| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.1B | — | $1.2B | — | -7.3% |
| Op. Income | $4M | — | -$26M | — | 115.4% |
| Gross Margin | 19.1% | — | 14.4% | — | 4.7pp |
| Net Margin | 6.7% | — | 2.2% | — | 4.6pp |
| EPS (Diluted) | $0.67 | — | $0.16 | — | 318.8% |
| Free Cash Flow | $6M | — | -$147M | — | 104.1% |
| Item | Amount |
|---|---|
| REVENUE | $1.1B |
| Cost of Revenue | $904M |
| GROSS PROFIT | $213M |
| R&D Expenses | $34M |
| Selling & Marketing | $2M |
| General & Administrative | $11M |
| SG&A Expenses | $13M |
| Other Expenses | $162M |
| Operating Expenses | $209M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $4M |
| Interest Income | $15M |
| Interest Expense | $52M |
| Other Income/Expenses | $83M |
| INCOME BEFORE TAX | $87M |
| Income Tax Expense | $12M |
| Net Income from Continuing Ops | $75M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $75M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $56M |
| D&A | $30M |
| EBIT | $165M |
| EBITDA | $195M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.1B |
| Cost of Revenue | $904M |
| GROSS PROFIT | $213M |
| R&D Expenses | $34M |
| Selling & Marketing | $2M |
| General & Administrative | $11M |
| SG&A Expenses | $13M |
| Other Expenses | $162M |
| Operating Expenses | $209M |
| Cost & Expenses | $1.1B |
| OPERATING INCOME | $4M |
| Interest Income | $15M |
| Interest Expense | $52M |
| Other Income/Expenses | $83M |
| INCOME BEFORE TAX | $87M |
| Income Tax Expense | $12M |
| Net Income from Continuing Ops | $75M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $75M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $56M |
| D&A | $30M |
| EBIT | $165M |
| EBITDA | $195M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $75M |
| Depreciation & Amortization | $30M |
| Stock-Based Compensation | $7M |
| Deferred Income Tax | -$1M |
| Other Non-Cash Items | -$89M |
| Change in Working Capital | $16M |
| OPERATING CASH FLOW | $38M |
| Capital Expenditure | -$32M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$32M |
| Net Debt Issuance | $90M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$1M |
| NET CASH FROM FINANCING | $85M |
| FREE CASH FLOW | $6M |
| Net Change in Cash | $91M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $255M |
| Short-Term Investments | $0 |
| Net Receivables | $195M |
| Inventory | $217M |
| Other Current Assets | $45M |
| TOTAL CURRENT ASSETS | $712M |
| PP&E (Net) | $199M |
| Goodwill | $12M |
| Intangible Assets | $24M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.4B |
| TOTAL NON-CURRENT ASSETS | $1.6B |
| TOTAL ASSETS | $2.4B |
| Account Payables | $125M |
| Short-Term Debt | $1M |
| Deferred Revenue | $37M |
| Other Current Liabilities | $97M |
| TOTAL CURRENT LIABILITIES | $283M |
| Long-Term Debt | $456M |
| Deferred Revenue NC | $63M |
| Deferred Tax Liabilities | $27M |
| Other Non-Current Liabilities | $360M |
| TOTAL NON-CURRENT LIABILITIES | $931M |
| TOTAL LIABILITIES | $1.2B |
| Common Stock | $0 |
| Additional Paid-In Capital | $1.2B |
| Retained Earnings | -$495M |
| Treasury Stock | -$11M |
| Accum. Other Comp. Income | $281M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.1B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.1B |
| TOTAL LIABILITIES & EQUITY | $2.4B |
| Total Debt | $495M |
| Net Debt | $240M |