| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $656M | — | $688M | — | -4.7% |
| Op. Income | $93M | — | $131M | — | -29.2% |
| Gross Margin | 54.5% | — | 54.1% | — | 0.4pp |
| Net Margin | 10.8% | — | 14.5% | — | -3.7pp |
| EPS (Diluted) | $1.17 | — | $1.65 | — | -29.1% |
| Free Cash Flow | $80M | — | $85M | — | -6.1% |
| Item | Amount |
|---|---|
| REVENUE | $656M |
| Cost of Revenue | $298M |
| GROSS PROFIT | $357M |
| R&D Expenses | $0 |
| Selling & Marketing | $6M |
| General & Administrative | $15M |
| SG&A Expenses | $21M |
| Other Expenses | $244M |
| Operating Expenses | $265M |
| Cost & Expenses | $563M |
| OPERATING INCOME | $93M |
| Interest Income | $642M |
| Interest Expense | $282M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $93M |
| Income Tax Expense | $21M |
| Net Income from Continuing Ops | $71M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $71M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $67M |
| D&A | $758.0K |
| EBIT | $93M |
| EBITDA | $93M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $656M |
| Cost of Revenue | $298M |
| GROSS PROFIT | $357M |
| R&D Expenses | $0 |
| Selling & Marketing | $6M |
| General & Administrative | $15M |
| SG&A Expenses | $21M |
| Other Expenses | $244M |
| Operating Expenses | $265M |
| Cost & Expenses | $563M |
| OPERATING INCOME | $93M |
| Interest Income | $642M |
| Interest Expense | $282M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $93M |
| Income Tax Expense | $21M |
| Net Income from Continuing Ops | $71M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $71M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $67M |
| D&A | $758.0K |
| EBIT | $93M |
| EBITDA | $93M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $71M |
| Depreciation & Amortization | $14M |
| Stock-Based Compensation | $6M |
| Deferred Income Tax | $3M |
| Other Non-Cash Items | $21M |
| Change in Working Capital | -$29M |
| OPERATING CASH FLOW | $87M |
| Capital Expenditure | -$8M |
| Acquisitions (Net) | $3M |
| Purchases of Investments | -$817M |
| Sales/Maturities of Investments | $589M |
| Other Investing Activities | -$942M |
| NET CASH FROM INVESTING | -$1.2B |
| Net Debt Issuance | $375M |
| Common Stock Repurchased | -$82M |
| Common Dividends Paid | -$48M |
| Other Financing Activities | $854M |
| NET CASH FROM FINANCING | $1.1B |
| FREE CASH FLOW | $80M |
| Net Change in Cash | $12M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $135M |
| Short-Term Investments | $1.2B |
| Net Receivables | $49M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.4B |
| PP&E (Net) | $113M |
| Goodwill | $517M |
| Intangible Assets | $9M |
| Long-Term Investments | $11.9B |
| Tax Assets | $0 |
| Other Non-Current Assets | $559M |
| TOTAL NON-CURRENT ASSETS | $13.1B |
| TOTAL ASSETS | $14.6B |
| Account Payables | $0 |
| Short-Term Debt | $54M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $11.0B |
| TOTAL CURRENT LIABILITIES | $11.0B |
| Long-Term Debt | $1.6B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $303M |
| TOTAL NON-CURRENT LIABILITIES | $1.9B |
| TOTAL LIABILITIES | $12.9B |
| Common Stock | $625.0K |
| Additional Paid-In Capital | $1.1B |
| Retained Earnings | $663M |
| Treasury Stock | -$116M |
| Accum. Other Comp. Income | -$2M |
| Other Equity | -$1M |
| TOTAL STOCKHOLDERS' EQUITY | $1.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.7B |
| TOTAL LIABILITIES & EQUITY | $14.6B |
| Total Debt | $1.6B |
| Net Debt | $1.5B |