| Metric | Q1 2025 | Q4 2024 | Q1 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $505M | $519M | $428M | -2.6% | 18.2% |
| Op. Income | $293M | $259M | $263M | 13.3% | 11.4% |
| Gross Margin | 98.2% | 57.7% | 72.7% | 40.5pp | 25.5pp |
| Net Margin | 40.0% | 37.9% | 41.5% | 2.2pp | -1.4pp |
| EPS (Diluted) | $6.74 | $6.54 | $5.91 | 3.0% | 14.1% |
| Free Cash Flow | $192M | $111M | $188M | 73.1% | 1.9% |
| Item | Amount |
|---|---|
| REVENUE | $505M |
| Cost of Revenue | $9M |
| GROSS PROFIT | $496M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $203M |
| SG&A Expenses | $203M |
| Other Expenses | $0 |
| Operating Expenses | $203M |
| Cost & Expenses | $212M |
| OPERATING INCOME | $293M |
| Interest Income | $13M |
| Interest Expense | $0 |
| Other Income/Expenses | $218.3K |
| INCOME BEFORE TAX | $293M |
| Income Tax Expense | $84M |
| Net Income from Continuing Ops | $209M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $202M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $202M |
| D&A | $36M |
| EBIT | $293M |
| EBITDA | $329M |
| EPS | $7 |
| EPS Diluted | $7 |
| Item | Amount |
|---|---|
| REVENUE | $505M |
| Cost of Revenue | $9M |
| GROSS PROFIT | $496M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $203M |
| SG&A Expenses | $203M |
| Other Expenses | $0 |
| Operating Expenses | $203M |
| Cost & Expenses | $212M |
| OPERATING INCOME | $293M |
| Interest Income | $13M |
| Interest Expense | $0 |
| Other Income/Expenses | $218.3K |
| INCOME BEFORE TAX | $293M |
| Income Tax Expense | $84M |
| Net Income from Continuing Ops | $209M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $202M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $202M |
| D&A | $36M |
| EBIT | $293M |
| EBITDA | $329M |
| EPS | $7 |
| EPS Diluted | $7 |
| Item | Amount |
|---|---|
| Net Income | $202M |
| Depreciation & Amortization | $36M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$95M |
| Change in Working Capital | $49M |
| OPERATING CASH FLOW | $192M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$8M |
| NET CASH FROM INVESTING | -$8M |
| Net Debt Issuance | -$8M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$22M |
| NET CASH FROM FINANCING | -$29M |
| FREE CASH FLOW | $192M |
| Net Change in Cash | $149M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.3B |
| Short-Term Investments | $0 |
| Net Receivables | $170M |
| Inventory | $4M |
| Other Current Assets | $178M |
| TOTAL CURRENT ASSETS | $1.7B |
| PP&E (Net) | $15M |
| Goodwill | $148M |
| Intangible Assets | $3.0B |
| Long-Term Investments | $103M |
| Tax Assets | $0 |
| Other Non-Current Assets | $83M |
| TOTAL NON-CURRENT ASSETS | $3.3B |
| TOTAL ASSETS | $5.0B |
| Account Payables | $14M |
| Short-Term Debt | $57M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $207M |
| TOTAL CURRENT LIABILITIES | $323M |
| Long-Term Debt | $686M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $228M |
| TOTAL NON-CURRENT LIABILITIES | $914M |
| TOTAL LIABILITIES | $1.2B |
| Common Stock | $447M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $2.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $171M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.3B |
| Minority Interest | $428M |
| TOTAL EQUITY | $3.8B |
| TOTAL LIABILITIES & EQUITY | $5.0B |
| Total Debt | $744M |
| Net Debt | -$560M |