| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.3B | — | $893M | — | 46.2% |
| Op. Income | $555M | — | $428M | — | 29.8% |
| Gross Margin | 71.1% | — | 59.3% | — | 11.8pp |
| Net Margin | 25.3% | — | 32.3% | — | -7.1pp |
| EPS (Diluted) | $4.08 | — | $4.38 | — | -6.8% |
| Free Cash Flow | $237M | — | $339M | — | -30.1% |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | $378M |
| GROSS PROFIT | $928M |
| R&D Expenses | $0 |
| Selling & Marketing | $232M |
| General & Administrative | $344M |
| SG&A Expenses | $576M |
| Other Expenses | -$203M |
| Operating Expenses | $373M |
| Cost & Expenses | $751M |
| OPERATING INCOME | $555M |
| Interest Income | $28M |
| Interest Expense | $66M |
| Other Income/Expenses | -$117M |
| INCOME BEFORE TAX | $438M |
| Income Tax Expense | $108M |
| Net Income from Continuing Ops | $330M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $330M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $270M |
| D&A | $73M |
| EBIT | $493M |
| EBITDA | $566M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $1.3B |
| Cost of Revenue | $378M |
| GROSS PROFIT | $928M |
| R&D Expenses | $0 |
| Selling & Marketing | $232M |
| General & Administrative | $344M |
| SG&A Expenses | $576M |
| Other Expenses | -$203M |
| Operating Expenses | $373M |
| Cost & Expenses | $751M |
| OPERATING INCOME | $555M |
| Interest Income | $28M |
| Interest Expense | $66M |
| Other Income/Expenses | -$117M |
| INCOME BEFORE TAX | $438M |
| Income Tax Expense | $108M |
| Net Income from Continuing Ops | $330M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $330M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $270M |
| D&A | $73M |
| EBIT | $493M |
| EBITDA | $566M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $330M |
| Depreciation & Amortization | $73M |
| Stock-Based Compensation | $135M |
| Deferred Income Tax | $32M |
| Other Non-Cash Items | -$242M |
| Change in Working Capital | -$87M |
| OPERATING CASH FLOW | $240M |
| Capital Expenditure | -$4M |
| Acquisitions (Net) | $54M |
| Purchases of Investments | -$39M |
| Sales/Maturities of Investments | $67M |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $78M |
| Net Debt Issuance | -$236M |
| Common Stock Repurchased | -$145M |
| Common Dividends Paid | -$125M |
| Other Financing Activities | $175M |
| NET CASH FROM FINANCING | -$329M |
| FREE CASH FLOW | $237M |
| Net Change in Cash | $37M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $164M |
| Short-Term Investments | $0 |
| Net Receivables | $31M |
| Inventory | $0 |
| Other Current Assets | $151M |
| TOTAL CURRENT ASSETS | $361M |
| PP&E (Net) | $24M |
| Goodwill | $1.2B |
| Intangible Assets | $2.5B |
| Long-Term Investments | $99M |
| Tax Assets | $0 |
| Other Non-Current Assets | $50M |
| TOTAL NON-CURRENT ASSETS | $3.9B |
| TOTAL ASSETS | $4.2B |
| Account Payables | $72M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $215M |
| TOTAL CURRENT LIABILITIES | $373M |
| Long-Term Debt | $970M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $480M |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $1.4B |
| TOTAL LIABILITIES | $1.8B |
| Common Stock | $879.0K |
| Additional Paid-In Capital | $2.1B |
| Retained Earnings | $1.1B |
| Treasury Stock | -$786M |
| Accum. Other Comp. Income | $9M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2.4B |
| Minority Interest | $0 |
| TOTAL EQUITY | $2.4B |
| TOTAL LIABILITIES & EQUITY | $4.2B |
| Total Debt | $970M |
| Net Debt | $806M |