| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
656,968 | 376,624 | 283,517 | 271,491 | 43,431 |
| Cost of Revenue
|
-361,229 | -206,675 | -165,807 | -174,341 | -26,770 |
|
Gross Profit
|
295,739 | 169,949 | 117,710 | 97,150 | 16,661 |
| Selling, General and Administrative Expenses
|
-19,165 | -10,971 | -12,018 | -9,511 | -7,321 |
|
Exploration Expenses
|
-9,842 | -7,963 | -1,616 | -5,615 | -7,932 |
| Depreciation, Amortization and Depletion
|
-96 | -- | -101 | -106 | -118 |
|
Operating Income/Expenses
|
-29,007 | -18,934 | -13,634 | -15,232 | -15,371 |
|
Total Operating Profit/Loss
|
266,732 | 151,015 | 104,076 | 81,918 | 1,290 |
| Total Net Finance Income/Expense
|
-18,259 | -9,350 | -13,902 | -14,951 | -1,652 |
| Net Investment Income
|
1,136 | -1,504 | 2,400 | -2,551 | 905 |
|
Other Income/Expense, Non-Operating
|
-12,950 | -11,757 | -7,685 | -1,563 | 1,343 |
|
Non-Operating Income/Expenses, Total
|
-30,073 | -22,611 | -19,187 | -19,065 | 596 |
|
Pretax Income
|
236,659 | 128,404 | 84,889 | 62,853 | 1,886 |
| Provision for Income Tax
|
-94,065 | -50,960 | -20,805 | -13,230 | 0 |
|
Net Income from Continuing Operations
|
142,594 | 77,444 | 64,084 | 49,623 | 1,886 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
142,594 | 77,444 | 64,084 | 49,623 | 1,886 |
|
Non-Controlling/Minority Interests
|
-24,804 | -12,545 | -8,373 | -6,477 | -956 |
|
Net Income after Non-Controlling/Minority Interests
|
117,790 | 64,899 | 55,711 | 43,146 | 930 |
|
Net Income Available to Common Stockholders
|
117,790 | 64,899 | 55,711 | 43,146 | 930 |
|
Diluted Net Income Available to Common Stockholders
|
117,790 | 64,899 | 55,711 | 43,146 | 930 |
| Basic EPS
|
0.19 | 0.12 | 0.14 | 0.12 | 0.00 |
| Diluted EPS
|
0.18 | 0.11 | 0.13 | 0.12 | 0.00 |
|
Basic Weighted Average Shares Outstanding
|
610,572 | 544,135 | 407,054 | 358,222 | 329,885 |
|
Diluted Weighted Average Shares Outstanding
|
676,166 | 605,884 | 414,258 | 368,309 | 346,650 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
253,489 | 136,325 | 97,518 | 77,265 | 3,443 |
|
EBITDA
|
299,398 | 170,098 | 125,998 | 107,070 | 6,325 |
|
Normalized EBITDA
|
302,257 | 174,657 | 117,480 | 120,927 | 7,340 |
|
Normalized Income
|
144,316.6304 | 80,193.6606 | 57,653.6340 | 60,563.2262 | 2,901 |
|
Total Unusual Items
|
2,859 | 4,559 | -8,518 | 13,857 | 1,015 |
12/31/2022 - 7/10/2018
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