| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $15.2B | $15.0B | $11.1B | $8.41B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | -$291M | $1.27B | $4.40B | $4.57B |
| EBITDA | $4.94B | $6.30B | $7.25B | $6.32B |
| Pre-Tax Income | $156M | $1.87B | $4.50B | $4.25B |
| Income Tax Expense | -$44.0M | $327M | $800M | $912M |
| Net Income | $324M | $1.66B | $3.34B | $3.14B |
| Per Share | ||||
| EPS (Basic) | $1.51 | $5.73 | $15.53 | $17.34 |
| EPS (Diluted) | $1.51 | $5.73 | $15.53 | $17.34 |
| Shares Basic | 215M | 289M | 214M | 180M |
| Shares Diluted | 215M | 289M | 214M | 180M |
| Dividend Per Share | — | $4.00 | $8.29 | $7.99 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | -1.9% | +8.4% | +39.7% | +54.3% |
| EBITDA Margin | +32.5% | +42.0% | +65.5% | +75.1% |
| Net Margin | +2.1% | +11.1% | +30.2% | +37.4% |
| Effective Tax Rate | -28.2% | +17.4% | +17.8% | +21.5% |
| Growth | ||||
| Revenue Growth | — | +35.8% | +31.6% | -12.8% |
| Net Income Growth | — | -50.1% | +6.2% | -28.3% |
| EPS Growth | — | -63.1% | -10.4% | -29.5% |
| Share Count Change | — | +35.4% | +18.6% | +2.0% |
| Free Cash Flow | ||||
| Free Cash Flow | $7.05B | $7.79B | $5.63B | $5.30B |
| FCF Per Share | $32.77 | $26.95 | $26.35 | $29.46 |
| FCF Margin | +46.3% | +51.9% | +50.8% | +63.0% |
| FCF Growth | — | +38.5% | +6.1% | -8.7% |