$179.58
−10.54%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 3.4B | 2.5B | 1.8B | 1.2B | 722.3M |
| Cost of Revenue | 2.4B | 1.7B | 1.2B | 790.7M | 499.6M |
| Gross Profit | 1.1B | 779.4M | 577.9M | 395.3M | 222.7M |
| Operating Expenses | |||||
| R&D Expense | 22.0M | — | — | — | — |
| SG&A Expense | 9.1M | 9.5M | 25.5M | 38.3M | 65.6M |
| General & Admin Expense | 6.6M | 9.5M | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 176.0M | — | — | — | — |
| Total Operating Expenses | 207.0M | 9.5M | 25.5M | 38.3M | 65.6M |
| Cost and Expenses | 2.6B | 1.7B | 1.2B | 829.0M | 565.2M |
| Operating Income (EBIT) | 844.0M | 769.9M | 552.4M | 357.0M | 157.1M |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | 251.6M | 247.8M | 221.7M | 161.6M | 169.2M |
| Net Interest Income | (251.6M) | (247.8M) | (221.7M) | (161.6M) | (169.2M) |
| Other Non-Op Income/Expense | (217.0M) | (163.2M) | (538.2M) | (173.0M) | (262.4M) |
| Non-Operating Income (excl Interest) | (34.6M) | (84.6M) | 316.5M | 11.3M | 93.2M |
| EBT (Pre-Tax Income) | 627.0M | 606.7M | 14.2M | 184.0M | (105.3M) |
| Income Tax Expense | 97.9M | 105.6M | 5.5M | (59.8M) | 5.3M |
| Bottom Line | |||||
| Net Income | 529.2M | 501.1M | 8.7M | 243.8M | (193.2M) |
| Earnings from Cont. Ops | 529.2M | 501.1M | 8.7M | 243.8M | (110.6M) |
| Earnings from Discont. Ops | — | — | — | — | (101.4M) |
| Bottom Line Net Income | 512.7M | 477.5M | (32.1M) | 212.0M | (220.4M) |
| Per Share | |||||
| Basic EPS | $5.00 | $4.66 | ($0.32) | $2.12 | ($1.11) |
| Diluted EPS | $4.93 | $4.60 | ($0.32) | $2.11 | ($1.11) |
| Revenue Per Share | $33.35 | $24.45 | $17.24 | $11.87 | $7.27 |
| Shares | |||||
| Basic Shares Outstanding | 102.7M | 102.6M | 101.5M | 99.9M | 99.4M |
| Diluted Shares Outstanding | 104.1M | 103.8M | 101.5M | 100.4M | 99.4M |
| Profitability Metrics | |||||
| EBITDA | 1.1B | 1.1B | 469.6M | 530.7M | 294.3M |
| D&A | 199.1M | 225.8M | 233.7M | 185.0M | 230.4M |
| EBIT | 878.6M | 854.4M | 235.9M | 345.7M | 63.9M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Sep 1, 2026