| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $809M | — | $768M | — | 5.3% |
| Op. Income | $156M | — | $134M | — | 16.1% |
| Gross Margin | 61.6% | — | 68.8% | — | -7.2pp |
| Net Margin | 15.0% | — | 13.5% | — | 1.4pp |
| EPS (Diluted) | $1.42 | — | $1.23 | — | 15.4% |
| Free Cash Flow | $176M | — | $140M | — | 25.3% |
| Item | Amount |
|---|---|
| REVENUE | $809M |
| Cost of Revenue | $311M |
| GROSS PROFIT | $498M |
| R&D Expenses | $0 |
| Selling & Marketing | $11M |
| General & Administrative | $199M |
| SG&A Expenses | $210M |
| Other Expenses | $133M |
| Operating Expenses | $342M |
| Cost & Expenses | $653M |
| OPERATING INCOME | $156M |
| Interest Income | $726M |
| Interest Expense | $294M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $156M |
| Income Tax Expense | $35M |
| Net Income from Continuing Ops | $121M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $121M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $121M |
| D&A | $19M |
| EBIT | $156M |
| EBITDA | $175M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $809M |
| Cost of Revenue | $311M |
| GROSS PROFIT | $498M |
| R&D Expenses | $0 |
| Selling & Marketing | $11M |
| General & Administrative | $199M |
| SG&A Expenses | $210M |
| Other Expenses | $133M |
| Operating Expenses | $342M |
| Cost & Expenses | $653M |
| OPERATING INCOME | $156M |
| Interest Income | $726M |
| Interest Expense | $294M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $156M |
| Income Tax Expense | $35M |
| Net Income from Continuing Ops | $121M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $121M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $121M |
| D&A | $19M |
| EBIT | $156M |
| EBITDA | $175M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $121M |
| Depreciation & Amortization | $19M |
| Stock-Based Compensation | $14M |
| Deferred Income Tax | $10M |
| Other Non-Cash Items | $20M |
| Change in Working Capital | -$4M |
| OPERATING CASH FLOW | $180M |
| Capital Expenditure | -$4M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$994M |
| Sales/Maturities of Investments | $649M |
| Other Investing Activities | -$258M |
| NET CASH FROM INVESTING | -$607M |
| Net Debt Issuance | $195M |
| Common Stock Repurchased | -$880.0K |
| Common Dividends Paid | -$62M |
| Other Financing Activities | $324M |
| NET CASH FROM FINANCING | $456M |
| FREE CASH FLOW | $176M |
| Net Change in Cash | $29M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $480M |
| Short-Term Investments | $2.2B |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2.7B |
| PP&E (Net) | $108M |
| Goodwill | $732M |
| Intangible Assets | $72M |
| Long-Term Investments | $10.8B |
| Tax Assets | $103M |
| Other Non-Current Assets | $641M |
| TOTAL NON-CURRENT ASSETS | $12.5B |
| TOTAL ASSETS | $15.2B |
| Account Payables | $0 |
| Short-Term Debt | $232M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $12.2B |
| TOTAL CURRENT LIABILITIES | $12.5B |
| Long-Term Debt | $352M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $167M |
| TOTAL NON-CURRENT LIABILITIES | $519M |
| TOTAL LIABILITIES | $13.0B |
| Common Stock | $9M |
| Additional Paid-In Capital | $1.8B |
| Retained Earnings | $527M |
| Treasury Stock | -$19M |
| Accum. Other Comp. Income | -$158M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.2B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.2B |
| TOTAL LIABILITIES & EQUITY | $15.2B |
| Total Debt | $584M |
| Net Debt | $104M |