| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4.5B | — | $3.0B | — | 51.6% |
| Op. Income | $2.1B | — | $1.1B | — | 98.3% |
| Gross Margin | 73.3% | — | 82.9% | — | -9.6pp |
| Net Margin | 42.1% | — | 47.8% | — | -5.7pp |
| EPS (Diluted) | $2.05 | — | $1.56 | — | 31.4% |
| Free Cash Flow | $1.6B | — | -$170M | — | 1054.7% |
| Item | Amount |
|---|---|
| REVENUE | $4.5B |
| Cost of Revenue | $1.2B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $399M |
| General & Administrative | $628M |
| SG&A Expenses | $1.0B |
| Other Expenses | $158M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $2.4B |
| OPERATING INCOME | $2.1B |
| Interest Income | $1.5B |
| Interest Expense | $0 |
| Other Income/Expenses | $14M |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $225M |
| Net Income from Continuing Ops | $1.9B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.9B |
| D&A | $86M |
| EBIT | $2.1B |
| EBITDA | $2.2B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $4.5B |
| Cost of Revenue | $1.2B |
| GROSS PROFIT | $3.3B |
| R&D Expenses | $0 |
| Selling & Marketing | $399M |
| General & Administrative | $628M |
| SG&A Expenses | $1.0B |
| Other Expenses | $158M |
| Operating Expenses | $1.2B |
| Cost & Expenses | $2.4B |
| OPERATING INCOME | $2.1B |
| Interest Income | $1.5B |
| Interest Expense | $0 |
| Other Income/Expenses | $14M |
| INCOME BEFORE TAX | $2.1B |
| Income Tax Expense | $225M |
| Net Income from Continuing Ops | $1.9B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.9B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.9B |
| D&A | $86M |
| EBIT | $2.1B |
| EBITDA | $2.2B |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $1.9B |
| Depreciation & Amortization | $86M |
| Stock-Based Compensation | $305M |
| Deferred Income Tax | $181M |
| Other Non-Cash Items | $5.3B |
| Change in Working Capital | -$6.1B |
| OPERATING CASH FLOW | $1.6B |
| Capital Expenditure | -$15M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$244M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $400M |
| NET CASH FROM INVESTING | $141M |
| Net Debt Issuance | $451M |
| Common Stock Repurchased | -$653M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$426M |
| NET CASH FROM FINANCING | -$590M |
| FREE CASH FLOW | $1.6B |
| Net Change in Cash | $1.2B |
| Item | Amount |
|---|---|
| Cash & Equivalents | $4.3B |
| Short-Term Investments | $3.8B |
| Net Receivables | $20.8B |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $28.9B |
| PP&E (Net) | $154M |
| Goodwill | $385M |
| Intangible Assets | $168M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $8.6B |
| TOTAL NON-CURRENT ASSETS | $9.3B |
| TOTAL ASSETS | $38.1B |
| Account Payables | $463M |
| Short-Term Debt | $15.4B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $914M |
| TOTAL CURRENT LIABILITIES | $28.8B |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $215M |
| TOTAL NON-CURRENT LIABILITIES | $215M |
| TOTAL LIABILITIES | $29.0B |
| Common Stock | $0 |
| Additional Paid-In Capital | $11.3B |
| Retained Earnings | -$2.2B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $8M |
| Other Equity | $11M |
| TOTAL STOCKHOLDERS' EQUITY | $9.2B |
| Minority Interest | $11M |
| TOTAL EQUITY | $9.2B |
| TOTAL LIABILITIES & EQUITY | $38.1B |
| Total Debt | $15.4B |
| Net Debt | $11.1B |