| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.7B | — | $3.8B | — | -1.3% |
| Op. Income | $96M | — | $92M | — | 4.2% |
| Gross Margin | 41.3% | — | 39.5% | — | 1.8pp |
| Net Margin | 1.5% | — | -1.9% | — | 3.4pp |
| EPS (Diluted) | $0.58 | — | $-0.72 | — | 180.6% |
| Free Cash Flow | $485M | — | $706M | — | -31.4% |
| Item | Amount |
|---|---|
| REVENUE | $3.7B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $748M |
| Selling & Marketing | $232M |
| General & Administrative | $172M |
| SG&A Expenses | $404M |
| Other Expenses | $289M |
| Operating Expenses | $1.4B |
| Cost & Expenses | $3.6B |
| OPERATING INCOME | $96M |
| Interest Income | $0 |
| Interest Expense | $78M |
| Other Income/Expenses | -$30M |
| INCOME BEFORE TAX | $66M |
| Income Tax Expense | $10M |
| Net Income from Continuing Ops | $56M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $56M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $56M |
| D&A | $297M |
| EBIT | $144M |
| EBITDA | $441M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $3.7B |
| Cost of Revenue | $2.2B |
| GROSS PROFIT | $1.5B |
| R&D Expenses | $748M |
| Selling & Marketing | $232M |
| General & Administrative | $172M |
| SG&A Expenses | $404M |
| Other Expenses | $289M |
| Operating Expenses | $1.4B |
| Cost & Expenses | $3.6B |
| OPERATING INCOME | $96M |
| Interest Income | $0 |
| Interest Expense | $78M |
| Other Income/Expenses | -$30M |
| INCOME BEFORE TAX | $66M |
| Income Tax Expense | $10M |
| Net Income from Continuing Ops | $56M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $56M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $56M |
| D&A | $297M |
| EBIT | $144M |
| EBITDA | $441M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $56M |
| Depreciation & Amortization | $297M |
| Stock-Based Compensation | $136M |
| Deferred Income Tax | -$85M |
| Other Non-Cash Items | $225M |
| Change in Working Capital | -$6M |
| OPERATING CASH FLOW | $622M |
| Capital Expenditure | -$138M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $174M |
| NET CASH FROM INVESTING | $37M |
| Net Debt Issuance | -$439M |
| Common Stock Repurchased | -$356M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $75M |
| NET CASH FROM FINANCING | -$684M |
| FREE CASH FLOW | $485M |
| Net Change in Cash | -$28M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.0B |
| Short-Term Investments | $0 |
| Net Receivables | $398M |
| Inventory | $641M |
| Other Current Assets | $75M |
| TOTAL CURRENT ASSETS | $2.2B |
| PP&E (Net) | $802M |
| Goodwill | $2.4B |
| Intangible Assets | $273M |
| Long-Term Investments | $23M |
| Tax Assets | $0 |
| Other Non-Current Assets | $277M |
| TOTAL NON-CURRENT ASSETS | $3.8B |
| TOTAL ASSETS | $5.9B |
| Account Payables | $261M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $235M |
| TOTAL CURRENT LIABILITIES | $783M |
| Long-Term Debt | $1.5B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $208M |
| TOTAL NON-CURRENT LIABILITIES | $1.8B |
| TOTAL LIABILITIES | $2.5B |
| Common Stock | $3.4B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$34M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$5M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.4B |
| TOTAL LIABILITIES & EQUITY | $5.9B |
| Total Debt | $1.5B |
| Net Debt | $528M |