| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3.6B | — | $3.7B | — | -2.6% |
| Op. Income | $608M | — | $461M | — | 31.9% |
| Gross Margin | 68.3% | — | 65.1% | — | 3.3pp |
| Net Margin | 11.8% | — | 40.8% | — | -29.0pp |
| EPS (Diluted) | $1.75 | — | $6.09 | — | -71.3% |
| Free Cash Flow | $133M | — | $498M | — | -73.2% |
| Item | Amount |
|---|---|
| REVENUE | $3.6B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $2.5B |
| R&D Expenses | $631M |
| Selling & Marketing | $646M |
| General & Administrative | $483M |
| SG&A Expenses | $1.1B |
| Other Expenses | $85M |
| Operating Expenses | $1.8B |
| Cost & Expenses | $3.0B |
| OPERATING INCOME | $608M |
| Interest Income | $0 |
| Interest Expense | $74M |
| Other Income/Expenses | -$98M |
| INCOME BEFORE TAX | $509M |
| Income Tax Expense | $85M |
| Net Income from Continuing Ops | $424M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $424M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $424M |
| D&A | $180M |
| EBIT | $584M |
| EBITDA | $764M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $3.6B |
| Cost of Revenue | $1.1B |
| GROSS PROFIT | $2.5B |
| R&D Expenses | $631M |
| Selling & Marketing | $646M |
| General & Administrative | $483M |
| SG&A Expenses | $1.1B |
| Other Expenses | $85M |
| Operating Expenses | $1.8B |
| Cost & Expenses | $3.0B |
| OPERATING INCOME | $608M |
| Interest Income | $0 |
| Interest Expense | $74M |
| Other Income/Expenses | -$98M |
| INCOME BEFORE TAX | $509M |
| Income Tax Expense | $85M |
| Net Income from Continuing Ops | $424M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $424M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $424M |
| D&A | $180M |
| EBIT | $584M |
| EBITDA | $764M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $424M |
| Depreciation & Amortization | $200M |
| Stock-Based Compensation | $147M |
| Deferred Income Tax | $2M |
| Other Non-Cash Items | $86M |
| Change in Working Capital | -$472M |
| OPERATING CASH FLOW | $386M |
| Capital Expenditure | -$253M |
| Acquisitions (Net) | -$9M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $225M |
| NET CASH FROM INVESTING | -$37M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$863M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$6M |
| NET CASH FROM FINANCING | -$868M |
| FREE CASH FLOW | $133M |
| Net Change in Cash | -$494M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $253M |
| Short-Term Investments | $0 |
| Net Receivables | $856M |
| Inventory | $186M |
| Other Current Assets | $234M |
| TOTAL CURRENT ASSETS | $1.6B |
| PP&E (Net) | $183M |
| Goodwill | $5.2B |
| Intangible Assets | $924M |
| Long-Term Investments | $611M |
| Tax Assets | $260M |
| Other Non-Current Assets | $463M |
| TOTAL NON-CURRENT ASSETS | $7.7B |
| TOTAL ASSETS | $9.3B |
| Account Payables | $168M |
| Short-Term Debt | $0 |
| Deferred Revenue | $894M |
| Other Current Liabilities | $229M |
| TOTAL CURRENT LIABILITIES | $1.5B |
| Long-Term Debt | $1.4B |
| Deferred Revenue NC | $105M |
| Deferred Tax Liabilities | $191M |
| Other Non-Current Liabilities | $285M |
| TOTAL NON-CURRENT LIABILITIES | $2.0B |
| TOTAL LIABILITIES | $3.5B |
| Common Stock | $200.0K |
| Additional Paid-In Capital | $2.4B |
| Retained Earnings | $3.4B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $11M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $5.8B |
| Minority Interest | $0 |
| TOTAL EQUITY | $5.8B |
| TOTAL LIABILITIES & EQUITY | $9.3B |
| Total Debt | $1.4B |
| Net Debt | $1.1B |