| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.3B | — | $2.1B | — | 8.0% |
| Op. Income | $250M | — | $228M | — | 9.5% |
| Gross Margin | 40.3% | — | 39.6% | — | 0.7pp |
| Net Margin | 8.8% | — | 8.6% | — | 0.2pp |
| EPS (Diluted) | $3.23 | — | $2.92 | — | 10.6% |
| Free Cash Flow | $107M | — | $130M | — | -17.8% |
| Item | Amount |
|---|---|
| REVENUE | $2.3B |
| Cost of Revenue | $1.4B |
| GROSS PROFIT | $914M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $612M |
| Other Expenses | $53M |
| Operating Expenses | $665M |
| Cost & Expenses | $2.0B |
| OPERATING INCOME | $250M |
| Interest Income | $16M |
| Interest Expense | $0 |
| Other Income/Expenses | $16M |
| INCOME BEFORE TAX | $266M |
| Income Tax Expense | $66M |
| Net Income from Continuing Ops | $200M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $200M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $200M |
| D&A | $44M |
| EBIT | $250M |
| EBITDA | $293M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $2.3B |
| Cost of Revenue | $1.4B |
| GROSS PROFIT | $914M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $612M |
| Other Expenses | $53M |
| Operating Expenses | $665M |
| Cost & Expenses | $2.0B |
| OPERATING INCOME | $250M |
| Interest Income | $16M |
| Interest Expense | $0 |
| Other Income/Expenses | $16M |
| INCOME BEFORE TAX | $266M |
| Income Tax Expense | $66M |
| Net Income from Continuing Ops | $200M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $200M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $200M |
| D&A | $44M |
| EBIT | $250M |
| EBITDA | $293M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $200M |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $19M |
| Deferred Income Tax | $9M |
| Other Non-Cash Items | $43M |
| Change in Working Capital | -$44M |
| OPERATING CASH FLOW | $227M |
| Capital Expenditure | -$121M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$483M |
| Sales/Maturities of Investments | $348M |
| Other Investing Activities | $402.0K |
| NET CASH FROM INVESTING | -$255M |
| Net Debt Issuance | -$1M |
| Common Stock Repurchased | -$53M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $21M |
| NET CASH FROM FINANCING | -$33M |
| FREE CASH FLOW | $107M |
| Net Change in Cash | -$61M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $205M |
| Short-Term Investments | $224M |
| Net Receivables | $2M |
| Inventory | $553M |
| Other Current Assets | $10M |
| TOTAL CURRENT ASSETS | $994M |
| PP&E (Net) | $890M |
| Goodwill | $445M |
| Intangible Assets | $231M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $2M |
| TOTAL NON-CURRENT ASSETS | $1.6B |
| TOTAL ASSETS | $2.6B |
| Account Payables | $130M |
| Short-Term Debt | $556.0K |
| Deferred Revenue | $16M |
| Other Current Liabilities | $40M |
| TOTAL CURRENT LIABILITIES | $304M |
| Long-Term Debt | $1M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $81M |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $561M |
| TOTAL LIABILITIES | $866M |
| Common Stock | $67.0K |
| Additional Paid-In Capital | $735M |
| Retained Earnings | $1.4B |
| Treasury Stock | -$408M |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.7B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.7B |
| TOTAL LIABILITIES & EQUITY | $2.6B |
| Total Debt | $565M |
| Net Debt | $360M |