| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.7B | — | $2.1B | — | 30.7% |
| Op. Income | $474M | — | $309M | — | 53.4% |
| Gross Margin | 71.6% | — | 69.8% | — | 1.8pp |
| Net Margin | 9.1% | — | 20.2% | — | -11.1pp |
| EPS (Diluted) | $3.48 | — | $5.78 | — | -39.8% |
| Free Cash Flow | $378M | — | $305M | — | 23.7% |
| Item | Amount |
|---|---|
| REVENUE | $2.7B |
| Cost of Revenue | $768M |
| GROSS PROFIT | $1.9B |
| R&D Expenses | $301M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.2B |
| Other Expenses | $0 |
| Operating Expenses | $1.5B |
| Cost & Expenses | $2.2B |
| OPERATING INCOME | $474M |
| Interest Income | $35M |
| Interest Expense | $80M |
| Other Income/Expenses | -$134M |
| INCOME BEFORE TAX | $340M |
| Income Tax Expense | $92M |
| Net Income from Continuing Ops | $247M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $247M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $247M |
| D&A | $113M |
| EBIT | $474M |
| EBITDA | $587M |
| EPS | $4 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $2.7B |
| Cost of Revenue | $768M |
| GROSS PROFIT | $1.9B |
| R&D Expenses | $301M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $1.2B |
| Other Expenses | $0 |
| Operating Expenses | $1.5B |
| Cost & Expenses | $2.2B |
| OPERATING INCOME | $474M |
| Interest Income | $35M |
| Interest Expense | $80M |
| Other Income/Expenses | -$134M |
| INCOME BEFORE TAX | $340M |
| Income Tax Expense | $92M |
| Net Income from Continuing Ops | $247M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $247M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $247M |
| D&A | $113M |
| EBIT | $474M |
| EBITDA | $587M |
| EPS | $4 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $247M |
| Depreciation & Amortization | $90M |
| Stock-Based Compensation | $63M |
| Deferred Income Tax | $62M |
| Other Non-Cash Items | $130M |
| Change in Working Capital | -$23M |
| OPERATING CASH FLOW | $569M |
| Capital Expenditure | -$192M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$31M |
| NET CASH FROM INVESTING | -$223M |
| Net Debt Issuance | -$708M |
| Common Stock Repurchased | -$60M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $139M |
| NET CASH FROM FINANCING | -$595M |
| FREE CASH FLOW | $378M |
| Net Change in Cash | -$237M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $716M |
| Short-Term Investments | $0 |
| Net Receivables | $517M |
| Inventory | $453M |
| Other Current Assets | $203M |
| TOTAL CURRENT ASSETS | $1.9B |
| PP&E (Net) | $863M |
| Goodwill | $52M |
| Intangible Assets | $117M |
| Long-Term Investments | $20M |
| Tax Assets | $82M |
| Other Non-Current Assets | $167M |
| TOTAL NON-CURRENT ASSETS | $1.3B |
| TOTAL ASSETS | $3.2B |
| Account Payables | $75M |
| Short-Term Debt | $22M |
| Deferred Revenue | $14M |
| Other Current Liabilities | $360M |
| TOTAL CURRENT LIABILITIES | $680M |
| Long-Term Debt | $980M |
| Deferred Revenue NC | $2M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | -$35M |
| TOTAL NON-CURRENT LIABILITIES | $995M |
| TOTAL LIABILITIES | $1.7B |
| Common Stock | $100.0K |
| Additional Paid-In Capital | $1.3B |
| Retained Earnings | $287M |
| Treasury Stock | -$60M |
| Accum. Other Comp. Income | $13M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.5B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.5B |
| TOTAL LIABILITIES & EQUITY | $3.2B |
| Total Debt | $1.1B |
| Net Debt | $335M |