| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.3B | — | $2.9B | — | 13.2% |
| Op. Income | $296M | — | $270M | — | 9.4% |
| Gross Margin | 45.2% | — | 46.3% | — | -1.0pp |
| Net Margin | 5.5% | — | 4.1% | — | 1.4pp |
| EPS (Diluted) | $0.98 | — | $0.64 | — | 52.3% |
| Free Cash Flow | $143M | — | $185M | — | -22.6% |
| Item | Amount |
|---|---|
| REVENUE | $3.3B |
| Cost of Revenue | $1.8B |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $604M |
| General & Administrative | $242M |
| SG&A Expenses | $846M |
| Other Expenses | $337M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $3.0B |
| OPERATING INCOME | $296M |
| Interest Income | $43M |
| Interest Expense | $109M |
| Other Income/Expenses | -$109M |
| INCOME BEFORE TAX | $186M |
| Income Tax Expense | -$12M |
| Net Income from Continuing Ops | $199M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $181M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $181M |
| D&A | $0 |
| EBIT | $296M |
| EBITDA | $296M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $3.3B |
| Cost of Revenue | $1.8B |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $604M |
| General & Administrative | $242M |
| SG&A Expenses | $846M |
| Other Expenses | $337M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $3.0B |
| OPERATING INCOME | $296M |
| Interest Income | $43M |
| Interest Expense | $109M |
| Other Income/Expenses | -$109M |
| INCOME BEFORE TAX | $186M |
| Income Tax Expense | -$12M |
| Net Income from Continuing Ops | $199M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $181M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $181M |
| D&A | $0 |
| EBIT | $296M |
| EBITDA | $296M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $181M |
| Depreciation & Amortization | $173M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$30M |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $324M |
| Capital Expenditure | -$180M |
| Acquisitions (Net) | -$620.7K |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $40M |
| NET CASH FROM INVESTING | -$133M |
| Net Debt Issuance | -$42M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$92M |
| Other Financing Activities | -$9M |
| NET CASH FROM FINANCING | -$141M |
| FREE CASH FLOW | $143M |
| Net Change in Cash | $100M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $796M |
| Short-Term Investments | $925.4K |
| Net Receivables | $611M |
| Inventory | $537M |
| Other Current Assets | $16M |
| TOTAL CURRENT ASSETS | $2.0B |
| PP&E (Net) | $1.8B |
| Goodwill | $182M |
| Intangible Assets | $275M |
| Long-Term Investments | $157M |
| Tax Assets | $47M |
| Other Non-Current Assets | $71M |
| TOTAL NON-CURRENT ASSETS | $2.5B |
| TOTAL ASSETS | $4.5B |
| Account Payables | $477M |
| Short-Term Debt | $157M |
| Deferred Revenue | $1M |
| Other Current Liabilities | $226M |
| TOTAL CURRENT LIABILITIES | $968M |
| Long-Term Debt | $1.4B |
| Deferred Revenue NC | $5M |
| Deferred Tax Liabilities | $144M |
| Other Non-Current Liabilities | $67M |
| TOTAL NON-CURRENT LIABILITIES | $1.6B |
| TOTAL LIABILITIES | $2.6B |
| Common Stock | $633M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $1.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$4M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.7B |
| Minority Interest | $166M |
| TOTAL EQUITY | $1.9B |
| TOTAL LIABILITIES & EQUITY | $4.5B |
| Total Debt | $1.6B |
| Net Debt | $796M |