Breakdown
TTM
3/31/2026
3/31/2025
3/31/2024
3/31/2023
Total Revenue
86,602.7352
86,602.7352
76,969.2839
63,357.4901
59,309.1828
Cost of Revenue
12,531.6878
12,531.6878
10,980.5525
9,258.7836
9,252.0827
Gross Profit
74,071.0474
74,071.0474
65,988.7314
54,098.7065
50,057.1001
Operating Expense
74,590.5604
74,590.5604
74,116.6848
69,445.9224
58,186.8389
Operating Income
-519.5130
-519.5130
-8,127.9535
-15,347.2159
-8,129.7388
Net Non Operating Interest Income Expense
-974.8165
-974.8165
-577.9716
38.5286
871.4780
Other Income Expense
1,511.0073
1,511.0073
1,260.4507
1,711.7696
3,304.3153
Pretax Income
4,397.0981
4,397.0981
-2,953.4715
-9,565.1775
-359.4496
Tax Provision
496.1641
496.1641
511.6321
184.3868
11.2328
Net Income Common Stockholders
3,900.9340
3,900.9340
-3,465.1036
-9,749.5643
-370.6824
Basic EPS
0.01
0.01
-0.01
-0.03
-0.00
Diluted EPS
0.01
0.01
-0.01
-0.03
-0.00
Basic Average Shares
345,255
345,255
344,900
343,825
342,917
Diluted Average Shares
361,197.5890
361,197.5890
344,900
343,825
342,917
Net Income from Continuing & Discontinued Operation
3,900.9340
3,900.9340
-3,465.1036
-9,749.5643
-370.6824
Normalized Income
3,900.9340
3,900.9340
-3,465.1036
-9,749.5643
-370.6824
Interest Income
567.0447
567.0447
962.3773
1,651.2247
1,230.9276
Interest Expense
1,147.4316
1,147.4316
1,107.7790
1,163.1960
5.6164
Net Interest Income
-974.8165
-974.8165
-577.9716
38.5286
871.4780
EBIT
5,544.5297
5,544.5297
-1,845.6925
-8,401.9815
-353.8332
EBITDA
9,924.9500
9,924.9500
2,646.3104
-4,370.2413
3,240.6627
Reconciled Cost of Revenue
12,531.6878
12,531.6878
10,980.5525
9,258.7836
9,252.0827
Reconciled Depreciation
4,380.4203
4,380.4203
4,492.0029
4,031.7402
3,594.4959
Net Income from Continuing Operation Net Minority Interest
3,900.9340
3,900.9340
-3,465.1036
-9,749.5643
-370.6824
Normalized EBITDA
9,924.9500
9,924.9500
2,646.3104
-4,370.2413
3,240.6627
Tax Rate for Calcs
0.0001
0.0001
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
0
0
0
0
0
3/31/2023 - 3/20/2025
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