| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $6.6B | — | $5.2B | — | 26.7% |
| Op. Income | $680M | — | $471M | — | 44.4% |
| Gross Margin | 57.6% | — | 55.4% | — | 2.2pp |
| Net Margin | 6.5% | — | 1.4% | — | 5.1pp |
| EPS (Diluted) | $0.76 | — | $0.14 | — | 442.9% |
| Free Cash Flow | $504M | — | $183M | — | 175.2% |
| Item | Amount |
|---|---|
| REVENUE | $6.6B |
| Cost of Revenue | $2.8B |
| GROSS PROFIT | $3.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $3.1B |
| Other Expenses | $0 |
| Operating Expenses | $3.1B |
| Cost & Expenses | $5.9B |
| OPERATING INCOME | $680M |
| Interest Income | $6M |
| Interest Expense | $98M |
| Other Income/Expenses | -$55M |
| INCOME BEFORE TAX | $625M |
| Income Tax Expense | $184M |
| Net Income from Continuing Ops | $440M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $427M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $427M |
| D&A | $384M |
| EBIT | $722M |
| EBITDA | $1.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $6.6B |
| Cost of Revenue | $2.8B |
| GROSS PROFIT | $3.8B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $3.1B |
| Other Expenses | $0 |
| Operating Expenses | $3.1B |
| Cost & Expenses | $5.9B |
| OPERATING INCOME | $680M |
| Interest Income | $6M |
| Interest Expense | $98M |
| Other Income/Expenses | -$55M |
| INCOME BEFORE TAX | $625M |
| Income Tax Expense | $184M |
| Net Income from Continuing Ops | $440M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $427M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $427M |
| D&A | $384M |
| EBIT | $722M |
| EBITDA | $1.1B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $427M |
| Depreciation & Amortization | $384M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $28M |
| Change in Working Capital | -$111M |
| OPERATING CASH FLOW | $729M |
| Capital Expenditure | -$226M |
| Acquisitions (Net) | -$45M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$338M |
| Net Debt Issuance | $4M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$164M |
| NET CASH FROM FINANCING | -$123M |
| FREE CASH FLOW | $504M |
| Net Change in Cash | $307M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $652M |
| Short-Term Investments | $0 |
| Net Receivables | $830M |
| Inventory | $1.6B |
| Other Current Assets | $200M |
| TOTAL CURRENT ASSETS | $3.3B |
| PP&E (Net) | $1.5B |
| Goodwill | $2.3B |
| Intangible Assets | $2.8B |
| Long-Term Investments | $71M |
| Tax Assets | $84M |
| Other Non-Current Assets | $24M |
| TOTAL NON-CURRENT ASSETS | $6.8B |
| TOTAL ASSETS | $10.1B |
| Account Payables | $770M |
| Short-Term Debt | $300M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.0B |
| TOTAL CURRENT LIABILITIES | $2.2B |
| Long-Term Debt | $1.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $520M |
| Other Non-Current Liabilities | -$599M |
| TOTAL NON-CURRENT LIABILITIES | $2.0B |
| TOTAL LIABILITIES | $4.2B |
| Common Stock | $19M |
| Additional Paid-In Capital | $3.3B |
| Retained Earnings | -$214M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $2.8B |
| Other Equity | -$43M |
| TOTAL STOCKHOLDERS' EQUITY | $5.8B |
| Minority Interest | $19M |
| TOTAL EQUITY | $5.8B |
| TOTAL LIABILITIES & EQUITY | $10.1B |
| Total Debt | $2.4B |
| Net Debt | $1.8B |