Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
25,897,575
22,846,898
13,590,125
10,008,418
7,614,027
Cost of Revenue
3,257,154
2,942,355
2,445,471
1,536,230
996,132
Gross Profit
22,640,421
19,904,543
11,144,654
8,472,188
6,617,895
Operating Expense
6,595,353
5,823,936
4,522,950
3,464,705
3,048,993
Operating Income
16,045,068
14,080,607
6,621,704
5,007,483
3,568,902
Other Income Expense
-2,500,808
-367,448
-86,372
33,442
-210,295
Pretax Income
13,544,260
13,713,159
6,535,332
5,040,925
3,358,607
Tax Provision
2,594,224
2,359,633
998,342
748,479
413,962
Earnings from Equity Interest Net of Tax
109,448
-51,619
-103,934
-13,497
-17,752
Net Income Common Stockholders
11,115,514
11,337,721
5,443,094
4,281,474
2,926,944
Diluted NI Available to Com Stockholders
11,115,514
11,337,721
5,443,094
4,281,474
2,926,944
Basic EPS
79.68
81.36
39.44
31.04
20.56
Diluted EPS
78.64
80.24
38.88
30.56
20.32
Basic Average Shares
139,427.47
139,307.90
138,024.97
138,112.43
142,422.22
Diluted Average Shares
141,297
141,355.84
140,059.77
139,956.70
143,877.71
Total Operating Income as Reported
16,045,068
14,080,607
6,621,704
5,007,483
3,568,902
Total Expenses
9,852,507
8,766,291
6,968,421
5,000,935
4,045,125
Net Income from Continuing & Discontinued Operation
11,115,514
11,337,721
5,443,094
4,281,474
2,926,944
Normalized Income
11,115,514
11,337,721
5,443,094
4,281,474
2,926,944
Interest Income
--
--
--
--
3,214,327
Interest Expense
--
--
--
--
292,503
Net Interest Income
--
--
--
--
2,921,824
EBIT
16,045,068
14,080,607
6,621,704
5,007,483
3,568,902
EBITDA
16,045,068
14,303,594
6,797,209
5,178,689
3,718,549
Reconciled Cost of Revenue
3,257,154
2,942,355
2,445,471
1,536,230
996,132
Reconciled Depreciation
--
222,987
175,505
171,206
149,647
Net Income from Continuing Operation Net Minority Interest
11,115,514
11,337,721
5,443,094
4,281,474
2,926,944
Normalized EBITDA
16,045,068
14,303,594
6,797,209
5,178,689
3,718,549
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 3/8/2019
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