| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.7B | — | $2.1B | — | 25.5% |
| Op. Income | $585M | — | $422M | — | 38.5% |
| Gross Margin | 46.6% | — | 48.9% | — | -2.3pp |
| Net Margin | 7.9% | — | 8.3% | — | -0.4pp |
| EPS (Diluted) | $7.43 | — | $5.49 | — | 35.3% |
| Free Cash Flow | $1.5B | — | $1.1B | — | 33.3% |
| Item | Amount |
|---|---|
| REVENUE | $2.7B |
| Cost of Revenue | $1.4B |
| GROSS PROFIT | $1.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $524M |
| General & Administrative | $157M |
| SG&A Expenses | $680M |
| Other Expenses | -$26M |
| Operating Expenses | $654M |
| Cost & Expenses | $2.1B |
| OPERATING INCOME | $585M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$314M |
| INCOME BEFORE TAX | $271M |
| Income Tax Expense | $62M |
| Net Income from Continuing Ops | $209M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $209M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $209M |
| D&A | $40M |
| EBIT | $294M |
| EBITDA | $335M |
| EPS | $8 |
| EPS Diluted | $7 |
| Item | Amount |
|---|---|
| REVENUE | $2.7B |
| Cost of Revenue | $1.4B |
| GROSS PROFIT | $1.2B |
| R&D Expenses | $0 |
| Selling & Marketing | $524M |
| General & Administrative | $157M |
| SG&A Expenses | $680M |
| Other Expenses | -$26M |
| Operating Expenses | $654M |
| Cost & Expenses | $2.1B |
| OPERATING INCOME | $585M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$314M |
| INCOME BEFORE TAX | $271M |
| Income Tax Expense | $62M |
| Net Income from Continuing Ops | $209M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $209M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $209M |
| D&A | $40M |
| EBIT | $294M |
| EBITDA | $335M |
| EPS | $8 |
| EPS Diluted | $7 |
| Item | Amount |
|---|---|
| Net Income | $209M |
| Depreciation & Amortization | $40M |
| Stock-Based Compensation | $32M |
| Deferred Income Tax | $113M |
| Other Non-Cash Items | $1.2B |
| Change in Working Capital | -$14M |
| OPERATING CASH FLOW | $1.5B |
| Capital Expenditure | -$43M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$1.9B |
| NET CASH FROM INVESTING | -$1.9B |
| Net Debt Issuance | $624M |
| Common Stock Repurchased | -$289M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$16M |
| NET CASH FROM FINANCING | $319M |
| FREE CASH FLOW | $1.5B |
| Net Change in Cash | -$55M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $74M |
| Short-Term Investments | $0 |
| Net Receivables | $64M |
| Inventory | $0 |
| Other Current Assets | $4.7B |
| TOTAL CURRENT ASSETS | $4.8B |
| PP&E (Net) | $138M |
| Goodwill | $279M |
| Intangible Assets | $11M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $24M |
| TOTAL NON-CURRENT ASSETS | $453M |
| TOTAL ASSETS | $5.3B |
| Account Payables | $59M |
| Short-Term Debt | $233M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $82M |
| TOTAL CURRENT LIABILITIES | $483M |
| Long-Term Debt | $3.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $224M |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $3.6B |
| TOTAL LIABILITIES | $4.1B |
| Common Stock | $0 |
| Additional Paid-In Capital | $328M |
| Retained Earnings | $1.7B |
| Treasury Stock | -$815M |
| Accum. Other Comp. Income | -$14M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.2B |
| TOTAL LIABILITIES & EQUITY | $5.3B |
| Total Debt | $3.6B |
| Net Debt | $3.5B |