| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.1B | — | $1.5B | — | -28.5% |
| Op. Income | $392M | — | $295M | — | 33.0% |
| Gross Margin | 97.5% | — | 62.9% | — | 34.5pp |
| Net Margin | 28.5% | — | 15.3% | — | 13.3pp |
| EPS (Diluted) | $2.94 | — | $2.19 | — | 34.2% |
| Free Cash Flow | $278M | — | $332M | — | -16.3% |
| Item | Amount |
|---|---|
| REVENUE | $1.1B |
| Cost of Revenue | $27M |
| GROSS PROFIT | $1.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $425M |
| SG&A Expenses | $425M |
| Other Expenses | $215M |
| Operating Expenses | $640M |
| Cost & Expenses | $667M |
| OPERATING INCOME | $392M |
| Interest Income | $1.2B |
| Interest Expense | $353M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $392M |
| Income Tax Expense | $90M |
| Net Income from Continuing Ops | $302M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $302M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $302M |
| D&A | $0 |
| EBIT | $392M |
| EBITDA | $392M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $1.1B |
| Cost of Revenue | $27M |
| GROSS PROFIT | $1.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $425M |
| SG&A Expenses | $425M |
| Other Expenses | $215M |
| Operating Expenses | $640M |
| Cost & Expenses | $667M |
| OPERATING INCOME | $392M |
| Interest Income | $1.2B |
| Interest Expense | $353M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $392M |
| Income Tax Expense | $90M |
| Net Income from Continuing Ops | $302M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $302M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $302M |
| D&A | $0 |
| EBIT | $392M |
| EBITDA | $392M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $302M |
| Depreciation & Amortization | $51M |
| Stock-Based Compensation | $13M |
| Deferred Income Tax | $11M |
| Other Non-Cash Items | -$37M |
| Change in Working Capital | -$35M |
| OPERATING CASH FLOW | $306M |
| Capital Expenditure | -$28M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$1.4B |
| Sales/Maturities of Investments | $1.7B |
| Other Investing Activities | $2.0B |
| NET CASH FROM INVESTING | $2.3B |
| Net Debt Issuance | -$1.6B |
| Common Stock Repurchased | -$122M |
| Common Dividends Paid | -$194M |
| Other Financing Activities | -$333M |
| NET CASH FROM FINANCING | -$2.2B |
| FREE CASH FLOW | $278M |
| Net Change in Cash | $413M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $358M |
| Short-Term Investments | $0 |
| Net Receivables | $103M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $461M |
| PP&E (Net) | $407M |
| Goodwill | $1.1B |
| Intangible Assets | $53M |
| Long-Term Investments | $23.8B |
| Tax Assets | $60M |
| Other Non-Current Assets | $758M |
| TOTAL NON-CURRENT ASSETS | $26.2B |
| TOTAL ASSETS | $26.6B |
| Account Payables | $0 |
| Short-Term Debt | $480M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $11.6B |
| TOTAL CURRENT LIABILITIES | $12.1B |
| Long-Term Debt | $296M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $10.8B |
| TOTAL NON-CURRENT LIABILITIES | $11.1B |
| TOTAL LIABILITIES | $23.2B |
| Common Stock | $2.4B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $1.3B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$178M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.4B |
| TOTAL LIABILITIES & EQUITY | $26.6B |
| Total Debt | $776M |
| Net Debt | $418M |