| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $422M | — | $430M | — | -1.9% |
| Op. Income | $126M | — | $112M | — | 12.4% |
| Gross Margin | 61.0% | — | 55.1% | — | 5.9pp |
| Net Margin | 24.5% | — | 21.7% | — | 2.8pp |
| EPS (Diluted) | $4.01 | — | $3.63 | — | 10.5% |
| Free Cash Flow | $104M | — | $94M | — | 10.6% |
| Item | Amount |
|---|---|
| REVENUE | $422M |
| Cost of Revenue | $165M |
| GROSS PROFIT | $257M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $74M |
| SG&A Expenses | $74M |
| Other Expenses | $57M |
| Operating Expenses | $132M |
| Cost & Expenses | $296M |
| OPERATING INCOME | $126M |
| Interest Income | $374M |
| Interest Expense | $153M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $126M |
| Income Tax Expense | $22M |
| Net Income from Continuing Ops | $103M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $103M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $103M |
| D&A | $5M |
| EBIT | $126M |
| EBITDA | $130M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $422M |
| Cost of Revenue | $165M |
| GROSS PROFIT | $257M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $74M |
| SG&A Expenses | $74M |
| Other Expenses | $57M |
| Operating Expenses | $132M |
| Cost & Expenses | $296M |
| OPERATING INCOME | $126M |
| Interest Income | $374M |
| Interest Expense | $153M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $126M |
| Income Tax Expense | $22M |
| Net Income from Continuing Ops | $103M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $103M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $103M |
| D&A | $5M |
| EBIT | $126M |
| EBITDA | $130M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $103M |
| Depreciation & Amortization | $6M |
| Stock-Based Compensation | $9M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $10M |
| Change in Working Capital | -$13M |
| OPERATING CASH FLOW | $115M |
| Capital Expenditure | -$11M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$83M |
| Sales/Maturities of Investments | $67M |
| Other Investing Activities | -$298M |
| NET CASH FROM INVESTING | -$325M |
| Net Debt Issuance | $184M |
| Common Stock Repurchased | -$20M |
| Common Dividends Paid | -$51M |
| Other Financing Activities | $72M |
| NET CASH FROM FINANCING | $184M |
| FREE CASH FLOW | $104M |
| Net Change in Cash | -$27M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $57M |
| Short-Term Investments | $84M |
| Net Receivables | $29M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $170M |
| PP&E (Net) | $66M |
| Goodwill | $5M |
| Intangible Assets | $0 |
| Long-Term Investments | $5.3B |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.4B |
| TOTAL NON-CURRENT ASSETS | $6.8B |
| TOTAL ASSETS | $7.0B |
| Account Payables | $0 |
| Short-Term Debt | $170M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $6.0B |
| TOTAL CURRENT LIABILITIES | $6.2B |
| Long-Term Debt | $14M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $47M |
| TOTAL NON-CURRENT LIABILITIES | $61M |
| TOTAL LIABILITIES | $6.2B |
| Common Stock | $137M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $788M |
| Treasury Stock | -$36M |
| Accum. Other Comp. Income | -$127M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $762M |
| Minority Interest | $89.0K |
| TOTAL EQUITY | $762M |
| TOTAL LIABILITIES & EQUITY | $7.0B |
| Total Debt | $184M |
| Net Debt | $127M |