Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
14,926,024
11,937,987
5,130,876
2,482,032
1,071,926
Cost of Revenue
5,885,046
4,812,651
2,289,685
1,011,513
444,354
Gross Profit
9,040,977
7,125,336
2,841,190
1,470,519
627,572
Operating Expense
6,247,433
4,815,847
1,512,323
825,979
496,442
Operating Income
2,793,544
2,309,489
1,328,867
644,540
131,130
Net Non Operating Interest Income Expense
-305,830
-206,345
-109,834
-39,761
-7,218
Pretax Income
2,487,714
2,103,143
1,219,033
604,779
123,911
Tax Provision
733,610
599,075
352,738
125,550
54,563
Net Income Common Stockholders
1,674,955
1,450,235
838,000
479,704
69,347
Diluted NI Available to Com Stockholders
1,674,955
1,450,235
838,000
479,704
69,347
Basic EPS
137.01
118.47
72.11
46.47
8.37
Diluted EPS
132.00
112.49
67.27
44.44
7.75
Basic Average Shares
12,220.53
12,241.33
11,620.76
10,322.93
8,287.22
Diluted Average Shares
12,657.38
12,892.28
12,458.21
10,795.51
8,942.23
Total Operating Income as Reported
2,793,543
2,309,488
1,328,867
644,539
131,129
Total Expenses
12,132,479
9,628,498
3,802,008
1,837,492
940,796
Net Income from Continuing & Discontinued Operation
1,674,955
1,450,235
838,000
479,704
69,347
Normalized Income
1,674,955
1,450,235
838,000
479,704
69,347
Interest Income
78,769
42,156
5,503
1,734
4,473
Interest Expense
384,599
248,501
115,337
41,495
11,691
Net Interest Income
-305,830
-206,345
-109,834
-39,761
-7,218
EBIT
2,872,313
2,351,644
1,334,370
646,274
135,602
EBITDA
3,102,239
2,563,951
1,527,224
719,135
169,885
Reconciled Cost of Revenue
5,885,046
4,812,651
2,289,685
1,011,513
444,354
Reconciled Depreciation
229,926
212,307
192,854
72,861
34,283
Net Income from Continuing Operation Net Minority Interest
1,674,955
1,450,235
838,000
479,704
69,347
Total Unusual Items Excluding Goodwill
--
--
--
--
-5,346
Total Unusual Items
--
--
--
--
-5,346
Normalized EBITDA
3,102,239
2,563,951
1,527,224
719,135
169,885
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 12/27/2021
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