| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.4B | — | $1.1B | — | 23.2% |
| Op. Income | $216M | — | $153M | — | 41.7% |
| Gross Margin | 44.0% | — | 28.6% | — | 15.4pp |
| Net Margin | 12.0% | — | 10.4% | — | 1.7pp |
| EPS (Diluted) | $4.07 | — | $2.87 | — | 41.8% |
| Free Cash Flow | $403M | — | $301M | — | 33.8% |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $795M |
| GROSS PROFIT | $622M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $406M |
| Operating Expenses | $406M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $216M |
| Interest Income | $0 |
| Interest Expense | $8M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $216M |
| Income Tax Expense | $46M |
| Net Income from Continuing Ops | $170M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $170M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $170M |
| D&A | $4M |
| EBIT | $224M |
| EBITDA | $228M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $795M |
| GROSS PROFIT | $622M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $406M |
| Operating Expenses | $406M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $216M |
| Interest Income | $0 |
| Interest Expense | $8M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $216M |
| Income Tax Expense | $46M |
| Net Income from Continuing Ops | $170M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $170M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $170M |
| D&A | $4M |
| EBIT | $224M |
| EBITDA | $228M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $170M |
| Depreciation & Amortization | $4M |
| Stock-Based Compensation | $12M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$51M |
| Change in Working Capital | $274M |
| OPERATING CASH FLOW | $408M |
| Capital Expenditure | -$5M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$917M |
| Sales/Maturities of Investments | $337M |
| Other Investing Activities | $219M |
| NET CASH FROM INVESTING | -$367M |
| Net Debt Issuance | $411.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $411.0K |
| FREE CASH FLOW | $403M |
| Net Change in Cash | $42M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $169M |
| Short-Term Investments | $1.9B |
| Net Receivables | $544M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2.6B |
| PP&E (Net) | $0 |
| Goodwill | $66M |
| Intangible Assets | $22M |
| Long-Term Investments | $917M |
| Tax Assets | $0 |
| Other Non-Current Assets | -$917M |
| TOTAL NON-CURRENT ASSETS | $88M |
| TOTAL ASSETS | $4.8B |
| Account Payables | $395M |
| Short-Term Debt | $0 |
| Deferred Revenue | $774M |
| Other Current Liabilities | $2.5B |
| TOTAL CURRENT LIABILITIES | $3.7B |
| Long-Term Debt | $120M |
| Deferred Revenue NC | $46M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $2.3B |
| TOTAL NON-CURRENT LIABILITIES | $2.4B |
| TOTAL LIABILITIES | $3.8B |
| Common Stock | $405.0K |
| Additional Paid-In Capital | $731M |
| Retained Earnings | $267M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $11M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.0B |
| Minority Interest | $0 |
| TOTAL EQUITY | $1.0B |
| TOTAL LIABILITIES & EQUITY | $4.8B |
| Total Debt | $120M |
| Net Debt | -$49M |