Breakdown
TTM
6/30/2026
6/30/2025
6/30/2024
6/30/2023
Total Revenue
7,623,100
7,623,100
6,414,900
4,921,200
4,131,100
Cost of Revenue
3,158,000
3,158,000
2,784,000
2,600,900
2,764,400
Gross Profit
4,465,100
4,465,100
3,630,900
2,320,300
1,366,700
Operating Expense
1,969,300
1,969,300
1,643,600
1,331,700
497,600
Operating Income
2,495,800
2,495,800
1,987,300
988,600
869,100
Net Non Operating Interest Income Expense
-91,400
-91,400
-75,800
-60,000
-39,100
Other Income Expense
300
300
40,700
-1,200
14,800
Pretax Income
2,404,700
2,404,700
1,952,200
927,400
844,800
Tax Provision
740,400
740,400
612,500
288,900
259,600
Net Income Common Stockholders
1,664,300
1,664,300
1,339,700
638,500
585,200
Basic EPS
1.17
1.17
1.13
0.56
0.51
Diluted EPS
1.16
1.16
1.12
0.55
0.50
Basic Average Shares
1,428,591.45
1,428,591.45
1,200,223.28
1,148,244.31
1,152,360.07
Diluted Average Shares
1,438,461.54
1,438,461.54
1,200,448.03
1,158,802.18
1,163,419.48
Net Income from Continuing & Discontinued Operation
1,664,300
1,664,300
1,339,700
638,500
585,200
Normalized Income
1,667,137.62
1,667,137.62
1,342,856.76
640,221.21
584,784.38
Interest Income
47,500
47,500
56,100
54,300
25,800
Interest Expense
124,200
124,200
117,200
101,800
57,100
Net Interest Income
-91,400
-91,400
-75,800
-60,000
-39,100
EBIT
2,528,900
2,528,900
2,069,400
1,029,200
901,900
EBITDA
4,124,500
4,124,500
3,434,600
2,161,400
1,232,300
Reconciled Cost of Revenue
3,158,000
3,158,000
2,784,000
2,600,900
2,764,400
Reconciled Depreciation
1,595,600
1,595,600
1,365,200
1,132,200
330,400
Net Income from Continuing Operation Net Minority Interest
1,664,300
1,664,300
1,339,700
638,500
585,200
Total Unusual Items Excluding Goodwill
-4,100
-4,100
-4,600
-2,500
600
Total Unusual Items
-4,100
-4,100
-4,600
-2,500
600
Normalized EBITDA
4,128,600
4,128,600
3,439,200
2,163,900
1,231,700
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,262.38
-1,262.38
-1,443.24
-778.79
184.38
6/30/2023 - 12/15/2003
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