Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
16,072.3900
12,640.8600
9,347.1200
7,828.6120
4,625.8940
Cost of Revenue
91.8440
80.0480
80.9240
90.8330
129.5450
Gross Profit
15,980.5460
12,560.8120
9,266.1960
7,737.7790
4,496.3490
Operating Expense
6,415.8790
6,239.0410
4,942.8030
4,690.3280
3,437.0240
Operating Income
9,564.6670
6,321.7710
4,323.3930
3,047.4510
1,059.3250
Net Non Operating Interest Income Expense
278.3650
458.6300
578.4750
256.5570
89.8890
Other Income Expense
2,924.8020
287.6180
-643.6100
-1,383.4380
-437.7320
Pretax Income
12,767.8340
7,068.0190
4,258.2580
1,920.5700
711.4820
Tax Provision
3,177.6190
2,505.0810
1,666.3380
-1,123.8190
-128.6960
Net Income Common Stockholders
9,590.2150
4,562.9380
2,591.9200
3,044.3890
840.1780
Diluted NI Available to Com Stockholders
9,590.2150
4,562.9380
2,591.9200
3,044.3890
840.1780
Basic EPS
0.24
0.16
0.05
0.08
0.02
Diluted EPS
0.23
0.15
0.05
0.04
0.02
Basic Average Shares
59,362.3360
28,297.5620
50,411.6900
47,435.9400
44,708.5340
Diluted Average Shares
59,362.3360
30,297.5620
50,411.6900
51,447.7180
51,984.1400
Total Operating Income as Reported
973.1380
5,454.0920
5,396.1650
3,141.6550
893.9100
Total Expenses
6,507.7230
6,319.0890
5,023.7270
4,781.1610
3,566.5690
Net Income from Continuing & Discontinued Operation
9,590.2150
4,562.9380
2,591.9200
3,044.3890
840.1780
Normalized Income
8,296.9448
4,579.4886
2,931.4543
4,091.7468
1,176.1369
Interest Income
278.3650
458.6300
578.4750
256.5570
89.8890
Net Interest Income
278.3650
458.6300
578.4750
256.5570
89.8890
EBIT
9,564.6670
6,321.7710
4,323.3930
3,047.4510
1,059.3250
EBITDA
9,656.5110
6,401.8190
4,404.3170
3,138.2840
1,188.8700
Reconciled Cost of Revenue
91.8440
80.0480
80.9240
90.8330
129.5450
Reconciled Depreciation
91.8440
80.0480
80.9240
90.8330
129.5450
Net Income from Continuing Operation Net Minority Interest
9,590.2150
4,562.9380
2,591.9200
3,044.3890
840.1780
Total Unusual Items Excluding Goodwill
1,721.7820
-25.6370
-557.8200
-1,415.7310
-453.6920
Total Unusual Items
1,721.7820
-25.6370
-557.8200
-1,415.7310
-453.6920
Normalized EBITDA
7,934.7290
6,427.4560
4,962.1370
4,554.0150
1,642.5620
Tax Rate for Calcs
0.0002
0.0004
0.0004
0.0003
0.0003
Tax Effect of Unusual Items
428.5118
-9.0864
-218.2857
-368.3732
-117.7331
12/31/2022 - 1/28/2011
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