| METRIC | TTM | Dec 25 | Dec 24 | Dec 23 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $9.54B | $8.64B | $5.27B | $6.91B |
| Cost of Revenue | $1.55B | $1.53B | $1.92B | $2.16B |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $4.05B | $3.25B | $685M | $2.31B |
| EBITDA | $6.75B | $5.85B | $2.85B | $4.05B |
| Pre-Tax Income | $3.84B | $2.98B | $264M | $2.10B |
| Income Tax Expense | $856M | $652M | $22.1M | $369M |
| Net Income | $2.71B | $2.04B | $231M | $1.74B |
| Per Share | ||||
| EPS (Basic) | $5.79 | $3.33 | $0.45 | $4.56 |
| EPS (Diluted) | $5.75 | $3.31 | $0.45 | $4.22 |
| Shares Basic | 469M | 612M | 510M | 381M |
| Shares Diluted | 471M | 616M | 515M | 413M |
| Dividend Per Share | — | $0.64 | $0.63 | $0.61 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +42.5% | +37.6% | +13.0% | +33.5% |
| EBITDA Margin | +70.8% | +67.7% | +54.0% | +58.6% |
| Net Margin | +28.4% | +23.6% | +4.4% | +25.1% |
| Effective Tax Rate | +22.3% | +21.9% | +8.4% | +17.5% |
| Growth | ||||
| Revenue Growth | — | +63.9% | -23.7% | -7.9% |
| Net Income Growth | — | +784.4% | -86.7% | -2.0% |
| EPS Growth | — | +635.6% | -89.3% | -3.7% |
| Share Count Change | — | +19.7% | +24.5% | +1.7% |
| Free Cash Flow | ||||
| Free Cash Flow | $3.76B | $2.84B | $573M | $1.16B |
| FCF Per Share | $7.97 | $4.61 | $1.11 | $2.81 |
| FCF Margin | +39.4% | +32.8% | +10.9% | +16.8% |
| FCF Growth | — | +395.0% | -50.6% | -43.8% |