| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.4B | — | $1.4B | — | -0.4% |
| Op. Income | $407M | — | $318M | — | 28.3% |
| Gross Margin | 55.1% | — | 49.8% | — | 5.3pp |
| Net Margin | 22.8% | — | 20.6% | — | 2.2pp |
| EPS (Diluted) | $4.54 | — | $3.95 | — | 14.9% |
| Free Cash Flow | $364M | — | $326M | — | 11.7% |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $622M |
| GROSS PROFIT | $762M |
| R&D Expenses | $0 |
| Selling & Marketing | $6M |
| General & Administrative | $187M |
| SG&A Expenses | $193M |
| Other Expenses | $162M |
| Operating Expenses | $355M |
| Cost & Expenses | $977M |
| OPERATING INCOME | $407M |
| Interest Income | $1.3B |
| Interest Expense | $567M |
| Other Income/Expenses | -$17M |
| INCOME BEFORE TAX | $390M |
| Income Tax Expense | $75M |
| Net Income from Continuing Ops | $315M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $315M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $315M |
| D&A | $24M |
| EBIT | $407M |
| EBITDA | $431M |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $622M |
| GROSS PROFIT | $762M |
| R&D Expenses | $0 |
| Selling & Marketing | $6M |
| General & Administrative | $187M |
| SG&A Expenses | $193M |
| Other Expenses | $162M |
| Operating Expenses | $355M |
| Cost & Expenses | $977M |
| OPERATING INCOME | $407M |
| Interest Income | $1.3B |
| Interest Expense | $567M |
| Other Income/Expenses | -$17M |
| INCOME BEFORE TAX | $390M |
| Income Tax Expense | $75M |
| Net Income from Continuing Ops | $315M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $315M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $315M |
| D&A | $24M |
| EBIT | $407M |
| EBITDA | $431M |
| EPS | $5 |
| EPS Diluted | $5 |
| Item | Amount |
|---|---|
| Net Income | $315M |
| Depreciation & Amortization | $16M |
| Stock-Based Compensation | $8M |
| Deferred Income Tax | $12M |
| Other Non-Cash Items | $79M |
| Change in Working Capital | -$62M |
| OPERATING CASH FLOW | $369M |
| Capital Expenditure | -$5M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$1.7B |
| Sales/Maturities of Investments | $1.8B |
| Other Investing Activities | -$927M |
| NET CASH FROM INVESTING | -$857M |
| Net Debt Issuance | -$60M |
| Common Stock Repurchased | -$180M |
| Common Dividends Paid | -$94M |
| Other Financing Activities | $1.2B |
| NET CASH FROM FINANCING | $874M |
| FREE CASH FLOW | $364M |
| Net Change in Cash | $385M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $146M |
| Short-Term Investments | $1.7B |
| Net Receivables | $97M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.9B |
| PP&E (Net) | $122M |
| Goodwill | $376M |
| Intangible Assets | $3M |
| Long-Term Investments | $18M |
| Tax Assets | $0 |
| Other Non-Current Assets | $36M |
| TOTAL NON-CURRENT ASSETS | $554M |
| TOTAL ASSETS | $24.2B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $9.7B |
| TOTAL CURRENT LIABILITIES | $9.7B |
| Long-Term Debt | $173M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | -$209M |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $21.3B |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $2.9B |
| TOTAL STOCKHOLDERS' EQUITY | $2.9B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.9B |
| TOTAL LIABILITIES & EQUITY | $24.2B |
| Total Debt | $209M |
| Net Debt | $63M |