| Metric | Q2 2023 | Q1 2023 | Q2 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.5B | $1.6B | $1.1B | 116.9% | 204.1% |
| Op. Income | $896M | $9.5B | $337M | -90.5% | 165.9% |
| Gross Margin | 67.3% | 29.0% | 91.4% | 38.3pp | -24.1pp |
| Net Margin | 19.5% | 590.4% | 22.2% | -570.9pp | -2.7pp |
| EPS (Diluted) | $45.88 | $653.66 | $14.86 | -93.0% | 208.7% |
| Free Cash Flow | $534M | -$694M | $517M | 176.9% | 3.3% |
| Item | Amount |
|---|---|
| REVENUE | $3.5B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $2.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $41M |
| General & Administrative | $853M |
| SG&A Expenses | $894M |
| Other Expenses | $564M |
| Operating Expenses | $1.5B |
| Cost & Expenses | $2.6B |
| OPERATING INCOME | $896M |
| Interest Income | $3.0B |
| Interest Expense | $992M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $896M |
| Income Tax Expense | $214M |
| Net Income from Continuing Ops | $682M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $682M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $667M |
| D&A | -$34M |
| EBIT | $896M |
| EBITDA | $862M |
| EPS | $46 |
| EPS Diluted | $46 |
| Item | Amount |
|---|---|
| REVENUE | $3.5B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $2.4B |
| R&D Expenses | $0 |
| Selling & Marketing | $41M |
| General & Administrative | $853M |
| SG&A Expenses | $894M |
| Other Expenses | $564M |
| Operating Expenses | $1.5B |
| Cost & Expenses | $2.6B |
| OPERATING INCOME | $896M |
| Interest Income | $3.0B |
| Interest Expense | $992M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $896M |
| Income Tax Expense | $214M |
| Net Income from Continuing Ops | $682M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $682M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $667M |
| D&A | -$34M |
| EBIT | $896M |
| EBITDA | $862M |
| EPS | $46 |
| EPS Diluted | $46 |
| Item | Amount |
|---|---|
| Net Income | $682M |
| Depreciation & Amortization | -$34M |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | -$335M |
| Other Non-Cash Items | $112M |
| Change in Working Capital | $489M |
| OPERATING CASH FLOW | $916M |
| Capital Expenditure | -$382M |
| Acquisitions (Net) | -$468M |
| Purchases of Investments | -$3.0B |
| Sales/Maturities of Investments | $449M |
| Other Investing Activities | $7.3B |
| NET CASH FROM INVESTING | $3.9B |
| Net Debt Issuance | -$6.6B |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$26M |
| Other Financing Activities | $1.1B |
| NET CASH FROM FINANCING | -$5.5B |
| FREE CASH FLOW | $534M |
| Net Change in Cash | -$681M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $38.8B |
| Short-Term Investments | $11.9B |
| Net Receivables | $3.2B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $53.8B |
| PP&E (Net) | $10.7B |
| Goodwill | $346M |
| Intangible Assets | $372M |
| Long-Term Investments | $142.5B |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.8B |
| TOTAL NON-CURRENT ASSETS | $155.4B |
| TOTAL ASSETS | $209.5B |
| Account Payables | $121M |
| Short-Term Debt | $469M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $141.2B |
| TOTAL CURRENT LIABILITIES | $142.1B |
| Long-Term Debt | $39.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $3.1B |
| Other Non-Current Liabilities | $4.4B |
| TOTAL NON-CURRENT LIABILITIES | $47.6B |
| TOTAL LIABILITIES | $189.7B |
| Common Stock | $15M |
| Additional Paid-In Capital | $4.1B |
| Retained Earnings | $15.5B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$772M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $19.8B |
| Minority Interest | $0 |
| TOTAL EQUITY | $19.8B |
| TOTAL LIABILITIES & EQUITY | $209.5B |
| Total Debt | $40.5B |
| Net Debt | $1.7B |