| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $460M | — | $366M | — | 25.7% |
| Op. Income | $139M | — | $129M | — | 7.8% |
| Gross Margin | 61.6% | — | 69.5% | — | -7.9pp |
| Net Margin | 24.2% | — | 28.1% | — | -3.9pp |
| EPS (Diluted) | $4.77 | — | $4.24 | — | 12.5% |
| Free Cash Flow | $468M | — | $455M | — | 2.7% |
| Item | Amount |
|---|---|
| REVENUE | $460M |
| Cost of Revenue | $177M |
| GROSS PROFIT | $283M |
| R&D Expenses | $0 |
| Selling & Marketing | $56M |
| General & Administrative | $50M |
| SG&A Expenses | $106M |
| Other Expenses | $38M |
| Operating Expenses | $144M |
| Cost & Expenses | $321M |
| OPERATING INCOME | $139M |
| Interest Income | $980M |
| Interest Expense | $160M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $139M |
| Income Tax Expense | $28M |
| Net Income from Continuing Ops | $110M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $111M |
| Net Income Deductions | -$2M |
| BOTTOM LINE NET INCOME | $90M |
| D&A | $5M |
| EBIT | $139M |
| EBITDA | $144M |
| EPS | $6 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| REVENUE | $460M |
| Cost of Revenue | $177M |
| GROSS PROFIT | $283M |
| R&D Expenses | $0 |
| Selling & Marketing | $56M |
| General & Administrative | $50M |
| SG&A Expenses | $106M |
| Other Expenses | $38M |
| Operating Expenses | $144M |
| Cost & Expenses | $321M |
| OPERATING INCOME | $139M |
| Interest Income | $980M |
| Interest Expense | $160M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $139M |
| Income Tax Expense | $28M |
| Net Income from Continuing Ops | $110M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $111M |
| Net Income Deductions | -$2M |
| BOTTOM LINE NET INCOME | $90M |
| D&A | $5M |
| EBIT | $139M |
| EBITDA | $144M |
| EPS | $6 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| Net Income | $111M |
| Depreciation & Amortization | $17M |
| Stock-Based Compensation | $4M |
| Deferred Income Tax | $30M |
| Other Non-Cash Items | $577M |
| Change in Working Capital | -$271M |
| OPERATING CASH FLOW | $469M |
| Capital Expenditure | -$2M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$745M |
| NET CASH FROM INVESTING | -$747M |
| Net Debt Issuance | $463M |
| Common Stock Repurchased | -$53M |
| Common Dividends Paid | -$26M |
| Other Financing Activities | $889.0K |
| NET CASH FROM FINANCING | $394M |
| FREE CASH FLOW | $468M |
| Net Change in Cash | $116M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $375M |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $375M |
| PP&E (Net) | $24M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $2.7B |
| Tax Assets | $0 |
| Other Non-Current Assets | $156M |
| TOTAL NON-CURRENT ASSETS | $2.9B |
| TOTAL ASSETS | $3.3B |
| Account Payables | $72M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $72M |
| Long-Term Debt | $2.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $204M |
| TOTAL NON-CURRENT LIABILITIES | $2.7B |
| TOTAL LIABILITIES | $2.8B |
| Common Stock | $0 |
| Additional Paid-In Capital | $98M |
| Retained Earnings | $395M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $493M |
| Minority Interest | -$4M |
| TOTAL EQUITY | $489M |
| TOTAL LIABILITIES & EQUITY | $3.3B |
| Total Debt | $2.5B |
| Net Debt | $2.1B |