| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.4B | — | $1.0B | — | 39.1% |
| Op. Income | $227M | — | $245M | — | -7.4% |
| Gross Margin | 60.8% | — | 62.9% | — | -2.1pp |
| Net Margin | 12.6% | — | 18.8% | — | -6.3pp |
| EPS (Diluted) | $2.07 | — | $3.27 | — | -36.7% |
| Free Cash Flow | $238M | — | $116M | — | 105.3% |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $566M |
| GROSS PROFIT | $878M |
| R&D Expenses | $0 |
| Selling & Marketing | $18M |
| General & Administrative | $369M |
| SG&A Expenses | $387M |
| Other Expenses | $265M |
| Operating Expenses | $652M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $227M |
| Interest Income | $1.3B |
| Interest Expense | $458M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $227M |
| Income Tax Expense | $45M |
| Net Income from Continuing Ops | $181M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $181M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $181M |
| D&A | $16M |
| EBIT | $227M |
| EBITDA | $243M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $566M |
| GROSS PROFIT | $878M |
| R&D Expenses | $0 |
| Selling & Marketing | $18M |
| General & Administrative | $369M |
| SG&A Expenses | $387M |
| Other Expenses | $265M |
| Operating Expenses | $652M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $227M |
| Interest Income | $1.3B |
| Interest Expense | $458M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $227M |
| Income Tax Expense | $45M |
| Net Income from Continuing Ops | $181M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $181M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $181M |
| D&A | $16M |
| EBIT | $227M |
| EBITDA | $243M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $181M |
| Depreciation & Amortization | $16M |
| Stock-Based Compensation | $18M |
| Deferred Income Tax | $2M |
| Other Non-Cash Items | $73M |
| Change in Working Capital | -$18M |
| OPERATING CASH FLOW | $271M |
| Capital Expenditure | -$34M |
| Acquisitions (Net) | $261M |
| Purchases of Investments | -$1.2B |
| Sales/Maturities of Investments | $998M |
| Other Investing Activities | -$792M |
| NET CASH FROM INVESTING | -$734M |
| Net Debt Issuance | $90M |
| Common Stock Repurchased | -$13M |
| Common Dividends Paid | -$79M |
| Other Financing Activities | $444M |
| NET CASH FROM FINANCING | $441M |
| FREE CASH FLOW | $238M |
| Net Change in Cash | -$21M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.1B |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.1B |
| PP&E (Net) | $465M |
| Goodwill | $1.4B |
| Intangible Assets | $147M |
| Long-Term Investments | $22.6B |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.0B |
| TOTAL NON-CURRENT ASSETS | $25.7B |
| TOTAL ASSETS | $26.8B |
| Account Payables | $0 |
| Short-Term Debt | $556M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $556M |
| Long-Term Debt | $500M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $21.8B |
| TOTAL NON-CURRENT LIABILITIES | $22.3B |
| TOTAL LIABILITIES | $22.9B |
| Common Stock | $489M |
| Additional Paid-In Capital | $2.4B |
| Retained Earnings | $1.2B |
| Treasury Stock | -$103M |
| Accum. Other Comp. Income | -$90M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.9B |
| Minority Interest | $0 |
| TOTAL EQUITY | $3.9B |
| TOTAL LIABILITIES & EQUITY | $26.8B |
| Total Debt | $1.1B |
| Net Debt | -$15M |