- Pricing and plans
Get the full experience
We save the real magic for signed-in users.
Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | 4,710.5 | 5,333.9 | 6,501.4 | 6,658.1 | ||||
| -Cost of Revenue | 3,105.5 | 3,374.9 | 3,968.7 | 4,075.7 | ||||
| Gross Profit | 1,605.0 | 1,959.0 | 2,532.8 | 2,582.4 | ||||
| -Operating Expenses | 789.0 | 883.9 | 1,031.2 | 1,059.6 | ||||
| +Selling, General & Admin | 789.0 | 883.9 | 1,031.2 | 1,059.6 | ||||
| +Research and Development | - | - | - | - | ||||
| +Other Operating Expenses | - | - | - | - | ||||
| Operating Income | 816.0 | 1,075.1 | 1,501.5 | 1,522.9 | ||||
| +Non Operating Income | -3,091.3 | -1,216.3 | -611.5 | -566.8 | ||||
| +Interest Income, Net | -431.9 | -311.1 | -277.7 | -264.9 | ||||
| +Interest Income | 48.0 | 69.4 | 84.9 | 88.1 | ||||
| -Interest Expense | 479.9 | 380.5 | 362.6 | 352.7 | ||||
| +Other Non-Op Income | -2,659.4 | -905.2 | -333.8 | -301.9 | ||||
| Pretax Income | -1,843.5 | 169.8 | 1,167.7 | 1,220.9 | ||||
| -Income Tax Expense | 6.6 | 16.9 | 19.7 | 21.6 | ||||
| Income from Cont Ops | -1,850.1 | 153.0 | 1,148.1 | 1,199.3 | ||||
| -Net Extraordinary Losses | - | - | - | - | ||||
| +Discounted operations | - | - | - | - | ||||
| +XO & Accounting Changes | - | - | - | - | ||||
| Income Incl. MI | -1,850.1 | 153.0 | 1,148.1 | 1,199.3 | ||||
| -Minority Interests | 0.5 | 0.6 | 0.5 | 0.6 | ||||
| Net Income, GAAP | -1,850.6 | 152.3 | 1,147.6 | 1,198.7 | ||||
| -Prfrrd Div & Other | - | - | - | - | ||||
| Net Income Avail To Common | -1,850.6 | 152.3 | 1,147.6 | 1,198.7 | ||||
| Weighted Average Shs Out | 431,455,024.0 | 364,015,000.0 | 443,498,000.0 | 1,776,847,936.0 | ||||
| EPS | -4.3 | 0.4 | 2.6 | 2.7 | ||||
| Weighted Average Shs Out Dil | 431,455,024.0 | 431,604,000.0 | 446,418,000.0 | 1,781,971,615.0 | ||||
| EPS Diluted | -4.3 | 0.3 | 2.6 | 2.7 | ||||