| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.5B | — | $2.4B | — | 1.6% |
| Op. Income | $172M | — | $225M | — | -23.8% |
| Gross Margin | 35.0% | — | 35.7% | — | -0.7pp |
| Net Margin | 4.2% | — | 6.9% | — | -2.7pp |
| EPS (Diluted) | $2.29 | — | $3.72 | — | -38.4% |
| Free Cash Flow | $261M | — | $221M | — | 18.2% |
| Item | Amount |
|---|---|
| REVENUE | $2.5B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $859M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $629M |
| Other Expenses | $58M |
| Operating Expenses | $688M |
| Cost & Expenses | $2.3B |
| OPERATING INCOME | $172M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$33M |
| INCOME BEFORE TAX | $139M |
| Income Tax Expense | $35M |
| Net Income from Continuing Ops | $104M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $103M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $103M |
| D&A | $160M |
| EBIT | $139M |
| EBITDA | $299M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $2.5B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $859M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $629M |
| Other Expenses | $58M |
| Operating Expenses | $688M |
| Cost & Expenses | $2.3B |
| OPERATING INCOME | $172M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$33M |
| INCOME BEFORE TAX | $139M |
| Income Tax Expense | $35M |
| Net Income from Continuing Ops | $104M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $103M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $103M |
| D&A | $160M |
| EBIT | $139M |
| EBITDA | $299M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $103M |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $251M |
| Change in Working Capital | -$74M |
| OPERATING CASH FLOW | $280M |
| Capital Expenditure | -$19M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$162M |
| NET CASH FROM INVESTING | -$162M |
| Net Debt Issuance | $74M |
| Common Stock Repurchased | -$56M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$47M |
| NET CASH FROM FINANCING | -$17M |
| FREE CASH FLOW | $261M |
| Net Change in Cash | $102M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $244M |
| Short-Term Investments | $7M |
| Net Receivables | $578M |
| Inventory | $0 |
| Other Current Assets | $126M |
| TOTAL CURRENT ASSETS | $954M |
| PP&E (Net) | $238M |
| Goodwill | $1.6B |
| Intangible Assets | $346M |
| Long-Term Investments | $4M |
| Tax Assets | $0 |
| Other Non-Current Assets | $175M |
| TOTAL NON-CURRENT ASSETS | $2.4B |
| TOTAL ASSETS | $3.3B |
| Account Payables | $113M |
| Short-Term Debt | $20M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $183M |
| TOTAL CURRENT LIABILITIES | $580M |
| Long-Term Debt | $347M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $151M |
| TOTAL NON-CURRENT LIABILITIES | $576M |
| TOTAL LIABILITIES | $1.2B |
| Common Stock | $53M |
| Additional Paid-In Capital | $1.2B |
| Retained Earnings | $966M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$93M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.1B |
| Minority Interest | $68M |
| TOTAL EQUITY | $2.2B |
| TOTAL LIABILITIES & EQUITY | $3.3B |
| Total Debt | $474M |
| Net Debt | $230M |