| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.8B | — | $1.3B | — | 33.9% |
| Op. Income | $624M | — | $157M | — | 296.3% |
| Gross Margin | 69.0% | — | 45.9% | — | 23.1pp |
| Net Margin | 14.6% | — | -10.6% | — | 25.1pp |
| EPS (Diluted) | $10.91 | — | $-5.83 | — | 287.1% |
| Free Cash Flow | $127M | — | $127M | — | -0.2% |
| Item | Amount |
|---|---|
| REVENUE | $1.8B |
| Cost of Revenue | $547M |
| GROSS PROFIT | $1.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $166M |
| SG&A Expenses | $166M |
| Other Expenses | $426M |
| Operating Expenses | $592M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $624M |
| Interest Income | $0 |
| Interest Expense | $288M |
| Other Income/Expenses | -$287M |
| INCOME BEFORE TAX | $336M |
| Income Tax Expense | $79M |
| Net Income from Continuing Ops | $257M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $257M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $257M |
| D&A | $29M |
| EBIT | $624M |
| EBITDA | $653M |
| EPS | $11 |
| EPS Diluted | $11 |
| Item | Amount |
|---|---|
| REVENUE | $1.8B |
| Cost of Revenue | $547M |
| GROSS PROFIT | $1.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $166M |
| SG&A Expenses | $166M |
| Other Expenses | $426M |
| Operating Expenses | $592M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $624M |
| Interest Income | $0 |
| Interest Expense | $288M |
| Other Income/Expenses | -$287M |
| INCOME BEFORE TAX | $336M |
| Income Tax Expense | $79M |
| Net Income from Continuing Ops | $257M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $257M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $257M |
| D&A | $29M |
| EBIT | $624M |
| EBITDA | $653M |
| EPS | $11 |
| EPS Diluted | $11 |
| Item | Amount |
|---|---|
| Net Income | $257M |
| Depreciation & Amortization | $29M |
| Stock-Based Compensation | $18M |
| Deferred Income Tax | $30M |
| Other Non-Cash Items | -$187M |
| Change in Working Capital | $6M |
| OPERATING CASH FLOW | $153M |
| Capital Expenditure | -$26M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$216M |
| NET CASH FROM INVESTING | -$243M |
| Net Debt Issuance | $139M |
| Common Stock Repurchased | -$90M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$4M |
| NET CASH FROM FINANCING | $45M |
| FREE CASH FLOW | $127M |
| Net Change in Cash | -$43M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $157M |
| Short-Term Investments | $0 |
| Net Receivables | $34M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $191M |
| PP&E (Net) | $139M |
| Goodwill | $0 |
| Intangible Assets | $536M |
| Long-Term Investments | $4.4B |
| Tax Assets | $6M |
| Other Non-Current Assets | $78M |
| TOTAL NON-CURRENT ASSETS | $5.1B |
| TOTAL ASSETS | $5.3B |
| Account Payables | $0 |
| Short-Term Debt | $321.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $321.0K |
| Long-Term Debt | $4.1B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $231M |
| TOTAL NON-CURRENT LIABILITIES | $4.4B |
| TOTAL LIABILITIES | $4.4B |
| Common Stock | $217.0K |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $1.1B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$128M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $977M |
| Minority Interest | $0 |
| TOTAL EQUITY | $977M |
| TOTAL LIABILITIES & EQUITY | $5.3B |
| Total Debt | $4.1B |
| Net Debt | $4.0B |