| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $769M | — | $811M | — | -5.1% |
| Op. Income | $123M | — | $97M | — | 26.4% |
| Gross Margin | 66.6% | — | 67.9% | — | -1.3pp |
| Net Margin | 7.3% | — | 5.0% | — | 2.3pp |
| EPS (Diluted) | $1.51 | — | $1.10 | — | 37.9% |
| Free Cash Flow | $94M | — | $92M | — | 2.3% |
| Item | Amount |
|---|---|
| REVENUE | $769M |
| Cost of Revenue | $257M |
| GROSS PROFIT | $513M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $390M |
| Other Expenses | $0 |
| Operating Expenses | $390M |
| Cost & Expenses | $647M |
| OPERATING INCOME | $123M |
| Interest Income | $2M |
| Interest Expense | $29M |
| Other Income/Expenses | -$29M |
| INCOME BEFORE TAX | $94M |
| Income Tax Expense | $37M |
| Net Income from Continuing Ops | $56M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $56M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $56M |
| D&A | $21M |
| EBIT | $123M |
| EBITDA | $144M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $769M |
| Cost of Revenue | $257M |
| GROSS PROFIT | $513M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $390M |
| Other Expenses | $0 |
| Operating Expenses | $390M |
| Cost & Expenses | $647M |
| OPERATING INCOME | $123M |
| Interest Income | $2M |
| Interest Expense | $29M |
| Other Income/Expenses | -$29M |
| INCOME BEFORE TAX | $94M |
| Income Tax Expense | $37M |
| Net Income from Continuing Ops | $56M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $56M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $56M |
| D&A | $21M |
| EBIT | $123M |
| EBITDA | $144M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $56M |
| Depreciation & Amortization | $21M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $44M |
| Change in Working Capital | -$21M |
| OPERATING CASH FLOW | $100M |
| Capital Expenditure | -$6M |
| Acquisitions (Net) | $354.0K |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$6M |
| Net Debt Issuance | -$39M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$46M |
| Other Financing Activities | -$9M |
| NET CASH FROM FINANCING | -$94M |
| FREE CASH FLOW | $94M |
| Net Change in Cash | $3M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $18M |
| Short-Term Investments | $0 |
| Net Receivables | $78M |
| Inventory | $118M |
| Other Current Assets | $7M |
| TOTAL CURRENT ASSETS | $228M |
| PP&E (Net) | $118M |
| Goodwill | $92M |
| Intangible Assets | $87M |
| Long-Term Investments | $1M |
| Tax Assets | $26M |
| Other Non-Current Assets | $830.2K |
| TOTAL NON-CURRENT ASSETS | $325M |
| TOTAL ASSETS | $553M |
| Account Payables | $104M |
| Short-Term Debt | $63M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $73M |
| TOTAL CURRENT LIABILITIES | $248M |
| Long-Term Debt | $178M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $28M |
| Other Non-Current Liabilities | $9M |
| TOTAL NON-CURRENT LIABILITIES | $228M |
| TOTAL LIABILITIES | $476M |
| Common Stock | $19M |
| Additional Paid-In Capital | -$1M |
| Retained Earnings | $62M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$2M |
| Other Equity | -$1 |
| TOTAL STOCKHOLDERS' EQUITY | $77M |
| Minority Interest | -$104.8K |
| TOTAL EQUITY | $77M |
| TOTAL LIABILITIES & EQUITY | $553M |
| Total Debt | $254M |
| Net Debt | $236M |