Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
15,465,592
12,413,930
8,187,690
5,643,893
5,013,879
Cost of Revenue
10,699,200
9,143,559
6,360,754
4,326,085
3,848,078
Gross Profit
4,766,392
3,270,371
1,826,936
1,317,808
1,165,801
Operating Expense
938,232
758,937
624,709
426,650
389,862
Operating Income
3,828,160
2,511,434
1,202,227
891,158
775,939
Net Non Operating Interest Income Expense
23,162
41,459
52,351
597
-15,450
Pretax Income
3,970,102
2,544,500
1,494,562
911,105
834,927
Tax Provision
765,244
419,200
267,198
283,147
270,809
Net Income Common Stockholders
3,204,858
2,125,300
1,227,364
627,958
564,118
Diluted NI Available to Com Stockholders
3,204,858
2,125,300
1,227,364
627,958
564,118
Basic EPS
46.75
31.00
17.90
10.18
9.33
Diluted EPS
46.73
30.98
17.89
10.17
9.31
Basic Average Shares
68,554
68,554
68,554
61,656
60,454
Diluted Average Shares
68,554
68,554
68,554
61,723
60,583
Total Expenses
11,637,432
9,902,496
6,985,463
4,752,735
4,237,940
Net Income from Continuing & Discontinued Operation
3,204,858
2,125,300
1,227,364
627,958
564,118
Normalized Income
3,206,854.32
2,114,432.53
1,231,350.20
635,187.99
564,877.43
Interest Income
36,133
55,080
64,024
29,590
12,921
Interest Expense
12,971
13,621
11,673
28,993
28,371
Net Interest Income
23,162
41,459
52,351
597
-15,450
EBIT
3,983,073
2,558,121
1,506,235
940,098
863,298
EBITDA
4,314,602
2,856,176
1,702,481
1,072,303
978,528
Reconciled Cost of Revenue
10,699,200
9,143,559
6,360,754
4,326,085
3,848,078
Reconciled Depreciation
331,529
298,055
196,246
132,205
115,230
Net Income from Continuing Operation Net Minority Interest
3,204,858
2,125,300
1,227,364
627,958
564,118
Total Unusual Items Excluding Goodwill
-2,473
13,011
-4,854
-10,490
-1,124
Total Unusual Items
-2,473
13,011
-4,854
-10,490
-1,124
Normalized EBITDA
4,317,075
2,843,165
1,707,335
1,082,793
979,652
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-476.68
2,143.53
-867.80
-3,260.01
-364.57
12/31/2022 - 11/20/2020
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