| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.9B | — | $1.8B | — | 5.0% |
| Op. Income | $486M | — | $345M | — | 40.9% |
| Gross Margin | 67.4% | — | 62.8% | — | 4.6pp |
| Net Margin | 20.7% | — | 16.0% | — | 4.7pp |
| EPS (Diluted) | $2.08 | — | $1.57 | — | 32.5% |
| Free Cash Flow | $284M | — | $374M | — | -24.0% |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $616M |
| GROSS PROFIT | $1.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $10M |
| General & Administrative | $521M |
| SG&A Expenses | $531M |
| Other Expenses | $259M |
| Operating Expenses | $789M |
| Cost & Expenses | $1.4B |
| OPERATING INCOME | $486M |
| Interest Income | $1.6B |
| Interest Expense | $581M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $486M |
| Income Tax Expense | $94M |
| Net Income from Continuing Ops | $392M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $392M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $381M |
| D&A | $44M |
| EBIT | $486M |
| EBITDA | $529M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.9B |
| Cost of Revenue | $616M |
| GROSS PROFIT | $1.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $10M |
| General & Administrative | $521M |
| SG&A Expenses | $531M |
| Other Expenses | $259M |
| Operating Expenses | $789M |
| Cost & Expenses | $1.4B |
| OPERATING INCOME | $486M |
| Interest Income | $1.6B |
| Interest Expense | $581M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $486M |
| Income Tax Expense | $94M |
| Net Income from Continuing Ops | $392M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $392M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $381M |
| D&A | $44M |
| EBIT | $486M |
| EBITDA | $529M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $392M |
| Depreciation & Amortization | $30M |
| Stock-Based Compensation | $13M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $505.0K |
| Change in Working Capital | -$131M |
| OPERATING CASH FLOW | $304M |
| Capital Expenditure | -$20M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$786M |
| Sales/Maturities of Investments | $839M |
| Other Investing Activities | -$115M |
| NET CASH FROM INVESTING | -$82M |
| Net Debt Issuance | -$485M |
| Common Stock Repurchased | -$66M |
| Common Dividends Paid | -$141M |
| Other Financing Activities | $460M |
| NET CASH FROM FINANCING | -$225M |
| FREE CASH FLOW | $284M |
| Net Change in Cash | -$2M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $271M |
| Short-Term Investments | $911M |
| Net Receivables | $114M |
| Inventory | $0 |
| Other Current Assets | $16M |
| TOTAL CURRENT ASSETS | $1.3B |
| PP&E (Net) | $175M |
| Goodwill | $553M |
| Intangible Assets | $60M |
| Long-Term Investments | $4.8B |
| Tax Assets | $0 |
| Other Non-Current Assets | $23.8B |
| TOTAL NON-CURRENT ASSETS | $29.4B |
| TOTAL ASSETS | $32.1B |
| Account Payables | $17M |
| Short-Term Debt | $679M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $26.6B |
| TOTAL CURRENT LIABILITIES | $27.3B |
| Long-Term Debt | $619M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $136M |
| Other Non-Current Liabilities | $27.2B |
| TOTAL NON-CURRENT LIABILITIES | $28.1B |
| TOTAL LIABILITIES | $28.6B |
| Common Stock | $618M |
| Additional Paid-In Capital | $1.8B |
| Retained Earnings | $2.0B |
| Treasury Stock | -$949M |
| Accum. Other Comp. Income | -$199M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.5B |
| TOTAL LIABILITIES & EQUITY | $32.1B |
| Total Debt | $1.3B |
| Net Debt | $1.0B |