| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.9B | — | $1.4B | — | 38.5% |
| Op. Income | $207M | — | $11M | — | 1779.4% |
| Gross Margin | 30.2% | — | 12.5% | — | 17.7pp |
| Net Margin | 13.9% | — | 4.8% | — | 9.2pp |
| EPS (Diluted) | $0.61 | — | $0.16 | — | 277.3% |
| Free Cash Flow | $391M | — | $118M | — | 231.7% |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $1.3B |
| GROSS PROFIT | $571M |
| R&D Expenses | $15M |
| Selling & Marketing | $0 |
| General & Administrative | $179M |
| SG&A Expenses | $179M |
| Other Expenses | $170M |
| Operating Expenses | $365M |
| Cost & Expenses | $1.7B |
| OPERATING INCOME | $207M |
| Interest Income | $82M |
| Interest Expense | $56M |
| Other Income/Expenses | $149M |
| INCOME BEFORE TAX | $356M |
| Income Tax Expense | $92M |
| Net Income from Continuing Ops | $264M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $264M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $264M |
| D&A | $161M |
| EBIT | $423M |
| EBITDA | $584M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $1.3B |
| GROSS PROFIT | $571M |
| R&D Expenses | $15M |
| Selling & Marketing | $0 |
| General & Administrative | $179M |
| SG&A Expenses | $179M |
| Other Expenses | $170M |
| Operating Expenses | $365M |
| Cost & Expenses | $1.7B |
| OPERATING INCOME | $207M |
| Interest Income | $82M |
| Interest Expense | $56M |
| Other Income/Expenses | $149M |
| INCOME BEFORE TAX | $356M |
| Income Tax Expense | $92M |
| Net Income from Continuing Ops | $264M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $264M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $264M |
| D&A | $161M |
| EBIT | $423M |
| EBITDA | $584M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $264M |
| Depreciation & Amortization | $161M |
| Stock-Based Compensation | $3M |
| Deferred Income Tax | $92M |
| Other Non-Cash Items | $3M |
| Change in Working Capital | -$19M |
| OPERATING CASH FLOW | $503M |
| Capital Expenditure | -$112M |
| Acquisitions (Net) | -$2.2B |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $831M |
| NET CASH FROM INVESTING | -$1.5B |
| Net Debt Issuance | $595M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$38M |
| Other Financing Activities | -$30M |
| NET CASH FROM FINANCING | $547M |
| FREE CASH FLOW | $391M |
| Net Change in Cash | -$422M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $414M |
| Short-Term Investments | $0 |
| Net Receivables | $317M |
| Inventory | $615M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.3B |
| PP&E (Net) | $2.5B |
| Goodwill | $0 |
| Intangible Assets | $32M |
| Long-Term Investments | $2.3B |
| Tax Assets | $652M |
| Other Non-Current Assets | $449M |
| TOTAL NON-CURRENT ASSETS | $5.9B |
| TOTAL ASSETS | $7.3B |
| Account Payables | $270M |
| Short-Term Debt | $365M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $64M |
| TOTAL CURRENT LIABILITIES | $869M |
| Long-Term Debt | $939M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $998M |
| TOTAL NON-CURRENT LIABILITIES | $1.9B |
| TOTAL LIABILITIES | $2.8B |
| Common Stock | $2.1B |
| Additional Paid-In Capital | $158M |
| Retained Earnings | $2.2B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | -$11M |
| TOTAL STOCKHOLDERS' EQUITY | $4.5B |
| Minority Interest | $2.9K |
| TOTAL EQUITY | $4.5B |
| TOTAL LIABILITIES & EQUITY | $7.3B |
| Total Debt | $1.3B |
| Net Debt | $890M |