| Metric | Q4 2025 | Q3 2025 | Q4 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.3B | — | $1.1B | — | 24.4% |
| Op. Income | $398M | — | $210M | — | 89.2% |
| Gross Margin | 34.1% | — | 27.4% | — | 6.7pp |
| Net Margin | 13.9% | — | 11.2% | — | 2.7pp |
| EPS (Diluted) | $0.65 | — | $0.42 | — | 54.8% |
| Free Cash Flow | $317M | — | -$55M | — | 671.1% |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | $880M |
| GROSS PROFIT | $455M |
| R&D Expenses | $0 |
| Selling & Marketing | $2M |
| General & Administrative | $32M |
| SG&A Expenses | $34M |
| Other Expenses | $24M |
| Operating Expenses | $57M |
| Cost & Expenses | $938M |
| OPERATING INCOME | $398M |
| Interest Income | $24M |
| Interest Expense | $46M |
| Other Income/Expenses | -$59M |
| INCOME BEFORE TAX | $339M |
| Income Tax Expense | $104M |
| Net Income from Continuing Ops | $235M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $185M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $185M |
| D&A | $115M |
| EBIT | $398M |
| EBITDA | $514M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | $880M |
| GROSS PROFIT | $455M |
| R&D Expenses | $0 |
| Selling & Marketing | $2M |
| General & Administrative | $32M |
| SG&A Expenses | $34M |
| Other Expenses | $24M |
| Operating Expenses | $57M |
| Cost & Expenses | $938M |
| OPERATING INCOME | $398M |
| Interest Income | $24M |
| Interest Expense | $46M |
| Other Income/Expenses | -$59M |
| INCOME BEFORE TAX | $339M |
| Income Tax Expense | $104M |
| Net Income from Continuing Ops | $235M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $185M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $185M |
| D&A | $115M |
| EBIT | $398M |
| EBITDA | $514M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $185M |
| Depreciation & Amortization | $115M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $259M |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | $560M |
| Capital Expenditure | -$244M |
| Acquisitions (Net) | $36.8K |
| Purchases of Investments | -$85.6K |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$48M |
| NET CASH FROM INVESTING | -$291M |
| Net Debt Issuance | -$2M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $1M |
| Other Financing Activities | -$7M |
| NET CASH FROM FINANCING | -$8M |
| FREE CASH FLOW | $317M |
| Net Change in Cash | $260M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.8B |
| Short-Term Investments | $977M |
| Net Receivables | $1.1B |
| Inventory | $1.8B |
| Other Current Assets | $2M |
| TOTAL CURRENT ASSETS | $5.8B |
| PP&E (Net) | $4.9B |
| Goodwill | $958.7K |
| Intangible Assets | $2.6B |
| Long-Term Investments | $712M |
| Tax Assets | $176M |
| Other Non-Current Assets | $373M |
| TOTAL NON-CURRENT ASSETS | $8.7B |
| TOTAL ASSETS | $14.5B |
| Account Payables | $372M |
| Short-Term Debt | $493M |
| Deferred Revenue | $71M |
| Other Current Liabilities | $602M |
| TOTAL CURRENT LIABILITIES | $1.8B |
| Long-Term Debt | $4.3B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $311M |
| Other Non-Current Liabilities | $49M |
| TOTAL NON-CURRENT LIABILITIES | $4.7B |
| TOTAL LIABILITIES | $6.5B |
| Common Stock | $1.6B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $4.0B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $81M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $5.7B |
| Minority Interest | $2.4B |
| TOTAL EQUITY | $8.1B |
| TOTAL LIABILITIES & EQUITY | $14.5B |
| Total Debt | $4.8B |
| Net Debt | $3.1B |