| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.8B | — | $1.7B | — | 7.1% |
| Op. Income | $49M | — | $53M | — | -8.9% |
| Gross Margin | 13.0% | — | 13.3% | — | -0.3pp |
| Net Margin | 3.2% | — | 2.3% | — | 0.9pp |
| EPS (Diluted) | $0.81 | — | $0.53 | — | 52.8% |
| Free Cash Flow | $139M | — | $24M | — | 468.7% |
| Item | Amount |
|---|---|
| REVENUE | $1.8B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $239M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $191M |
| Other Expenses | $0 |
| Operating Expenses | $191M |
| Cost & Expenses | $1.8B |
| OPERATING INCOME | $49M |
| Interest Income | $0 |
| Interest Expense | $2M |
| Other Income/Expenses | $19M |
| INCOME BEFORE TAX | $68M |
| Income Tax Expense | $9M |
| Net Income from Continuing Ops | $59M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $59M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $59M |
| D&A | $17M |
| EBIT | $49M |
| EBITDA | $65M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.8B |
| Cost of Revenue | $1.6B |
| GROSS PROFIT | $239M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $191M |
| Other Expenses | $0 |
| Operating Expenses | $191M |
| Cost & Expenses | $1.8B |
| OPERATING INCOME | $49M |
| Interest Income | $0 |
| Interest Expense | $2M |
| Other Income/Expenses | $19M |
| INCOME BEFORE TAX | $68M |
| Income Tax Expense | $9M |
| Net Income from Continuing Ops | $59M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $59M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $59M |
| D&A | $17M |
| EBIT | $49M |
| EBITDA | $65M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $59M |
| Depreciation & Amortization | $17M |
| Stock-Based Compensation | $12M |
| Deferred Income Tax | $19M |
| Other Non-Cash Items | $78M |
| Change in Working Capital | -$41M |
| OPERATING CASH FLOW | $145M |
| Capital Expenditure | -$6M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$19M |
| Sales/Maturities of Investments | $23M |
| Other Investing Activities | -$10M |
| NET CASH FROM INVESTING | -$11M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$62M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$2M |
| NET CASH FROM FINANCING | -$63M |
| FREE CASH FLOW | $139M |
| Net Change in Cash | $71M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $161M |
| Short-Term Investments | $43M |
| Net Receivables | $335M |
| Inventory | $17M |
| Other Current Assets | $14M |
| TOTAL CURRENT ASSETS | $576M |
| PP&E (Net) | $28M |
| Goodwill | $80M |
| Intangible Assets | $7M |
| Long-Term Investments | $25M |
| Tax Assets | $32M |
| Other Non-Current Assets | $60M |
| TOTAL NON-CURRENT ASSETS | $231M |
| TOTAL ASSETS | $808M |
| Account Payables | $77M |
| Short-Term Debt | $5M |
| Deferred Revenue | $9M |
| Other Current Liabilities | $33M |
| TOTAL CURRENT LIABILITIES | $170M |
| Long-Term Debt | $10M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $14M |
| Other Non-Current Liabilities | $94M |
| TOTAL NON-CURRENT LIABILITIES | $127M |
| TOTAL LIABILITIES | $298M |
| Common Stock | $768.0K |
| Additional Paid-In Capital | $328M |
| Retained Earnings | $284M |
| Treasury Stock | -$102M |
| Accum. Other Comp. Income | -$448.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $510M |
| Minority Interest | $0 |
| TOTAL EQUITY | $510M |
| TOTAL LIABILITIES & EQUITY | $808M |
| Total Debt | $25M |
| Net Debt | -$136M |