Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
11,508,584.87
9,493,763.84
4,686,630.83
3,273,012.83
3,534,688.85
Cost of Revenue
7,710,933.46
6,535,132.45
3,621,290.43
2,805,186.32
2,691,690.95
Gross Profit
3,797,651.41
2,958,631.39
1,065,340.39
467,826.51
842,997.91
Operating Expense
1,316,403.43
1,143,941.09
654,517.97
423,928.62
473,685.29
Operating Income
2,481,247.99
1,814,690.30
410,822.43
43,897.88
369,312.61
Net Non Operating Interest Income Expense
-76,212.65
-66,103.29
-40,166.26
-36,849.84
-19,780.93
Pretax Income
2,272,327.25
1,658,012.23
350,877.30
-56,876
309,863.41
Tax Provision
218,984.69
184,863.37
18,904.15
-31,882.37
-3,045.90
Net Income Common Stockholders
2,053,342.56
1,473,148.86
331,973.15
-24,993.63
312,909.31
Basic EPS
2.50
1.80
0.40
-0.03
0.38
Diluted EPS
2.40
1.73
0.40
-0.03
0.38
Basic Average Shares
821,701.60
818,416.03
829,932.89
833,121.06
823,445.55
Diluted Average Shares
857,683.58
851,531.13
829,932.89
833,121.06
823,445.55
Total Operating Income as Reported
2,271,766.07
1,657,311.10
350,960.05
-56,329.37
317,515.56
Total Expenses
9,027,336.88
7,679,073.54
4,275,808.40
3,229,114.94
3,165,376.24
Net Income from Continuing & Discontinued Operation
2,053,342.56
1,473,148.86
331,973.15
-24,993.63
312,909.31
Normalized Income
2,159,816.41
1,561,424.31
374,297.38
26,872.92
344,355.78
Interest Income
6,189.64
5,499.06
4,949.63
18,223.28
29,471.75
Interest Expense
80,367.31
70,121.94
44,291.01
54,487.18
46,450.10
Net Interest Income
-76,212.65
-66,103.29
-40,166.26
-36,849.84
-19,780.93
EBIT
2,352,694.56
1,728,134.16
395,168.31
-2,388.82
356,313.51
EBITDA
2,793,939.40
2,106,228.76
733,774.16
285,172.40
609,076.53
Reconciled Cost of Revenue
7,710,933.46
6,535,132.45
3,621,290.43
2,805,186.32
2,691,690.95
Reconciled Depreciation
441,244.83
378,094.60
338,605.84
287,561.21
252,763.03
Net Income from Continuing Operation Net Minority Interest
2,053,342.56
1,473,148.86
331,973.15
-24,993.63
312,909.31
Total Unusual Items Excluding Goodwill
-117,829.06
-99,353.01
-44,734.38
-69,155.41
-41,928.63
Total Unusual Items
-117,829.06
-99,353.01
-44,734.38
-69,155.41
-41,928.63
Normalized EBITDA
2,911,768.46
2,205,581.77
778,508.53
354,327.80
651,005.16
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-11,355.21
-11,077.56
-2,410.15
-17,288.85
-10,482.16
12/31/2022 - 2/25/2021
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