| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.7B | — | $1.8B | — | -5.0% |
| Op. Income | $205M | — | $209M | — | -1.9% |
| Gross Margin | 59.7% | — | 60.5% | — | -0.7pp |
| Net Margin | 7.8% | — | 6.5% | — | 1.3pp |
| EPS (Diluted) | $1.35 | — | $1.16 | — | 16.4% |
| Free Cash Flow | $286M | — | $277M | — | 3.2% |
| Item | Amount |
|---|---|
| REVENUE | $1.7B |
| Cost of Revenue | $670M |
| GROSS PROFIT | $993M |
| R&D Expenses | $280M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $481M |
| Other Expenses | $27M |
| Operating Expenses | $788M |
| Cost & Expenses | $1.5B |
| OPERATING INCOME | $205M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$27M |
| INCOME BEFORE TAX | $178M |
| Income Tax Expense | $48M |
| Net Income from Continuing Ops | $130M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $130M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $130M |
| D&A | $90M |
| EBIT | $178M |
| EBITDA | $268M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $1.7B |
| Cost of Revenue | $670M |
| GROSS PROFIT | $993M |
| R&D Expenses | $280M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $481M |
| Other Expenses | $27M |
| Operating Expenses | $788M |
| Cost & Expenses | $1.5B |
| OPERATING INCOME | $205M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$27M |
| INCOME BEFORE TAX | $178M |
| Income Tax Expense | $48M |
| Net Income from Continuing Ops | $130M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $130M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $130M |
| D&A | $90M |
| EBIT | $178M |
| EBITDA | $268M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $130M |
| Depreciation & Amortization | $90M |
| Stock-Based Compensation | $112M |
| Deferred Income Tax | $31M |
| Other Non-Cash Items | $1M |
| Change in Working Capital | -$59M |
| OPERATING CASH FLOW | $305M |
| Capital Expenditure | -$19M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$1M |
| NET CASH FROM INVESTING | -$21M |
| Net Debt Issuance | -$94M |
| Common Stock Repurchased | -$140M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $1M |
| NET CASH FROM FINANCING | -$233M |
| FREE CASH FLOW | $286M |
| Net Change in Cash | $73M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $493M |
| Short-Term Investments | $0 |
| Net Receivables | $251M |
| Inventory | $13M |
| Other Current Assets | $80M |
| TOTAL CURRENT ASSETS | $837M |
| PP&E (Net) | $205M |
| Goodwill | $399M |
| Intangible Assets | $42M |
| Long-Term Investments | $0 |
| Tax Assets | $209M |
| Other Non-Current Assets | $87M |
| TOTAL NON-CURRENT ASSETS | $942M |
| TOTAL ASSETS | $1.8B |
| Account Payables | $96M |
| Short-Term Debt | $25M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $621M |
| TOTAL CURRENT LIABILITIES | $914M |
| Long-Term Debt | $435M |
| Deferred Revenue NC | $11M |
| Deferred Tax Liabilities | $12M |
| Other Non-Current Liabilities | $128M |
| TOTAL NON-CURRENT LIABILITIES | $635M |
| TOTAL LIABILITIES | $1.5B |
| Common Stock | $1M |
| Additional Paid-In Capital | $2.3B |
| Retained Earnings | -$1.9B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$153M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $230M |
| Minority Interest | $0 |
| TOTAL EQUITY | $230M |
| TOTAL LIABILITIES & EQUITY | $1.8B |
| Total Debt | $561M |
| Net Debt | $68M |