| METRIC | TTM | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|
| Period Ending | — | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 |
| Revenue | ||||
| Revenue | $5.30B | $4.74B | $4.88B | $3.22B |
| Cost of Revenue | — | — | — | — |
| Gross Profit | — | — | — | — |
| Operating | ||||
| Operating Income | $998M | $835M | $30.9M | $376M |
| EBITDA | $1.52B | $1.32B | $489M | $600M |
| Pre-Tax Income | $754M | $607M | -$210M | $167M |
| Income Tax Expense | $93.3M | $73.8M | $37.3M | $33.2M |
| Net Income | $230M | $195M | $9.41M | -$35.2M |
| Per Share | ||||
| EPS (Basic) | $3.95 | $2.42 | $0.12 | $-0.43 |
| EPS (Diluted) | $1.96 | $2.26 | $0.02 | $-0.43 |
| Shares Basic | 58.1M | 80.8M | 81.3M | 82.8M |
| Shares Diluted | 117M | 194M | 172M | 82.8M |
| Dividend Per Share | — | — | — | $3.86 |
| Margins | ||||
| Gross Margin | — | — | — | — |
| EBIT Margin | +18.8% | +17.6% | +0.6% | +11.7% |
| EBITDA Margin | +28.8% | +27.9% | +10.0% | +18.6% |
| Net Margin | +4.3% | +4.1% | +0.2% | -1.1% |
| Effective Tax Rate | +12.4% | +12.2% | -17.7% | +19.9% |
| Growth | ||||
| Revenue Growth | — | -3.1% | +51.5% | +182.8% |
| Net Income Growth | — | +1977.0% | +126.7% | -109.1% |
| EPS Growth | — | +11200.0% | +104.7% | — |
| Share Count Change | — | +12.9% | +107.6% | — |
| Free Cash Flow | ||||
| Free Cash Flow | $1.80B | $1.29B | $574M | $243M |
| FCF Per Share | $15.31 | $6.63 | $3.34 | $2.94 |
| FCF Margin | +33.9% | +27.2% | +11.8% | +7.5% |
| FCF Growth | — | +124.0% | +135.9% | -51.1% |