| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $191.6B | — | $192.4B | — | -0.5% |
| Op. Income | $37.7B | — | $29.3B | — | 28.9% |
| Gross Margin | 56.1% | — | 49.9% | — | 6.2pp |
| Net Margin | 15.9% | — | 14.1% | — | 1.8pp |
| EPS (Diluted) | $3.82 | — | $3.22 | — | 18.6% |
| Free Cash Flow | $12.6B | — | -$8.8B | — | 243.2% |
| Item | Amount |
|---|---|
| REVENUE | $191.6B |
| Cost of Revenue | $84.1B |
| GROSS PROFIT | $107.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $6.1B |
| General & Administrative | $46.1B |
| SG&A Expenses | $52.2B |
| Other Expenses | $17.5B |
| Operating Expenses | $69.7B |
| Cost & Expenses | $153.9B |
| OPERATING INCOME | $37.7B |
| Interest Income | $138.6B |
| Interest Expense | $78.5B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $37.7B |
| Income Tax Expense | $7.2B |
| Net Income from Continuing Ops | $30.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $30.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $29.1B |
| D&A | $2.3B |
| EBIT | $37.7B |
| EBITDA | $40.0B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $191.6B |
| Cost of Revenue | $84.1B |
| GROSS PROFIT | $107.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $6.1B |
| General & Administrative | $46.1B |
| SG&A Expenses | $52.2B |
| Other Expenses | $17.5B |
| Operating Expenses | $69.7B |
| Cost & Expenses | $153.9B |
| OPERATING INCOME | $37.7B |
| Interest Income | $138.6B |
| Interest Expense | $78.5B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $37.7B |
| Income Tax Expense | $7.2B |
| Net Income from Continuing Ops | $30.5B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $30.5B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $29.1B |
| D&A | $2.3B |
| EBIT | $37.7B |
| EBITDA | $40.0B |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $30.5B |
| Depreciation & Amortization | $2.3B |
| Stock-Based Compensation | $4.0B |
| Deferred Income Tax | $295M |
| Other Non-Cash Items | -$24.5B |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $12.6B |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $9.6B |
| Other Investing Activities | -$154.7B |
| NET CASH FROM INVESTING | -$145.2B |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$21.4B |
| Common Dividends Paid | -$9.6B |
| Other Financing Activities | $100.9B |
| NET CASH FROM FINANCING | $69.9B |
| FREE CASH FLOW | $12.6B |
| Net Change in Cash | -$58.3B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $231.8B |
| Short-Term Investments | $731.9B |
| Net Receivables | $103.4B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.1T |
| PP&E (Net) | $12.5B |
| Goodwill | $69.0B |
| Intangible Assets | $0 |
| Long-Term Investments | $2.1T |
| Tax Assets | $0 |
| Other Non-Current Assets | $163.6B |
| TOTAL NON-CURRENT ASSETS | $2.3T |
| TOTAL ASSETS | $3.4T |
| Account Payables | $0 |
| Short-Term Debt | $48.1B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $2.5T |
| TOTAL CURRENT LIABILITIES | $2.6T |
| Long-Term Debt | $317.8B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $229.7B |
| TOTAL NON-CURRENT LIABILITIES | $547.5B |
| TOTAL LIABILITIES | $3.1T |
| Common Stock | $26.1B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $261.7B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$10.5B |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $303.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | $303.2B |
| TOTAL LIABILITIES & EQUITY | $3.4T |
| Total Debt | $365.9B |
| Net Debt | $134.1B |