| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $811M | — | $683M | — | 18.6% |
| Op. Income | $206M | — | $166M | — | 23.9% |
| Gross Margin | 35.1% | — | 30.7% | — | 4.4pp |
| Net Margin | 25.4% | — | 24.3% | — | 1.1pp |
| EPS (Diluted) | $5.60 | — | $4.55 | — | 23.1% |
| Free Cash Flow | -$1.1B | — | $1.1B | — | -206.5% |
| Item | Amount |
|---|---|
| REVENUE | $811M |
| Cost of Revenue | $526M |
| GROSS PROFIT | $285M |
| R&D Expenses | $0 |
| Selling & Marketing | $987.0K |
| General & Administrative | $67M |
| SG&A Expenses | $68M |
| Other Expenses | $11M |
| Operating Expenses | $79M |
| Cost & Expenses | $605M |
| OPERATING INCOME | $206M |
| Interest Income | $785M |
| Interest Expense | $526M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $206M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $206M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $206M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $206M |
| D&A | $4M |
| EBIT | $206M |
| EBITDA | $209M |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| REVENUE | $811M |
| Cost of Revenue | $526M |
| GROSS PROFIT | $285M |
| R&D Expenses | $0 |
| Selling & Marketing | $987.0K |
| General & Administrative | $67M |
| SG&A Expenses | $68M |
| Other Expenses | $11M |
| Operating Expenses | $79M |
| Cost & Expenses | $605M |
| OPERATING INCOME | $206M |
| Interest Income | $785M |
| Interest Expense | $526M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $206M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $206M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $206M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $206M |
| D&A | $4M |
| EBIT | $206M |
| EBITDA | $209M |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| Net Income | $206M |
| Depreciation & Amortization | $4M |
| Stock-Based Compensation | $7M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$34M |
| Change in Working Capital | -$1.3B |
| OPERATING CASH FLOW | -$1.1B |
| Capital Expenditure | -$2M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$475M |
| Sales/Maturities of Investments | $299M |
| Other Investing Activities | -$2M |
| NET CASH FROM INVESTING | -$180M |
| Net Debt Issuance | $306M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$73M |
| Other Financing Activities | $907M |
| NET CASH FROM FINANCING | $1.1B |
| FREE CASH FLOW | -$1.1B |
| Net Change in Cash | -$167M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.0B |
| Short-Term Investments | $99M |
| Net Receivables | $122M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2.2B |
| PP&E (Net) | $20M |
| Goodwill | $0 |
| Intangible Assets | $4M |
| Long-Term Investments | $1.2B |
| Tax Assets | $0 |
| Other Non-Current Assets | $8.4B |
| TOTAL NON-CURRENT ASSETS | $9.7B |
| TOTAL ASSETS | $11.9B |
| Account Payables | $93M |
| Short-Term Debt | $1.9B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $5.4B |
| TOTAL CURRENT LIABILITIES | $7.4B |
| Long-Term Debt | $2.7B |
| Deferred Revenue NC | $7M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $392M |
| TOTAL NON-CURRENT LIABILITIES | $3.1B |
| TOTAL LIABILITIES | $10.5B |
| Common Stock | $280M |
| Additional Paid-In Capital | $125M |
| Retained Earnings | $792M |
| Treasury Stock | -$106M |
| Accum. Other Comp. Income | $246M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.3B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.3B |
| TOTAL LIABILITIES & EQUITY | $11.9B |
| Total Debt | $4.6B |
| Net Debt | $2.6B |