| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $9.8B | — | — | — | — |
| Op. Income | $242M | — | — | — | — |
| Gross Margin | 41.3% | — | — | — | — |
| Net Margin | 1.7% | — | — | — | — |
| EPS (Diluted) | $1.02 | — | — | — | — |
| Free Cash Flow | $29M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $9.8B |
| Cost of Revenue | $5.7B |
| GROSS PROFIT | $4.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $45M |
| General & Administrative | $1.5B |
| SG&A Expenses | $1.5B |
| Other Expenses | $2.3B |
| Operating Expenses | $3.8B |
| Cost & Expenses | $9.5B |
| OPERATING INCOME | $242M |
| Interest Income | $7.9B |
| Interest Expense | $3.3B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $238M |
| Income Tax Expense | $77M |
| Net Income from Continuing Ops | $161M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $4M |
| NET INCOME | $165M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $165M |
| D&A | $149M |
| EBIT | $238M |
| EBITDA | $386M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $9.8B |
| Cost of Revenue | $5.7B |
| GROSS PROFIT | $4.0B |
| R&D Expenses | $0 |
| Selling & Marketing | $45M |
| General & Administrative | $1.5B |
| SG&A Expenses | $1.5B |
| Other Expenses | $2.3B |
| Operating Expenses | $3.8B |
| Cost & Expenses | $9.5B |
| OPERATING INCOME | $242M |
| Interest Income | $7.9B |
| Interest Expense | $3.3B |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $238M |
| Income Tax Expense | $77M |
| Net Income from Continuing Ops | $161M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $4M |
| NET INCOME | $165M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $165M |
| D&A | $149M |
| EBIT | $238M |
| EBITDA | $386M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $165M |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $3.5B |
| Change in Working Capital | -$3.5B |
| OPERATING CASH FLOW | $235M |
| Capital Expenditure | -$206M |
| Acquisitions (Net) | -$289M |
| Purchases of Investments | -$810M |
| Sales/Maturities of Investments | $1.5B |
| Other Investing Activities | -$569M |
| NET CASH FROM INVESTING | -$422M |
| Net Debt Issuance | $776M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$276M |
| Other Financing Activities | $24M |
| NET CASH FROM FINANCING | $630M |
| FREE CASH FLOW | $29M |
| Net Change in Cash | $568M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6.5B |
| Short-Term Investments | $0 |
| Net Receivables | $5.7B |
| Inventory | $0 |
| Other Current Assets | $252M |
| TOTAL CURRENT ASSETS | $12.5B |
| PP&E (Net) | $791M |
| Goodwill | $0 |
| Intangible Assets | $275M |
| Long-Term Investments | $13.8B |
| Tax Assets | $0 |
| Other Non-Current Assets | $5.6B |
| TOTAL NON-CURRENT ASSETS | $20.5B |
| TOTAL ASSETS | $33.0B |
| Account Payables | $0 |
| Short-Term Debt | $2.2B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $18.4B |
| TOTAL CURRENT LIABILITIES | $21.4B |
| Long-Term Debt | $2.1B |
| Deferred Revenue NC | $4M |
| Deferred Tax Liabilities | $19M |
| Other Non-Current Liabilities | $3.9B |
| TOTAL NON-CURRENT LIABILITIES | $6.0B |
| TOTAL LIABILITIES | $27.4B |
| Common Stock | $1M |
| Additional Paid-In Capital | $2.3B |
| Retained Earnings | $122M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $3.2B |
| Other Equity | $2 |
| TOTAL STOCKHOLDERS' EQUITY | $5.6B |
| Minority Interest | $207.9K |
| TOTAL EQUITY | $5.6B |
| TOTAL LIABILITIES & EQUITY | $33.0B |
| Total Debt | $2.6B |
| Net Debt | -$3.9B |