| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
8,082,374.25 | 7,576,427.59 | 6,774,648.77 | 6,188,989.06 | 5,513,075.09 |
| Cost of Revenue
|
-2,327,145.18 | -2,299,393.15 | -2,148,478.94 | -2,041,074.33 | -1,799,954.31 |
|
Gross Profit
|
5,755,229.07 | 5,277,034.44 | 4,626,169.83 | 4,147,914.74 | 3,713,120.78 |
| Selling, General and Administrative Expenses
|
-239,269.97 | -252,923.02 | -221,189.91 | -201,121.02 | -164,634.15 |
| Other Income/Expense, Operating
|
-157,122.74 | -- | -- | -- | -111,446.79 |
|
Operating Income/Expenses
|
-396,392.71 | -252,923.02 | -221,189.91 | -201,121.02 | -164,634.15 |
|
Total Operating Profit/Loss
|
5,358,836.37 | 5,024,111.42 | 4,404,979.92 | 3,946,793.72 | 3,548,486.63 |
| Total Net Finance Income/Expense
|
-938,225.90 | -770,019.34 | -568,907.17 | -572,817.96 | -376,111.59 |
| Net Investment Income
|
1,282,033.18 | 1,125,623.16 | 607,978.64 | 90,850.67 | 56,995.97 |
|
Non-Operating Income/Expenses, Total
|
343,807.28 | 355,603.81 | 39,071.47 | -481,967.29 | -319,115.62 |
|
Pretax Income
|
5,702,643.65 | 5,379,715.24 | 4,444,051.39 | 3,464,826.43 | 3,229,371.01 |
|
Provision for Income Tax
|
-5,457.95 | -5,457.95 | -1,013.86 | -4,288.06 | -9,954.42 |
|
Net Income from Continuing Operations
|
5,697,185.70 | 5,374,257.29 | 4,443,037.53 | 3,460,538.37 | 3,219,416.59 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
5,697,185.70 | 5,374,257.29 | 4,443,037.53 | 3,460,538.37 | 3,219,416.59 |
|
Non-Controlling/Minority Interests
|
-89,519.89 | -341,162.56 | -241,826.44 | -151,334.35 | -380,142.94 |
|
Net Income after Non-Controlling/Minority Interests
|
5,607,665.82 | 5,033,094.73 | 4,201,211.09 | 3,309,204.02 | 2,839,273.65 |
|
Net Income Available to Common Stockholders
|
5,607,665.82 | 5,033,094.73 | 4,201,211.09 | 3,309,204.02 | 2,839,273.65 |
|
Diluted Net Income Available to Common Stockholders
|
5,607,665.82 | 5,033,094.73 | 4,201,211.09 | 3,309,204.02 | 2,839,273.65 |
| Basic EPS
|
3.32 | 3.14 | 2.66 | 2.13 | 1.86 |
| Diluted EPS
|
3.32 | 3.14 | 2.66 | 2.13 | 1.86 |
|
Basic Weighted Average Shares Outstanding
|
1,615,446.57 | 1,600,857.10 | 1,578,216.04 | 1,554,419.66 | 1,526,983.79 |
|
Diluted Weighted Average Shares Outstanding
|
1,615,446.57 | 1,600,857.10 | 1,578,216.04 | 1,554,419.66 | 1,526,983.79 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
6,640,869.55 | 6,149,734.58 | 5,012,958.56 | 4,037,644.39 | 3,605,482.60 |
|
EBITDA
|
6,640,869.55 | 6,163,787.45 | 5,025,272.57 | 4,054,331.43 | 3,622,881.65 |
|
Normalized EBITDA
|
6,640,869.55 | 4,740,955.80 | 4,159,884.94 | 3,705,621.78 | 3,622,881.65 |
|
Normalized Income
|
5,697,185.70 | 5,374,257.29 | 4,443,037.53 | 3,460,538.37 | 3,219,416.59 |
|
Total Unusual Items
|
0 | 0 | 0 | 0 | 0 |
|
Total Unusual Items Excluding Goodwill
|
0 | 0 | 0 | 0 | 0 |
|
Tax Effect of Unusual Items
|
0 | 0 | 0 | 0 | 0 |
12/31/2022 - 10/11/2013
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