Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
48,149
48,149
34,715
20,935
14,112
Cost of Revenue
4,062
4,062
2,062
715
558
Gross Profit
44,087
44,087
32,653
20,220
13,554
Operating Expense
4,255
4,255
2,598
1,562
937
Operating Income
39,832
39,832
30,055
18,658
12,617
Net Non Operating Interest Income Expense
-904
-904
-99
-3,178
-1,605
Pretax Income
29,644
29,644
16,219
29,134
8,204
Net Income Common Stockholders
29,644
29,644
16,219
29,134
8,204
Diluted NI Available to Com Stockholders
29,644
29,644
16,219
29,134
8,204
Basic EPS
5.53
--
4.49
10.48
6.75
Diluted EPS
5.53
--
4.49
10.48
6.75
Basic Average Shares
5,363.16
--
3,608.81
2,781.10
1,215.18
Diluted Average Shares
5,363.16
5,363.16
3,608.81
2,781.10
1,215.18
Total Expenses
8,317
8,317
4,660
2,277
1,495
Net Income from Continuing & Discontinued Operation
29,644
29,644
16,219
29,134
8,204
Normalized Income
29,133.16
29,133.16
16,279.72
29,134
8,204
Interest Income
2,704
2,704
3,872
646
704
Interest Expense
3,602
3,602
3,961
3,819
2,308
Net Interest Income
-904
-904
-99
-3,178
-1,605
EBIT
33,246
33,246
20,180
32,953
10,512
EBITDA
33,246
33,246
20,180
32,953
10,512
Reconciled Cost of Revenue
4,062
4,062
2,062
715
558
Net Income from Continuing Operation Net Minority Interest
29,644
29,644
16,219
29,134
8,204
Total Unusual Items Excluding Goodwill
774
774
-92
0
--
Total Unusual Items
774
774
-92
0
--
Normalized EBITDA
32,472
32,472
20,272
32,953
10,512
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
263.16
263.16
-31.28
0
0
12/31/2022 - 3/15/2022
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