Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
7,455,734
7,223,759
6,266,326
4,871,666
4,632,221
Cost of Revenue
3,856,069
3,757,398
3,250,194
2,548,983
2,672,616
Gross Profit
3,599,665
3,466,361
3,016,132
2,322,683
1,959,605
Operating Expense
1,694,552
1,526,036
1,440,331
1,222,166
1,636,220
Operating Income
1,905,113
1,940,325
1,575,801
1,100,517
323,385
Net Non Operating Interest Income Expense
196,665
176,854
160,236
175,559
57,685
Pretax Income
2,019,063
2,030,142
1,561,253
1,279,272
412,377
Tax Provision
562,472
602,873
493,146
398,918
261,080
Net Income Common Stockholders
1,458,750
1,425,204
1,068,512
880,354
151,297
Diluted NI Available to Com Stockholders
1,458,750
1,425,204
1,068,512
880,354
151,297
Basic EPS
0.61
0.60
0.46
0.38
0.07
Diluted EPS
0.61
0.60
0.46
0.38
0.07
Basic Average Shares
2,405,481
2,371,579
2,312,789
2,309,771
2,163,327
Diluted Average Shares
2,407,277
2,375,643
2,318,576
2,316,301
2,169,020
Total Operating Income as Reported
1,822,398
1,853,288
1,401,017
1,103,713
354,692
Total Expenses
5,550,621
5,283,434
4,690,525
3,771,149
4,308,836
Net Income from Continuing & Discontinued Operation
1,458,750
1,425,204
1,068,512
880,354
151,297
Normalized Income
1,512,946.624
1,473,325.613
1,170,804.471
870,291.608
138,828.250
Interest Income
220,444
204,769
179,470
197,085
71,067
Interest Expense
23,779
27,915
19,234
21,526
13,382
Net Interest Income
196,665
176,854
160,236
175,559
57,685
EBIT
2,042,842
2,058,057
1,580,487
1,300,798
425,759
EBITDA
2,042,842
2,228,400
1,722,578
1,429,248
561,026
Reconciled Cost of Revenue
3,856,069
3,757,398
3,250,194
2,548,983
2,672,616
Reconciled Depreciation
--
170,343
142,091
128,450
135,267
Net Income from Continuing Operation Net Minority Interest
1,458,750
1,425,204
1,068,512
880,354
151,297
Total Unusual Items Excluding Goodwill
-75,125
-68,448
-149,521
14,622
16,625
Total Unusual Items
-75,125
-68,448
-149,521
14,622
16,625
Normalized EBITDA
2,117,967
2,296,848
1,872,099
1,414,626
544,401
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-20,928.376
-20,326.387
-47,228.529
4,559.608
4,156.250
12/31/2022 - 12/15/2022
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