INCOME | $92M |
| Interest Income | $4M |
| Interest Expense | $40M |
| Other Income/Expenses | -$37M |
| INCOME BEFORE TAX | $55M |
| Income Tax Expense | $15M |
| Net Income from Continuing Ops | $40M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $40M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $40M |
| D&A | $46M |
| EBIT | $96M |
| EBITDA | $142M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $6.4B |
| Cost of Revenue | $6.2B |
| GROSS PROFIT | $181M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $43M |
| SG&A Expenses | $43M |
| Other Expenses | $46M |
| Operating Expenses | $89M |
| Cost & Expenses | $6.3B |
| OPERATING INCOME | $92M |
| Interest Income | $4M |
| Interest Expense | $40M |
| Other Income/Expenses | -$37M |
| INCOME BEFORE TAX | $55M |
| Income Tax Expense | $15M |
| Net Income from Continuing Ops | $40M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $40M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $40M |
| D&A | $46M |
| EBIT | $96M |
| EBITDA | $142M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $40M |
| Depreciation & Amortization | $46M |
| Stock-Based Compensation | $876.0K |
| Deferred Income Tax | -$1M |
| Other Non-Cash Items | $278.0K |
| Change in Working Capital | $21M |
| OPERATING CASH FLOW | $107M |
| Capital Expenditure | -$11M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $2M |
| NET CASH FROM INVESTING | -$9M |
| Net Debt Issuance | $40M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$129M |
| NET CASH FROM FINANCING | -$89M |
| FREE CASH FLOW | $95M |
| Net Change in Cash | $8M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $25M |
| Short-Term Investments | $0 |
| Net Receivables | $105M |
| Inventory | $24M |
| Other Current Assets | $10M |
| TOTAL CURRENT ASSETS | $171M |
| PP&E (Net) | $535M |
| Goodwill | $77M |
| Intangible Assets | $175M |
| Long-Term Investments | $0 |
| Tax Assets | $69M |
| Other Non-Current Assets | $58M |
| TOTAL NON-CURRENT ASSETS | $914M |
| TOTAL ASSETS | $1.1B |
| Account Payables | $90M |
| Short-Term Debt | $0 |
| Deferred Revenue | $7M |
| Other Current Liabilities | $10M |
| TOTAL CURRENT LIABILITIES | $167M |
| Long-Term Debt | $381M |
| Deferred Revenue NC | $29M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $92M |
| TOTAL NON-CURRENT LIABILITIES | $853M |
| TOTAL LIABILITIES | $1.0B |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $66M |
| TOTAL STOCKHOLDERS' EQUITY | $66M |
| Minority Interest | $0 |
| TOTAL EQUITY | $66M |
| TOTAL LIABILITIES & EQUITY | $1.1B |
| Total Debt | $754M |
| Net Debt | $728M |