Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
23,755,033
22,032,503
18,512,825
14,175,795
11,947,999
Cost of Revenue
560,518
530,648
647,732
559,780
474,538
Gross Profit
23,194,515
21,501,855
17,865,093
13,616,015
11,473,461
Operating Expense
9,245,023
8,437,004
7,529,852
6,079,943
5,488,643
Operating Income
13,949,492
13,064,851
10,335,241
7,536,072
5,984,818
Net Non Operating Interest Income Expense
354,444
330,909
301,161
259,489
102,344
Pretax Income
14,788,016
13,083,470
10,961,123
7,764,919
6,519,652
Tax Provision
2,589,998
2,231,448
1,903,787
1,339,066
1,038,077
Net Income Common Stockholders
12,197,516
10,851,521
9,057,775
6,425,804
5,478,229
Diluted NI Available to Com Stockholders
12,197,516
10,851,521
9,057,775
6,425,804
5,478,229
Basic EPS
43.28
38.51
32.14
22.80
19.44
Diluted EPS
42.80
37.85
31.78
22.54
18.88
Basic Average Shares
281,801.56
281,802
281,802
281,802
281,802
Diluted Average Shares
281,801.56
286,662
285,013
285,129
290,228
Total Expenses
9,805,541
8,967,652
8,177,584
6,639,723
5,963,181
Net Income from Continuing & Discontinued Operation
12,197,516
10,851,521
9,057,775
6,425,804
5,478,229
Normalized Income
12,185,943.24
10,848,428.83
9,062,665.13
6,425,636.84
5,461,969.21
Interest Income
354,816
331,190
301,356
259,574
102,433
Interest Expense
372
281
195
85
89
Net Interest Income
354,444
330,909
301,161
259,489
102,344
EBIT
14,788,388
13,083,751
10,961,318
7,765,004
6,519,741
EBITDA
14,962,187
13,268,307
11,133,944
7,880,703
6,614,378
Reconciled Cost of Revenue
560,518
530,648
647,732
559,780
474,538
Reconciled Depreciation
173,799
184,556
172,626
115,699
94,637
Net Income from Continuing Operation Net Minority Interest
12,197,516
10,851,521
9,057,775
6,425,804
5,478,229
Total Unusual Items Excluding Goodwill
14,030
3,728
-5,918
202
19,339
Total Unusual Items
14,030
3,728
-5,918
202
19,339
Normalized EBITDA
14,948,157
13,264,579
11,139,862
7,880,501
6,595,039
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
2,457.24
635.83
-1,027.87
34.84
3,079.21
12/31/2022 - 12/31/2007
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