| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.2B | — | $2.7B | — | 18.6% |
| Op. Income | $739M | — | $585M | — | 26.5% |
| Gross Margin | 50.1% | — | 46.6% | — | 3.5pp |
| Net Margin | 9.8% | — | 7.9% | — | 1.9pp |
| EPS (Diluted) | $11.58 | — | $7.43 | — | 55.9% |
| Free Cash Flow | $1.8B | — | $1.5B | — | 18.5% |
| Item | Amount |
|---|---|
| REVENUE | $3.2B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $1.6B |
| R&D Expenses | $68M |
| Selling & Marketing | $621M |
| General & Administrative | $170M |
| SG&A Expenses | $791M |
| Other Expenses | -$18M |
| Operating Expenses | $841M |
| Cost & Expenses | $2.4B |
| OPERATING INCOME | $739M |
| Interest Income | $0 |
| Interest Expense | $170M |
| Other Income/Expenses | -$338M |
| INCOME BEFORE TAX | $401M |
| Income Tax Expense | $93M |
| Net Income from Continuing Ops | $308M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $308M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $308M |
| D&A | $42M |
| EBIT | $488M |
| EBITDA | $530M |
| EPS | $12 |
| EPS Diluted | $12 |
| Item | Amount |
|---|---|
| REVENUE | $3.2B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $1.6B |
| R&D Expenses | $68M |
| Selling & Marketing | $621M |
| General & Administrative | $170M |
| SG&A Expenses | $791M |
| Other Expenses | -$18M |
| Operating Expenses | $841M |
| Cost & Expenses | $2.4B |
| OPERATING INCOME | $739M |
| Interest Income | $0 |
| Interest Expense | $170M |
| Other Income/Expenses | -$338M |
| INCOME BEFORE TAX | $401M |
| Income Tax Expense | $93M |
| Net Income from Continuing Ops | $308M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $308M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $308M |
| D&A | $42M |
| EBIT | $488M |
| EBITDA | $530M |
| EPS | $12 |
| EPS Diluted | $12 |
| Item | Amount |
|---|---|
| Net Income | $308M |
| Depreciation & Amortization | $42M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $1.4B |
| Change in Working Capital | $34M |
| OPERATING CASH FLOW | $1.8B |
| Capital Expenditure | -$47M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$2.4B |
| NET CASH FROM INVESTING | -$2.4B |
| Net Debt Issuance | $918M |
| Common Stock Repurchased | -$215M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $712M |
| FREE CASH FLOW | $1.8B |
| Net Change in Cash | $85M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $72M |
| Short-Term Investments | $0 |
| Net Receivables | $5.5B |
| Inventory | $0 |
| Other Current Assets | -$5.5B |
| TOTAL CURRENT ASSETS | $72M |
| PP&E (Net) | $181M |
| Goodwill | $279M |
| Intangible Assets | $4M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $464M |
| TOTAL ASSETS | $6.5B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $306M |
| TOTAL CURRENT LIABILITIES | $306M |
| Long-Term Debt | $4.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $295M |
| Other Non-Current Liabilities | -$4.9B |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $5.1B |
| Common Stock | $0 |
| Additional Paid-In Capital | $370M |
| Retained Earnings | $2.0B |
| Treasury Stock | -$1.0B |
| Accum. Other Comp. Income | -$10M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.3B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.3B |
| TOTAL LIABILITIES & EQUITY | $6.5B |
| Total Debt | $4.6B |
| Net Debt | $4.5B |