| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.4B | — | $948M | — | 51.4% |
| Op. Income | $282M | — | $185M | — | 52.5% |
| Gross Margin | 62.9% | — | 61.3% | — | 1.6pp |
| Net Margin | 15.5% | — | 16.0% | — | -0.4pp |
| EPS (Diluted) | $2.26 | — | $2.26 | — | 0.0% |
| Free Cash Flow | $280M | — | $201M | — | 39.5% |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $532M |
| GROSS PROFIT | $903M |
| R&D Expenses | $0 |
| Selling & Marketing | $10M |
| General & Administrative | $330M |
| SG&A Expenses | $340M |
| Other Expenses | $281M |
| Operating Expenses | $621M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $282M |
| Interest Income | $1.3B |
| Interest Expense | $458M |
| Other Income/Expenses | -$3M |
| INCOME BEFORE TAX | $279M |
| Income Tax Expense | $56M |
| Net Income from Continuing Ops | $223M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $223M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $203M |
| D&A | $29M |
| EBIT | $282M |
| EBITDA | $311M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $1.4B |
| Cost of Revenue | $532M |
| GROSS PROFIT | $903M |
| R&D Expenses | $0 |
| Selling & Marketing | $10M |
| General & Administrative | $330M |
| SG&A Expenses | $340M |
| Other Expenses | $281M |
| Operating Expenses | $621M |
| Cost & Expenses | $1.2B |
| OPERATING INCOME | $282M |
| Interest Income | $1.3B |
| Interest Expense | $458M |
| Other Income/Expenses | -$3M |
| INCOME BEFORE TAX | $279M |
| Income Tax Expense | $56M |
| Net Income from Continuing Ops | $223M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $223M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $203M |
| D&A | $29M |
| EBIT | $282M |
| EBITDA | $311M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $223M |
| Depreciation & Amortization | $20M |
| Stock-Based Compensation | $9M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $48M |
| Change in Working Capital | -$10M |
| OPERATING CASH FLOW | $290M |
| Capital Expenditure | -$10M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$1.4B |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $1.3B |
| NET CASH FROM INVESTING | -$71M |
| Net Debt Issuance | -$436M |
| Common Stock Repurchased | -$151M |
| Common Dividends Paid | -$125M |
| Other Financing Activities | $821M |
| NET CASH FROM FINANCING | $169M |
| FREE CASH FLOW | $280M |
| Net Change in Cash | $388M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $205M |
| Short-Term Investments | $0 |
| Net Receivables | $107M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $312M |
| PP&E (Net) | $263M |
| Goodwill | $1.6B |
| Intangible Assets | $141M |
| Long-Term Investments | $24.4B |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.1B |
| TOTAL NON-CURRENT ASSETS | $27.4B |
| TOTAL ASSETS | $27.7B |
| Account Payables | $0 |
| Short-Term Debt | $1.3B |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $1.3B |
| Long-Term Debt | $359M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $22.0B |
| TOTAL NON-CURRENT LIABILITIES | $22.4B |
| TOTAL LIABILITIES | $23.7B |
| Common Stock | $200M |
| Additional Paid-In Capital | $2.5B |
| Retained Earnings | $1.3B |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$136M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4.0B |
| Minority Interest | $0 |
| TOTAL EQUITY | $4.0B |
| TOTAL LIABILITIES & EQUITY | $27.7B |
| Total Debt | $1.7B |
| Net Debt | $1.5B |