Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
250,652
168,354
114,934
51,944
26,049
Cost of Revenue
83,398
50,798
32,044
16,327
8,790
Gross Profit
167,254
117,556
82,890
35,617
17,259
Operating Expense
20,787
16,032
9,886
6,891
4,396
Operating Income
146,467
101,524
73,004
28,726
12,863
Net Non Operating Interest Income Expense
18,649
11,193
4,256
3,014
1,127
Pretax Income
167,063
114,664
76,904
31,880
13,537
Tax Provision
15,284
11,000
10,508
4,308
2,388
Net Income Common Stockholders
151,779
103,664
66,396
27,572
11,149
Diluted NI Available to Com Stockholders
151,779
103,664
66,396
27,572
11,149
Basic EPS
1.69
1.23
0.83
0.35
0.14
Diluted EPS
1.55
1.11
0.80
0.34
0.14
Basic Average Shares
89,449.87
83,942.49
79,689.88
78,934.64
78,929.35
Diluted Average Shares
99,216.33
93,691.83
82,745.55
80,846.40
79,223.65
Total Operating Income as Reported
146,467
101,524
73,004
28,726
12,863
Total Expenses
104,185
66,830
41,930
23,218
13,186
Net Income from Continuing & Discontinued Operation
151,779
103,664
66,396
27,572
11,149
Normalized Income
151,779
103,664
66,396
27,584.97
11,544.33
Interest Income
19,671
11,506
4,330
3,078
1,209
Interest Expense
994
285
40
29
16
Net Interest Income
18,649
11,193
4,256
3,014
1,127
EBIT
168,057
114,949
76,944
31,909
13,553
EBITDA
170,347
117,266
78,086
32,921
14,126
Reconciled Cost of Revenue
83,398
50,798
32,044
16,327
8,790
Reconciled Depreciation
2,290
2,317
1,142
1,012
573
Net Income from Continuing Operation Net Minority Interest
151,779
103,664
66,396
27,572
11,149
Total Unusual Items Excluding Goodwill
0
0
0
-15
-480
Total Unusual Items
0
0
0
-15
-480
Normalized EBITDA
170,347
117,266
78,086
32,936
14,606
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
-2.03
-84.67
12/31/2022 - 12/10/2024
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