| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $507M | — | — | — | — |
| Op. Income | $170M | — | — | — | — |
| Gross Margin | 87.2% | — | — | — | — |
| Net Margin | 26.4% | — | — | — | — |
| EPS (Diluted) | $0.44 | — | — | — | — |
| Free Cash Flow | $63M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $507M |
| Cost of Revenue | $65M |
| GROSS PROFIT | $442M |
| R&D Expenses | $65M |
| Selling & Marketing | $76M |
| General & Administrative | $132M |
| SG&A Expenses | $208M |
| Other Expenses | -$2M |
| Operating Expenses | $271M |
| Cost & Expenses | $336M |
| OPERATING INCOME | $170M |
| Interest Income | $75M |
| Interest Expense | $49M |
| Other Income/Expenses | -$57M |
| INCOME BEFORE TAX | $114M |
| Income Tax Expense | -$21M |
| Net Income from Continuing Ops | $134M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $134M |
| Net Income Deductions | -$72M |
| BOTTOM LINE NET INCOME | $134M |
| D&A | $16M |
| EBIT | $163M |
| EBITDA | $179M |
| EPS | $1 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $507M |
| Cost of Revenue | $65M |
| GROSS PROFIT | $442M |
| R&D Expenses | $65M |
| Selling & Marketing | $76M |
| General & Administrative | $132M |
| SG&A Expenses | $208M |
| Other Expenses | -$2M |
| Operating Expenses | $271M |
| Cost & Expenses | $336M |
| OPERATING INCOME | $170M |
| Interest Income | $75M |
| Interest Expense | $49M |
| Other Income/Expenses | -$57M |
| INCOME BEFORE TAX | $114M |
| Income Tax Expense | -$21M |
| Net Income from Continuing Ops | $134M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $134M |
| Net Income Deductions | -$72M |
| BOTTOM LINE NET INCOME | $134M |
| D&A | $16M |
| EBIT | $163M |
| EBITDA | $179M |
| EPS | $1 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $134M |
| Depreciation & Amortization | $1M |
| Stock-Based Compensation | $62M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $6.4B |
| Change in Working Capital | -$6.6B |
| OPERATING CASH FLOW | $63M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$102M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $41M |
| NET CASH FROM INVESTING | -$61M |
| Net Debt Issuance | $251M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$160.0K |
| NET CASH FROM FINANCING | $918M |
| FREE CASH FLOW | $63M |
| Net Change in Cash | $919M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.2B |
| Short-Term Investments | $0 |
| Net Receivables | $52M |
| Inventory | $0 |
| Other Current Assets | $611M |
| TOTAL CURRENT ASSETS | $1.9B |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $26M |
| Other Non-Current Assets | $430M |
| TOTAL NON-CURRENT ASSETS | $456M |
| TOTAL ASSETS | $2.3B |
| Account Payables | $0 |
| Short-Term Debt | $161M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $685M |
| TOTAL CURRENT LIABILITIES | $846M |
| Long-Term Debt | $4M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $230M |
| TOTAL NON-CURRENT LIABILITIES | $234M |
| TOTAL LIABILITIES | $1.1B |
| Common Stock | $23.0K |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$187M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $1.4B |
| TOTAL STOCKHOLDERS' EQUITY | $1.2B |
| Minority Interest | $8M |
| TOTAL EQUITY | $1.2B |
| TOTAL LIABILITIES & EQUITY | $2.3B |
| Total Debt | $165M |
| Net Debt | -$1.0B |