| Metric | Q4 2025 | Q3 2025 | Q4 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.1B | $1.8B | — | 15.3% | — |
| Op. Income | $985M | $763M | — | 29.2% | — |
| Gross Margin | 52.4% | 47.4% | — | 5.0pp | — |
| Net Margin | 44.8% | 32.5% | — | 12.4pp | — |
| EPS (Diluted) | $0.76 | $0.47 | — | 61.7% | — |
| Free Cash Flow | $819M | $675M | — | 21.4% | — |
| Item | Amount |
|---|---|
| REVENUE | $2.1B |
| Cost of Revenue | $977M |
| GROSS PROFIT | $1.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $69M |
| Other Expenses | $23M |
| Operating Expenses | $92M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $985M |
| Interest Income | $16M |
| Interest Expense | $21M |
| Other Income/Expenses | $129M |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $188M |
| Net Income from Continuing Ops | $927M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $920M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $920M |
| D&A | $284M |
| EBIT | $985M |
| EBITDA | $1.3B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $2.1B |
| Cost of Revenue | $977M |
| GROSS PROFIT | $1.1B |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $69M |
| Other Expenses | $23M |
| Operating Expenses | $92M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $985M |
| Interest Income | $16M |
| Interest Expense | $21M |
| Other Income/Expenses | $129M |
| INCOME BEFORE TAX | $1.1B |
| Income Tax Expense | $188M |
| Net Income from Continuing Ops | $927M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $920M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $920M |
| D&A | $284M |
| EBIT | $985M |
| EBITDA | $1.3B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $920M |
| Depreciation & Amortization | $284M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$60M |
| Other Non-Cash Items | $511M |
| Change in Working Capital | -$452M |
| OPERATING CASH FLOW | $1.2B |
| Capital Expenditure | -$384M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $99M |
| NET CASH FROM INVESTING | -$322M |
| Net Debt Issuance | -$510M |
| Common Stock Repurchased | -$273M |
| Common Dividends Paid | -$44M |
| Other Financing Activities | -$20M |
| NET CASH FROM FINANCING | -$848M |
| FREE CASH FLOW | $819M |
| Net Change in Cash | $18M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.8B |
| Short-Term Investments | $0 |
| Net Receivables | $84M |
| Inventory | $1.4B |
| Other Current Assets | $36M |
| TOTAL CURRENT ASSETS | $3.3B |
| PP&E (Net) | $8.3B |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $231M |
| Tax Assets | $25M |
| Other Non-Current Assets | $575M |
| TOTAL NON-CURRENT ASSETS | $9.1B |
| TOTAL ASSETS | $12.4B |
| Account Payables | $583M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $141M |
| TOTAL CURRENT LIABILITIES | $1.4B |
| Long-Term Debt | $757M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $537M |
| Other Non-Current Liabilities | $999M |
| TOTAL NON-CURRENT LIABILITIES | $2.3B |
| TOTAL LIABILITIES | $3.7B |
| Common Stock | $4.4B |
| Additional Paid-In Capital | $10.1B |
| Retained Earnings | -$5.9B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$299.5K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $8.6B |
| Minority Interest | $118M |
| TOTAL EQUITY | $8.7B |
| TOTAL LIABILITIES & EQUITY | $12.4B |
| Total Debt | $777M |
| Net Debt | -$975M |