| Metric | Q3 2025 | Q2 2025 | Q3 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $209M | $217M | $210M | -3.6% | -0.3% |
| Op. Income | $55M | $64M | $53M | -14.4% | 3.7% |
| Gross Margin | 36.5% | 39.2% | 35.3% | -2.7pp | 1.2pp |
| Net Margin | 26.3% | 29.6% | 25.3% | -3.3pp | 1.0pp |
| EPS (Diluted) | $1.48 | $1.73 | $1.44 | -14.5% | 2.8% |
| Free Cash Flow | $69M | $874M | -$624M | -92.1% | 111.1% |
| Item | Amount |
|---|---|
| REVENUE | $209M |
| Cost of Revenue | $133M |
| GROSS PROFIT | $76M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $13M |
| SG&A Expenses | $13M |
| Other Expenses | $8M |
| Operating Expenses | $21M |
| Cost & Expenses | $154M |
| OPERATING INCOME | $55M |
| Interest Income | $194M |
| Interest Expense | $126M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $55M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $55M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $55M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $55M |
| D&A | $1M |
| EBIT | $55M |
| EBITDA | $56M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $209M |
| Cost of Revenue | $133M |
| GROSS PROFIT | $76M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $13M |
| SG&A Expenses | $13M |
| Other Expenses | $8M |
| Operating Expenses | $21M |
| Cost & Expenses | $154M |
| OPERATING INCOME | $55M |
| Interest Income | $194M |
| Interest Expense | $126M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $55M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $55M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $55M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $55M |
| D&A | $1M |
| EBIT | $55M |
| EBITDA | $56M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $55M |
| Depreciation & Amortization | $1M |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $20M |
| Change in Working Capital | -$10M |
| OPERATING CASH FLOW | $68M |
| Capital Expenditure | $980.0K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$136M |
| Sales/Maturities of Investments | $91M |
| Other Investing Activities | -$149M |
| NET CASH FROM INVESTING | -$194M |
| Net Debt Issuance | -$407M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$23M |
| Other Financing Activities | $332M |
| NET CASH FROM FINANCING | $100M |
| FREE CASH FLOW | $69M |
| Net Change in Cash | -$26M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.0B |
| Short-Term Investments | $92M |
| Net Receivables | $108M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2.2B |
| PP&E (Net) | $19M |
| Goodwill | $0 |
| Intangible Assets | $12M |
| Long-Term Investments | $10.0B |
| Tax Assets | $0 |
| Other Non-Current Assets | $272M |
| TOTAL NON-CURRENT ASSETS | $10.3B |
| TOTAL ASSETS | $12.5B |
| Account Payables | $91M |
| Short-Term Debt | $1.2B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $6.9B |
| TOTAL CURRENT LIABILITIES | $8.1B |
| Long-Term Debt | $2.3B |
| Deferred Revenue NC | $18M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $332M |
| TOTAL NON-CURRENT LIABILITIES | $2.7B |
| TOTAL LIABILITIES | $10.9B |
| Common Stock | $280M |
| Additional Paid-In Capital | $123M |
| Retained Earnings | $891M |
| Treasury Stock | -$98M |
| Accum. Other Comp. Income | $450M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.6B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.6B |
| TOTAL LIABILITIES & EQUITY | $12.5B |
| Total Debt | $2.3B |
| Net Debt | $2.3B |