Breakdown
TTM
12/31/2025
12/31/2024
9/30/2022
Total Revenue
57,086.1410
32,874.9180
27,327.3900
19,743.0080
Cost of Revenue
39,659.9920
22,377.7160
16,025.3060
12,716.7320
Gross Profit
17,426.1490
10,497.2020
11,302.0840
7,026.2760
Operating Expense
12,151.8270
9,976.2700
9,391.3580
7,026.2420
Operating Income
5,274.3220
520.9320
1,910.7260
0.0340
Net Non Operating Interest Income Expense
-354.5470
-280.1830
-97.0500
-49.7230
Other Income Expense
1,093.6940
4.8260
414.8000
-157.7920
Pretax Income
6,013.4690
245.5750
2,228.4760
-207.4810
Tax Provision
2,062.2080
344.7700
600.7560
244.9750
Net Income Common Stockholders
3,951.2610
-99.1950
1,632.6140
-454.9980
Diluted NI Available to Com Stockholders
3,951.2610
-99.1950
1,632.6140
-454.9980
Basic EPS
0.13
-0.00
0.05
-0.01
Diluted EPS
0.12
-0.00
0.05
-0.01
Basic Average Shares
30,741.1040
30,299.4670
28,015.0740
29,689.3990
Diluted Average Shares
31,134.3380
30,304.9340
28,015.0740
30,377.3490
Total Operating Income as Reported
5,805.1490
240.7490
2,175.6560
-67.5840
Total Expenses
51,811.8190
32,353.9860
25,416.6640
19,742.9740
Net Income from Continuing & Discontinued Operation
3,951.2610
-99.1950
1,632.6140
-454.9980
Normalized Income
3,232.6291
-103.2971
1,329.6364
-338.5633
Interest Expense
395.0130
280.1830
97.0500
49.7230
Net Interest Income
-354.5470
-280.1830
-97.0500
-49.7230
EBIT
6,408.4820
525.7580
2,325.5260
-157.7580
EBITDA
6,628.2020
751.5120
2,557.6100
-27.0910
Reconciled Cost of Revenue
39,624.3880
22,342.1120
15,989.7020
12,689.9120
Reconciled Depreciation
219.7200
225.7540
232.0840
130.6670
Net Income from Continuing Operation Net Minority Interest
3,951.2610
-99.1950
1,632.6140
-454.9980
Total Unusual Items Excluding Goodwill
1,093.6940
4.8260
414.8000
-157.7920
Total Unusual Items
1,093.6940
4.8260
414.8000
-157.7920
Normalized EBITDA
5,534.5080
746.6860
2,142.8100
130.7010
Tax Rate for Calcs
0.0003
0.0002
0.0003
0.0003
Tax Effect of Unusual Items
375.0621
0.7239
111.8224
-41.3573
9/30/2022 - 6/7/2012
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