| Metric | Q3 2023 | Q2 2023 | Q3 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $470M | — | $395M | — | 18.7% |
| Op. Income | $133M | — | $89M | — | 49.5% |
| Gross Margin | 37.1% | — | 31.9% | — | 5.2pp |
| Net Margin | 9.9% | — | 14.5% | — | -4.6pp |
| EPS (Diluted) | $0.29 | — | $0.36 | — | -19.4% |
| Free Cash Flow | $147M | — | $76M | — | 92.7% |
| Item | Amount |
|---|---|
| REVENUE | $470M |
| Cost of Revenue | $296M |
| GROSS PROFIT | $174M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $40M |
| Other Expenses | $604.0K |
| Operating Expenses | $41M |
| Cost & Expenses | $336M |
| OPERATING INCOME | $133M |
| Interest Income | $23M |
| Interest Expense | $27M |
| Other Income/Expenses | -$62M |
| INCOME BEFORE TAX | $71M |
| Income Tax Expense | $19M |
| Net Income from Continuing Ops | $53M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $46M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $46M |
| D&A | $41M |
| EBIT | $133M |
| EBITDA | $175M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $470M |
| Cost of Revenue | $296M |
| GROSS PROFIT | $174M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $40M |
| Other Expenses | $604.0K |
| Operating Expenses | $41M |
| Cost & Expenses | $336M |
| OPERATING INCOME | $133M |
| Interest Income | $23M |
| Interest Expense | $27M |
| Other Income/Expenses | -$62M |
| INCOME BEFORE TAX | $71M |
| Income Tax Expense | $19M |
| Net Income from Continuing Ops | $53M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $46M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $46M |
| D&A | $41M |
| EBIT | $133M |
| EBITDA | $175M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $46M |
| Depreciation & Amortization | $46M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $53M |
| Change in Working Capital | $4M |
| OPERATING CASH FLOW | $150M |
| Capital Expenditure | -$2M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$40M |
| NET CASH FROM INVESTING | -$42M |
| Net Debt Issuance | -$23M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$24M |
| NET CASH FROM FINANCING | -$47M |
| FREE CASH FLOW | $147M |
| Net Change in Cash | $20M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $463M |
| Short-Term Investments | $89M |
| Net Receivables | $203M |
| Inventory | $16M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $776M |
| PP&E (Net) | $81M |
| Goodwill | $9M |
| Intangible Assets | $3.0B |
| Long-Term Investments | $23M |
| Tax Assets | $60M |
| Other Non-Current Assets | $67M |
| TOTAL NON-CURRENT ASSETS | $3.3B |
| TOTAL ASSETS | $4.1B |
| Account Payables | $119M |
| Short-Term Debt | $154M |
| Deferred Revenue | $6M |
| Other Current Liabilities | $289M |
| TOTAL CURRENT LIABILITIES | $632M |
| Long-Term Debt | $1.3B |
| Deferred Revenue NC | $13M |
| Deferred Tax Liabilities | $267M |
| Other Non-Current Liabilities | $854M |
| TOTAL NON-CURRENT LIABILITIES | $2.4B |
| TOTAL LIABILITIES | $3.0B |
| Common Stock | $163M |
| Additional Paid-In Capital | $183M |
| Retained Earnings | $347M |
| Treasury Stock | -$4M |
| Accum. Other Comp. Income | $185M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $874M |
| Minority Interest | $140M |
| TOTAL EQUITY | $1.0B |
| TOTAL LIABILITIES & EQUITY | $4.1B |
| Total Debt | $1.4B |
| Net Debt | $969M |