Breakdown
TTM
9/30/2025
9/30/2024
9/30/2023
9/30/2022
Total Revenue
15,646,919
14,432,830
13,807,941
9,302,325
9,301,972
Cost of Revenue
5,465,661
5,563,741
6,452,353
4,191,298
5,311,544
Gross Profit
10,181,258
8,869,088
7,355,588
5,111,026
3,990,428
Operating Expense
5,981,816
5,462,792
4,785,729
3,767,047
3,402,665
Operating Income
4,199,442
3,406,296
2,569,859
1,343,979
587,763
Net Non Operating Interest Income Expense
-215,449
-138,046
-143,755
-124,404
-118,078
Pretax Income
4,498,852
2,768,354
2,426,886
1,824,158
556,025
Tax Provision
405,640
455,036
542,201
180,450
128,402
Net Income Common Stockholders
4,023,230
2,121,987
1,675,944
1,603,429
176,125
Diluted NI Available to Com Stockholders
4,023,230
2,121,987
1,675,944
1,603,429
176,125
Basic EPS
25.80
10.91
8.41
7.97
0.88
Diluted EPS
25.61
10.83
--
7.94
0.87
Basic Average Shares
192,420.97
194,544.32
--
201,183.06
201,254.58
Diluted Average Shares
193,811.70
195,936.01
--
201,943.20
202,442.53
Total Operating Income as Reported
4,199,442
3,406,296
2,569,858
1,343,979
587,762
Total Expenses
11,447,477
11,026,533
11,238,082
7,958,345
8,714,209
Net Income from Continuing & Discontinued Operation
4,023,230
2,121,987
1,675,944
1,603,429
176,125
Normalized Income
3,454,867.13
2,506,192.54
1,702,595.10
1,110,144.14
176,209.59
Interest Income
31,966
31,750
17,503
4,748
1,039
Interest Expense
247,415
169,796
161,258
129,152
119,117
Net Interest Income
-215,449
-138,046
-143,755
-124,404
-118,078
EBIT
4,746,267
2,938,150
2,588,144
1,953,310
675,142
EBITDA
5,313,009
3,445,229
3,056,636
2,420,676
1,241,103
Reconciled Cost of Revenue
5,465,661
5,563,741
6,452,353
4,191,298
5,311,544
Reconciled Depreciation
566,742
507,079
468,492
467,366
565,961
Net Income from Continuing Operation Net Minority Interest
4,023,230
2,121,987
1,675,944
1,603,429
176,125
Total Unusual Items Excluding Goodwill
624,688
-459,576
-34,300
546,879
-110
Total Unusual Items
624,688
-459,576
-34,300
546,879
-110
Normalized EBITDA
4,688,321
3,904,805
3,090,936
1,873,797
1,241,213
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
56,325.13
-75,370.46
-7,648.90
53,594.14
-25.41
9/30/2022 - 6/8/2005
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