| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.8B | — | $3.9B | — | 22.9% |
| Op. Income | $457M | — | $324M | — | 41.3% |
| Gross Margin | 32.0% | — | 34.9% | — | -2.9pp |
| Net Margin | 7.5% | — | 6.5% | — | 1.0pp |
| EPS (Diluted) | $6.46 | — | $4.60 | — | 40.4% |
| Free Cash Flow | $412M | — | $107M | — | 286.0% |
| Item | Amount |
|---|---|
| REVENUE | $4.8B |
| Cost of Revenue | $3.2B |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.1B |
| Other Expenses | $0 |
| Operating Expenses | $1.1B |
| Cost & Expenses | $4.3B |
| OPERATING INCOME | $457M |
| Interest Income | $17M |
| Interest Expense | $0 |
| Other Income/Expenses | $23M |
| INCOME BEFORE TAX | $480M |
| Income Tax Expense | $122M |
| Net Income from Continuing Ops | $359M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $359M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $359M |
| D&A | $192M |
| EBIT | $457M |
| EBITDA | $650M |
| EPS | $7 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| REVENUE | $4.8B |
| Cost of Revenue | $3.2B |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.1B |
| Other Expenses | $0 |
| Operating Expenses | $1.1B |
| Cost & Expenses | $4.3B |
| OPERATING INCOME | $457M |
| Interest Income | $17M |
| Interest Expense | $0 |
| Other Income/Expenses | $23M |
| INCOME BEFORE TAX | $480M |
| Income Tax Expense | $122M |
| Net Income from Continuing Ops | $359M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $359M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $359M |
| D&A | $192M |
| EBIT | $457M |
| EBITDA | $650M |
| EPS | $7 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| Net Income | $359M |
| Depreciation & Amortization | $192M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$10M |
| Other Non-Cash Items | $38M |
| Change in Working Capital | $8M |
| OPERATING CASH FLOW | $586M |
| Capital Expenditure | -$175M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$352M |
| Sales/Maturities of Investments | $341M |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$186M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$9M |
| NET CASH FROM FINANCING | -$8M |
| FREE CASH FLOW | $412M |
| Net Change in Cash | $392M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $724M |
| Short-Term Investments | $209M |
| Net Receivables | $0 |
| Inventory | $847M |
| Other Current Assets | $102M |
| TOTAL CURRENT ASSETS | $1.9B |
| PP&E (Net) | $3.0B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $585M |
| Other Non-Current Assets | $20M |
| TOTAL NON-CURRENT ASSETS | $3.6B |
| TOTAL ASSETS | $5.5B |
| Account Payables | $368M |
| Short-Term Debt | $301M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $160M |
| TOTAL CURRENT LIABILITIES | $954M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $635M |
| Other Non-Current Liabilities | $9M |
| TOTAL NON-CURRENT LIABILITIES | $2.4B |
| TOTAL LIABILITIES | $3.3B |
| Common Stock | $551.0K |
| Additional Paid-In Capital | $179M |
| Retained Earnings | $2.0B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.2B |
| TOTAL LIABILITIES & EQUITY | $5.5B |
| Total Debt | $2.0B |
| Net Debt | $1.3B |