Breakdown
TTM
6/30/2025
6/30/2024
6/30/2023
6/30/2022
Total Revenue
4,261,083
3,224,412
2,322,999
1,587,985
1,349,292
Cost of Revenue
1,360,732
1,047,572
845,106
873,161
576,457
Gross Profit
2,900,351
2,176,840
1,477,893
714,824
772,835
Operating Expense
2,029,357
1,838,847
1,742,719
1,696,803
1,569,189
Operating Income
870,994
337,993
-264,826
-981,979
-796,354
Net Non Operating Interest Income Expense
-454,016
-425,451
-344,253
-183,013
-69,694
Other Income Expense
75,750
148,921
93,552
175,747
141,217
Pretax Income
492,727
61,464
-515,527
-989,245
-724,831
Tax Provision
-1,437,067
9,279
2,230
-3,900
-17,414
Net Income Common Stockholders
1,929,793
52,186
-517,757
-985,345
-707,417
Diluted NI Available to Com Stockholders
1,929,793
52,186
-517,757
-985,345
-707,417
Basic EPS
1.15
0.16
-1.67
-3.34
-2.51
Diluted EPS
1.10
0.15
-1.67
-3.34
-2.51
Basic Average Shares
332,118.08
322,851.87
309,857.13
295,343.47
281,704.04
Diluted Average Shares
361,312.12
341,023.57
309,857.13
295,343.47
281,704.04
Total Operating Income as Reported
416,977
-87,273
-615,847
-1,200,862
-866,048
Total Expenses
3,390,089
2,886,419
2,587,825
2,569,964
2,145,646
Net Income from Continuing & Discontinued Operation
1,929,793
52,186
-517,757
-985,345
-707,417
Normalized Income
1,929,793
52,029.23
-512,410.28
-949,618.48
-707,417
Interest Expense
454,016
425,451
344,253
183,013
69,694
Net Interest Income
-454,016
-425,451
-344,253
-183,013
-69,694
EBIT
946,743
486,915
-171,274
-806,232
-655,137
EBITDA
1,250,076
711,991
-2,230
-671,598
-602,415
Reconciled Cost of Revenue
1,360,732
1,047,572
845,106
873,161
576,457
Reconciled Depreciation
303,333
225,076
169,044
134,634
52,722
Net Income from Continuing Operation Net Minority Interest
1,929,793
52,186
-517,757
-985,345
-707,417
Total Unusual Items Excluding Goodwill
0
184
-6,768
-35,870
0
Total Unusual Items
0
184
-6,768
-35,870
0
Normalized EBITDA
1,250,076
711,807
4,538
-635,728
-602,415
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
27.23
-1,421.28
-143.48
0
6/30/2022 - 1/13/2021
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