| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $831M | — | $791M | — | 5.1% |
| Op. Income | $203M | — | $119M | — | 70.8% |
| Gross Margin | 47.8% | — | 35.8% | — | 12.0pp |
| Net Margin | 13.6% | — | 1.9% | — | 11.6pp |
| EPS (Diluted) | $0.94 | — | $0.12 | — | 683.3% |
| Free Cash Flow | $306M | — | $241M | — | 26.8% |
| Item | Amount |
|---|---|
| REVENUE | $831M |
| Cost of Revenue | $434M |
| GROSS PROFIT | $397M |
| R&D Expenses | $28M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $165M |
| Other Expenses | $0 |
| Operating Expenses | $194M |
| Cost & Expenses | $627M |
| OPERATING INCOME | $203M |
| Interest Income | $12M |
| Interest Expense | $103M |
| Other Income/Expenses | -$78M |
| INCOME BEFORE TAX | $125M |
| Income Tax Expense | $12M |
| Net Income from Continuing Ops | $113M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $113M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $113M |
| D&A | $203M |
| EBIT | $213M |
| EBITDA | $416M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $831M |
| Cost of Revenue | $434M |
| GROSS PROFIT | $397M |
| R&D Expenses | $28M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $165M |
| Other Expenses | $0 |
| Operating Expenses | $194M |
| Cost & Expenses | $627M |
| OPERATING INCOME | $203M |
| Interest Income | $12M |
| Interest Expense | $103M |
| Other Income/Expenses | -$78M |
| INCOME BEFORE TAX | $125M |
| Income Tax Expense | $12M |
| Net Income from Continuing Ops | $113M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $113M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $113M |
| D&A | $203M |
| EBIT | $213M |
| EBITDA | $416M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $113M |
| Depreciation & Amortization | $203M |
| Stock-Based Compensation | $63M |
| Deferred Income Tax | $7M |
| Other Non-Cash Items | -$12M |
| Change in Working Capital | $2M |
| OPERATING CASH FLOW | $376M |
| Capital Expenditure | -$70M |
| Acquisitions (Net) | -$111M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$181M |
| Net Debt Issuance | $306M |
| Common Stock Repurchased | -$408M |
| Common Dividends Paid | -$65M |
| Other Financing Activities | -$4M |
| NET CASH FROM FINANCING | -$170M |
| FREE CASH FLOW | $306M |
| Net Change in Cash | $22M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $94M |
| Short-Term Investments | $0 |
| Net Receivables | $99M |
| Inventory | $81M |
| Other Current Assets | $19M |
| TOTAL CURRENT ASSETS | $293M |
| PP&E (Net) | $2.1B |
| Goodwill | $98M |
| Intangible Assets | $91M |
| Long-Term Investments | $90M |
| Tax Assets | $2M |
| Other Non-Current Assets | $3M |
| TOTAL NON-CURRENT ASSETS | $2.4B |
| TOTAL ASSETS | $2.7B |
| Account Payables | $20M |
| Short-Term Debt | $38M |
| Deferred Revenue | $52M |
| Other Current Liabilities | $60M |
| TOTAL CURRENT LIABILITIES | $169M |
| Long-Term Debt | $1.8B |
| Deferred Revenue NC | $38M |
| Deferred Tax Liabilities | $114M |
| Other Non-Current Liabilities | $4M |
| TOTAL NON-CURRENT LIABILITIES | $1.9B |
| TOTAL LIABILITIES | $2.1B |
| Common Stock | $110.0K |
| Additional Paid-In Capital | $964M |
| Retained Earnings | -$406M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $18M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $577M |
| Minority Interest | $0 |
| TOTAL EQUITY | $577M |
| TOTAL LIABILITIES & EQUITY | $2.7B |
| Total Debt | $1.8B |
| Net Debt | $1.7B |