Breakdown
TTM
6/30/2026
6/30/2025
6/30/2024
6/30/2023
Total Revenue
869,190
869,190
540,449
256,175.1830
164,452.6570
Cost of Revenue
694,362
694,362
425,023
204,198.2550
130,686.2550
Gross Profit
174,828
174,828
115,426
51,976.9280
33,766.4020
Operating Expense
34,228
34,228
31,178
26,514.7890
19,060.0290
Operating Income
140,600
140,600
84,248
25,462.1390
14,706.3730
Net Non Operating Interest Income Expense
-810
-810
-1,726
-1,405.1280
-591.4830
Pretax Income
130,295
130,295
68,501
24,716.0780
13,183.8490
Tax Provision
37,827
37,827
20,269
7,555.1800
3,887.0230
Net Income Common Stockholders
92,137
92,137
47,747
16,909.8520
9,501.9750
Diluted NI Available to Com Stockholders
92,137
92,137
47,747
16,909.8520
9,501.9750
Basic EPS
0.14
--
0.09
0.04
0.02
Diluted EPS
0.13
--
0.08
0.03
0.02
Basic Average Shares
643,994
--
519,139
422,201.6200
408,750.3040
Diluted Average Shares
704,377
--
587,846
510,351.5160
446,004.0770
Total Operating Income as Reported
131,105
131,105
70,227
26,121
--
Total Expenses
728,590
728,590
456,201
230,713.0440
149,746.2840
Net Income from Continuing & Discontinued Operation
92,137
92,137
47,747
16,909.8520
9,501.9750
Normalized Income
98,875.6015
98,875.6015
57,619.1861
16,452.2618
10,193.4592
Interest Expense
810
810
1,726
1,405.1280
591.4830
Net Interest Income
-810
-810
-1,726
-1,405.1280
-591.4830
EBIT
131,105
131,105
70,227
26,121.2060
13,775.3320
EBITDA
134,314
134,314
73,283
29,621.2870
14,141.7040
Reconciled Cost of Revenue
694,362
694,362
425,023
204,198.2550
130,686.2550
Reconciled Depreciation
3,209
3,209
3,056
3,500.0810
366.3720
Net Income from Continuing Operation Net Minority Interest
92,137
92,137
47,747
16,909.8520
9,501.9750
Total Unusual Items Excluding Goodwill
-9,495
-9,495
-14,021
659.0670
-931.0410
Total Unusual Items
-9,495
-9,495
-14,021
659.0670
-931.0410
Normalized EBITDA
143,809
143,809
87,304
28,962.2200
15,072.7450
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-2,756.3985
-2,756.3985
-4,148.8139
201.4768
-239.5568
6/30/2023 - 4/28/2022
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