| Metric | Q3 2025 | Q2 2025 | Q3 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.4B | $205M | $192M | 1548.6% | 1663.6% |
| Op. Income | $627M | $33M | $3M | 1773.1% | 18368.9% |
| Gross Margin | 68.5% | 67.1% | 71.2% | 1.3pp | -2.7pp |
| Net Margin | 9.3% | 9.2% | -3.5% | 0.1pp | 12.8pp |
| EPS (Diluted) | $8.42 | $0.50 | $-0.18 | 1569.7% | 4823.6% |
| Free Cash Flow | $552M | $31M | -$3M | 1704.0% | 16298.7% |
| Item | Amount |
|---|---|
| REVENUE | $3.4B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $2.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.1B |
| General & Administrative | $565M |
| SG&A Expenses | $1.7B |
| Other Expenses | $0 |
| Operating Expenses | $1.7B |
| Cost & Expenses | $2.8B |
| OPERATING INCOME | $627M |
| Interest Income | $357M |
| Interest Expense | $822M |
| Other Income/Expenses | -$125M |
| INCOME BEFORE TAX | $502M |
| Income Tax Expense | $188M |
| Net Income from Continuing Ops | $314M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $314M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $314M |
| D&A | $95M |
| EBIT | $634M |
| EBITDA | $729M |
| EPS | $8 |
| EPS Diluted | $8 |
| Item | Amount |
|---|---|
| REVENUE | $3.4B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $2.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $1.1B |
| General & Administrative | $565M |
| SG&A Expenses | $1.7B |
| Other Expenses | $0 |
| Operating Expenses | $1.7B |
| Cost & Expenses | $2.8B |
| OPERATING INCOME | $627M |
| Interest Income | $357M |
| Interest Expense | $822M |
| Other Income/Expenses | -$125M |
| INCOME BEFORE TAX | $502M |
| Income Tax Expense | $188M |
| Net Income from Continuing Ops | $314M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $314M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $314M |
| D&A | $95M |
| EBIT | $634M |
| EBITDA | $729M |
| EPS | $8 |
| EPS Diluted | $8 |
| Item | Amount |
|---|---|
| Net Income | $314M |
| Depreciation & Amortization | $95M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $188M |
| Other Non-Cash Items | $93M |
| Change in Working Capital | -$119M |
| OPERATING CASH FLOW | $571M |
| Capital Expenditure | -$19M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $7M |
| NET CASH FROM INVESTING | -$12M |
| Net Debt Issuance | -$258M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$200M |
| Other Financing Activities | -$159M |
| NET CASH FROM FINANCING | -$617M |
| FREE CASH FLOW | $552M |
| Net Change in Cash | -$58M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $334M |
| Short-Term Investments | $0 |
| Net Receivables | $1.4B |
| Inventory | $2.3B |
| Other Current Assets | $158M |
| TOTAL CURRENT ASSETS | $4.4B |
| PP&E (Net) | $2.0B |
| Goodwill | $1.6B |
| Intangible Assets | $1.5B |
| Long-Term Investments | $0 |
| Tax Assets | $525M |
| Other Non-Current Assets | $63M |
| TOTAL NON-CURRENT ASSETS | $5.7B |
| TOTAL ASSETS | $10.1B |
| Account Payables | $1.7B |
| Short-Term Debt | $1.7B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $800M |
| TOTAL CURRENT LIABILITIES | $4.7B |
| Long-Term Debt | $3.2B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $495M |
| Other Non-Current Liabilities | $142M |
| TOTAL NON-CURRENT LIABILITIES | $4.1B |
| TOTAL LIABILITIES | $8.8B |
| Common Stock | $321M |
| Additional Paid-In Capital | -$25M |
| Retained Earnings | $1.0B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$37M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.3B |
| Minority Interest | -$4M |
| TOTAL EQUITY | $1.3B |
| TOTAL LIABILITIES & EQUITY | $10.1B |
| Total Debt | $5.2B |
| Net Debt | $4.9B |