Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
53,658.9180
94,574.9020
138,719.3500
139,917.2200
110,775.6100
Cost of Revenue
24,493.7620
29,703.8930
31,289.2290
17,825.0900
10,432.5610
Gross Profit
29,165.1560
64,871.0090
107,430.1210
122,092.1300
100,343.0490
Operating Expense
40,303.0540
41,168.8530
37,446.8470
38,470.9650
57,642.8830
Operating Income
-11,137.8980
23,702.1560
69,983.2740
83,621.1650
42,700.1660
Net Non Operating Interest Income Expense
--
--
--
--
0
Other Income Expense
5,626.9540
6,679.8640
6,087.1160
4,155.5080
1,432.5660
Pretax Income
-5,510.9440
30,382.0200
76,070.3900
87,776.6730
44,132.7320
Tax Provision
-2,724.3910
7,102.8770
16,856.1740
19,707.8470
10,227.9260
Net Income Common Stockholders
-2,786.5530
23,279.1430
59,214.2160
68,068.8260
33,904.8060
Average Dilution Earnings
--
--
0
0
-400.6630
Diluted NI Available to Com Stockholders
-2,786.5530
23,279.1430
59,214.2160
68,068.8260
33,504.1430
Basic EPS
-0.03
0.33
0.83
0.95
0.46
Diluted EPS
-0.04
0.32
0.82
0.95
0.46
Basic Average Shares
71,655.4940
71,528.0430
71,253.1720
71,362.2090
72,929.5500
Diluted Average Shares
72,027.4940
71,867.6270
71,905.7120
71,679.2700
73,546.5010
Total Operating Income as Reported
-11,137.8980
23,702.1560
69,983.2740
83,621.1650
42,700.1660
Total Expenses
64,796.8160
70,872.7460
68,736.0760
56,296.0550
68,075.4440
Net Income from Continuing & Discontinued Operation
-2,786.5530
23,279.1430
59,214.2160
68,068.8260
33,904.8060
Normalized Income
-2,786.5530
23,279.1430
59,214.2160
68,068.8260
33,597.0968
Interest Expense
--
--
--
--
0
Net Interest Income
--
--
--
--
0
EBIT
-11,137.8980
23,702.1560
69,983.2740
83,621.1650
42,700.1660
EBITDA
-10,547.4170
24,264.7630
70,521.6950
84,159.4580
43,217.8090
Reconciled Cost of Revenue
24,493.7620
29,703.8930
31,289.2290
17,825.0900
10,432.5610
Reconciled Depreciation
590.4810
562.6070
538.4210
538.2930
517.6430
Net Income from Continuing Operation Net Minority Interest
-2,786.5530
--
--
--
--
Total Unusual Items Excluding Goodwill
--
--
--
--
400.6630
Total Unusual Items
--
--
--
--
400.6630
Normalized EBITDA
-10,547.4170
24,264.7630
70,521.6950
84,159.4580
42,817.1460
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
0
0
0
0
92.9538
12/31/2022 - 9/10/1997
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