Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
33,367.2290
16,622
11,048
12,310.5940
8,508.1050
Cost of Revenue
11,264.9490
6,539
3,133
2,331.9340
1,844.0180
Gross Profit
22,102.2800
10,083
7,915
9,978.6600
6,664.0870
Operating Expense
12,339.2200
7,737
6,821
6,912.5060
6,214.7490
Operating Income
9,763.0600
2,346
1,094
3,066.1540
449.3380
Net Non Operating Interest Income Expense
-591.3290
-483
168
398.9550
82.9700
Other Income Expense
40,997.9940
5,223
-286
-1,052.1630
1,263.7720
Pretax Income
50,169.7250
7,086
976
2,412.9460
1,796.0800
Tax Provision
2,012.7840
1,200
2,625
2,514.0580
1,467.9010
Net Income Common Stockholders
48,156.9410
5,886
-1,649
-101.1120
328.1790
Diluted NI Available to Com Stockholders
48,156.9410
5,886
-1,649
-101.1120
328.1790
Basic EPS
0.72
0.11
-0.03
0.00
0.01
Diluted EPS
0.69
0.10
-0.03
0.00
0.01
Basic Average Shares
64,416.5900
55,387.7560
50,320.1680
47,127.7080
32,817.9000
Diluted Average Shares
67,518.2060
57,317.4760
50,320.1680
47,127.7080
32,817.9000
Total Operating Income as Reported
16,378.6410
1,582
1,094
1,728.9480
449.3380
Total Expenses
23,604.1690
14,276
9,954
9,244.4400
8,058.7670
Net Income from Continuing & Discontinued Operation
48,156.9410
5,886
-1,649
-101.1120
328.1790
Normalized Income
41,104.6471
6,636.9094
-1,448.8000
947.0533
983.7570
Interest Income
237.8310
361
483
398.9550
82.9700
Interest Expense
539.7600
519
89
0
--
Net Interest Income
-591.3290
-483
168
398.9550
82.9700
EBIT
50,709.4850
7,605
1,065
2,412.9460
449.3380
EBITDA
62,159.5400
14,329
4,382
4,928.4190
2,476.8950
Reconciled Cost of Revenue
11,264.9490
6,539
3,133
2,331.9340
1,844.0180
Reconciled Depreciation
11,450.0550
6,724
3,317
2,515.4730
2,027.5570
Net Income from Continuing Operation Net Minority Interest
48,156.9410
5,886
-1,649
-101.1120
328.1790
Total Unusual Items Excluding Goodwill
7,347.0540
-904
-286
-1,497.3790
-936.5400
Total Unusual Items
7,347.0540
-904
-286
-1,497.3790
-936.5400
Normalized EBITDA
54,812.4860
15,233
4,668
6,425.7980
3,413.4350
Tax Rate for Calcs
0
0.0002
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
294.7601
-153.0906
-85.8000
-449.2137
-280.9620
12/31/2022 - 8/4/2020
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