Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
7,999,780
3,241,560
1,710,152
1,076,130
767,775
Cost of Revenue
524,234
425,505
342,796
253,136
269,939
Gross Profit
7,475,546
2,816,055
1,367,356
822,994
497,836
Operating Expense
2,558,542
2,659,709
2,738,184
2,325,340
1,551,915
Operating Income
4,917,004
156,346
-1,370,828
-1,502,346
-1,054,079
Net Non Operating Interest Income Expense
-41,405
-65,574
-62,140
5,052
54,786
Pretax Income
5,822,841
710,399
-1,468,362
-1,511,229
-998,830
Tax Provision
1,340
749
0
0
0
Net Income Common Stockholders
5,821,501
709,650
-1,468,362
-1,511,229
-998,830
Diluted NI Available to Com Stockholders
5,821,501
709,650
-1,468,362
-1,511,229
-998,830
Basic EPS
10.44
1.29
-2.73
-2.80
-1.88
Diluted EPS
10.41
1.29
-2.73
-2.80
-1.88
Basic Average Shares
559,478.08
549,762.64
537,393.41
538,914.23
530,120.14
Diluted Average Shares
559,989.14
550,870.90
537,525.14
539,873.39
531,154.54
Total Expenses
3,082,776
3,085,214
3,080,980
2,578,476
1,821,854
Net Income from Continuing & Discontinued Operation
5,821,501
709,650
-1,468,362
-1,511,229
-998,830
Normalized Income
5,173,727.11
65,067.32
-1,461,412
-1,506,977
-999,823
Interest Income
--
4,594
10,239
28,143
61,543
Interest Expense
45,999
70,168
72,379
23,091
6,757
Net Interest Income
-41,405
-65,574
-62,140
5,052
54,786
EBIT
5,868,840
780,567
-1,395,983
-1,488,138
-992,073
EBITDA
6,182,269
1,100,244
-1,095,374
-1,247,859
-805,702
Reconciled Cost of Revenue
524,234
425,505
342,796
253,136
269,939
Reconciled Depreciation
313,429
319,677
300,609
240,279
186,371
Net Income from Continuing Operation Net Minority Interest
5,821,501
709,650
-1,468,362
-1,511,229
-998,830
Total Unusual Items Excluding Goodwill
647,923
645,263
-6,950
-4,252
993
Total Unusual Items
647,923
645,263
-6,950
-4,252
993
Normalized EBITDA
5,534,346
454,981
-1,088,424
-1,243,607
-806,695
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
149.11
680.32
0
0
0
12/31/2022 - 3/31/2022
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