Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
37,855,429
7,611,519
9,132,234
5,283,970
4,668,881
Cost of Revenue
34,395,059
6,527,477
8,351,545
4,727,724
4,040,655
Gross Profit
3,460,370
1,084,042
780,689
556,246
628,226
Operating Expense
834,639
521,011
377,060
534,691
401,716
Operating Income
2,625,731
563,031
403,629
21,555
226,510
Net Non Operating Interest Income Expense
-397,998
-92,773
-46,488
-65,862
-81,026
Pretax Income
4,294,418
1,901,364
1,434,162
1,325,379
1,005,878
Tax Provision
555,227
113,507
80,186
65,439
88,863
Net Income Common Stockholders
3,024,903
1,787,857
1,349,638
1,252,275
906,774
Diluted NI Available to Com Stockholders
3,024,903
1,787,857
1,349,638
1,252,275
906,774
Basic EPS
3.72
2.38
1.80
1.77
1.40
Diluted EPS
3.71
2.37
1.79
1.77
1.40
Basic Average Shares
830,282
752,391.99
752,391.99
708,075.70
606,883.02
Diluted Average Shares
830,282
754,061.03
753,699.41
709,314.09
606,883.02
Total Expenses
35,229,698
7,048,488
8,728,605
5,262,415
4,442,371
Net Income from Continuing & Discontinued Operation
3,024,903
1,787,857
1,349,638
1,252,275
906,774
Normalized Income
2,510,305.79
1,756,613.57
1,326,392.09
1,292,358.89
898,245.46
Interest Income
83,474
32,543
27,004
27,117
5,431
Interest Expense
481,472
125,316
73,492
92,979
86,457
Net Interest Income
-397,998
-92,773
-46,488
-65,862
-81,026
EBIT
4,775,890
2,026,680
1,507,654
1,418,358
1,092,335
EBITDA
5,536,883
2,486,426
1,977,387
1,850,201
1,464,716
Reconciled Cost of Revenue
34,395,059
6,527,477
8,351,545
4,727,724
4,040,655
Reconciled Depreciation
760,993
459,746
469,733
431,843
372,381
Net Income from Continuing Operation Net Minority Interest
3,024,903
1,787,857
1,356,838
1,269,830
906,774
Total Unusual Items Excluding Goodwill
591,009
33,227
32,249
-23,699
9,355
Total Unusual Items
591,009
33,227
32,249
-23,699
9,355
Normalized EBITDA
4,945,874
2,453,199
1,945,138
1,873,900
1,455,361
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
76,411.79
1,983.57
1,803.09
-1,170.11
826.46
12/31/2022 - 5/10/2000
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade