| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.7B | — | $2.9B | — | -7.9% |
| Op. Income | $260M | — | $530M | — | -50.9% |
| Gross Margin | 21.8% | — | 28.3% | — | -6.5pp |
| Net Margin | 5.4% | — | 14.3% | — | -8.9pp |
| EPS (Diluted) | $2.08 | — | $5.89 | — | -64.7% |
| Free Cash Flow | $91M | — | $422M | — | -78.4% |
| Item | Amount |
|---|---|
| REVENUE | $2.7B |
| Cost of Revenue | $2.1B |
| GROSS PROFIT | $589M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $329M |
| Other Expenses | $0 |
| Operating Expenses | $329M |
| Cost & Expenses | $2.4B |
| OPERATING INCOME | $260M |
| Interest Income | $16M |
| Interest Expense | $15M |
| Other Income/Expenses | -$64M |
| INCOME BEFORE TAX | $196M |
| Income Tax Expense | $50M |
| Net Income from Continuing Ops | $146M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $146M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $146M |
| D&A | $145M |
| EBIT | $260M |
| EBITDA | $405M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $2.7B |
| Cost of Revenue | $2.1B |
| GROSS PROFIT | $589M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $329M |
| Other Expenses | $0 |
| Operating Expenses | $329M |
| Cost & Expenses | $2.4B |
| OPERATING INCOME | $260M |
| Interest Income | $16M |
| Interest Expense | $15M |
| Other Income/Expenses | -$64M |
| INCOME BEFORE TAX | $196M |
| Income Tax Expense | $50M |
| Net Income from Continuing Ops | $146M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $146M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $146M |
| D&A | $145M |
| EBIT | $260M |
| EBITDA | $405M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $146M |
| Depreciation & Amortization | $145M |
| Stock-Based Compensation | $30M |
| Deferred Income Tax | $24M |
| Other Non-Cash Items | $65M |
| Change in Working Capital | -$28M |
| OPERATING CASH FLOW | $382M |
| Capital Expenditure | -$291M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$291M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$61M |
| Common Dividends Paid | -$78M |
| Other Financing Activities | -$2M |
| NET CASH FROM FINANCING | -$141M |
| FREE CASH FLOW | $91M |
| Net Change in Cash | -$48M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $292M |
| Short-Term Investments | $0 |
| Net Receivables | $127M |
| Inventory | $363M |
| Other Current Assets | $28M |
| TOTAL CURRENT ASSETS | $810M |
| PP&E (Net) | $1.7B |
| Goodwill | $19M |
| Intangible Assets | $16M |
| Long-Term Investments | $17M |
| Tax Assets | $8M |
| Other Non-Current Assets | $25M |
| TOTAL NON-CURRENT ASSETS | $1.8B |
| TOTAL ASSETS | $2.6B |
| Account Payables | $129M |
| Short-Term Debt | $9M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $64M |
| TOTAL CURRENT LIABILITIES | $291M |
| Long-Term Debt | $370M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $177M |
| Other Non-Current Liabilities | $35M |
| TOTAL NON-CURRENT LIABILITIES | $604M |
| TOTAL LIABILITIES | $895M |
| Common Stock | $85M |
| Additional Paid-In Capital | $508M |
| Retained Earnings | $1.6B |
| Treasury Stock | -$385M |
| Accum. Other Comp. Income | -$98M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.7B |
| TOTAL LIABILITIES & EQUITY | $2.6B |
| Total Debt | $401M |
| Net Debt | $109M |