Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,258,689
3,858,738
2,996,182
2,695,738
2,085,329
Cost of Revenue
1,203,389
1,019,925
718,370
1,039,862
898,057
Gross Profit
3,055,300
2,838,813
2,277,812
1,655,876
1,187,272
Operating Expense
2,041,177
1,976,268
1,760,955
1,295,945
1,131,055
Operating Income
1,014,123
862,545
516,857
359,931
56,217
Net Non Operating Interest Income Expense
9,297
66,233
44,149
41,892
7,226
Pretax Income
1,170,728
904,873
815,880
438,085
175,230
Tax Provision
298,249
207,861
17,233
71,667
156,339
Net Income Common Stockholders
805,342
582,900
805,176
378,293
94,142
Diluted NI Available to Com Stockholders
822,198
582,900
805,176
378,293
94,142
Basic EPS
0.17
0.12
0.18
0.09
0.02
Diluted EPS
0.17
0.12
0.18
0.08
0.02
Basic Average Shares
4,543,215.5000
4,538,255
4,498,967
4,414,966
4,376,469
Diluted Average Shares
4,574,820
4,574,186
4,498,967
4,465,449
4,450,115
Total Expenses
3,244,566
2,996,193
2,479,325
2,335,807
2,029,112
Net Income from Continuing & Discontinued Operation
805,342
582,900
805,176
378,293
94,142
Normalized Income
405,902.2180
371,030.7628
528,892.4617
333,206.4020
5,017.2500
Interest Income
82,990
72,761
51,344
46,681
16,145
Interest Expense
73,693
6,528
7,195
4,789
8,919
Net Interest Income
9,297
66,233
44,149
41,892
7,226
EBIT
1,244,421
911,401
823,075
442,874
184,149
EBITDA
1,244,421
995,276
907,294
493,692
246,932
Reconciled Cost of Revenue
1,203,389
1,019,925
718,370
1,039,862
898,057
Reconciled Depreciation
--
83,875
84,219
50,818
62,783
Net Income from Continuing Operation Net Minority Interest
892,249
732,555
797,663
378,293
94,142
Total Unusual Items Excluding Goodwill
652,600
469,337
274,570
53,905
118,833
Total Unusual Items
652,600
469,337
274,570
53,905
118,833
Normalized EBITDA
591,821
525,939
632,724
439,787
128,099
Tax Rate for Calcs
0.0003
0.0002
0
0.0002
0.0003
Tax Effect of Unusual Items
166,253.2180
107,812.7628
5,799.4617
8,818.4020
29,708.2500
12/31/2022 - 8/27/2018
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