| Metric | Q4 2025 | Q3 2025 | Q4 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $6.0B | — | $3.6B | — | 64.5% |
| Op. Income | $3.1B | — | $1.3B | — | 134.1% |
| Gross Margin | 54.8% | — | 45.3% | — | 9.5pp |
| Net Margin | 40.1% | — | 27.3% | — | 12.8pp |
| EPS (Diluted) | $1.43 | — | $0.57 | — | 150.9% |
| Free Cash Flow | $1.4B | — | $501M | — | 188.2% |
| Item | Amount |
|---|---|
| REVENUE | $6.0B |
| Cost of Revenue | $2.7B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $139M |
| General & Administrative | $64M |
| SG&A Expenses | $203M |
| Other Expenses | -$15M |
| Operating Expenses | $188M |
| Cost & Expenses | $2.9B |
| OPERATING INCOME | $3.1B |
| Interest Income | $133M |
| Interest Expense | $90M |
| Other Income/Expenses | $910M |
| INCOME BEFORE TAX | $4.0B |
| Income Tax Expense | $794M |
| Net Income from Continuing Ops | $3.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.4B |
| D&A | $532M |
| EBIT | $3.8B |
| EBITDA | $4.4B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $6.0B |
| Cost of Revenue | $2.7B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $139M |
| General & Administrative | $64M |
| SG&A Expenses | $203M |
| Other Expenses | -$15M |
| Operating Expenses | $188M |
| Cost & Expenses | $2.9B |
| OPERATING INCOME | $3.1B |
| Interest Income | $133M |
| Interest Expense | $90M |
| Other Income/Expenses | $910M |
| INCOME BEFORE TAX | $4.0B |
| Income Tax Expense | $794M |
| Net Income from Continuing Ops | $3.2B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $2.4B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $2.4B |
| D&A | $532M |
| EBIT | $3.8B |
| EBITDA | $4.4B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $2.4B |
| Depreciation & Amortization | $532M |
| Stock-Based Compensation | -$167M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$234M |
| Change in Working Capital | $14M |
| OPERATING CASH FLOW | $2.6B |
| Capital Expenditure | -$1.1B |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $1.6B |
| NET CASH FROM INVESTING | $453M |
| Net Debt Issuance | -$4M |
| Common Stock Repurchased | -$500M |
| Common Dividends Paid | -$294M |
| Other Financing Activities | -$570M |
| NET CASH FROM FINANCING | -$1.4B |
| FREE CASH FLOW | $1.4B |
| Net Change in Cash | $1.6B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6.7B |
| Short-Term Investments | $0 |
| Net Receivables | $1.1B |
| Inventory | $2.1B |
| Other Current Assets | $128M |
| TOTAL CURRENT ASSETS | $10.2B |
| PP&E (Net) | $29.4B |
| Goodwill | $3.0B |
| Intangible Assets | $148M |
| Long-Term Investments | $4.2B |
| Tax Assets | $0 |
| Other Non-Current Assets | $4.6B |
| TOTAL NON-CURRENT ASSETS | $41.4B |
| TOTAL ASSETS | $51.6B |
| Account Payables | $645M |
| Short-Term Debt | $56M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.4B |
| TOTAL CURRENT LIABILITIES | $3.5B |
| Long-Term Debt | $4.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $4.0B |
| Other Non-Current Liabilities | $3.5B |
| TOTAL NON-CURRENT LIABILITIES | $12.2B |
| TOTAL LIABILITIES | $15.7B |
| Common Stock | $26.8B |
| Additional Paid-In Capital | $1.1B |
| Retained Earnings | -$1.2B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$235M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $26.6B |
| Minority Interest | $9.4B |
| TOTAL EQUITY | $35.9B |
| TOTAL LIABILITIES & EQUITY | $51.6B |
| Total Debt | $4.7B |
| Net Debt | -$2.0B |