Breakdown
TTM
6/30/2026
6/30/2025
6/30/2024
6/30/2023
Total Revenue
1,156,451
1,156,451
540,033
373,796
319,892
Cost of Revenue
514,297
514,297
314,187
242,427
219,287
Gross Profit
642,154
642,154
225,846
131,369
100,605
Operating Expense
93,512
93,512
33,815
16,810
13,839
Operating Income
548,642
548,642
192,031
114,559
86,766
Net Non Operating Interest Income Expense
-10,587
-10,587
-17,061
-7,739
-6,291
Pretax Income
534,368
534,368
196,633
109,407
85,066
Tax Provision
177,457
177,457
56,028
30,581
24,550
Net Income Common Stockholders
357,215
357,215
141,597
79,378
60,918
Diluted NI Available to Com Stockholders
357,215
357,215
141,597
79,378
60,918
Basic EPS
0.18
--
0.07
0.04
0.03
Diluted EPS
0.18
--
0.07
0.04
0.03
Basic Average Shares
2,029,579.13
--
2,029,300
1,916,503.99
1,916,504
Diluted Average Shares
2,029,579.13
--
2,029,300
1,916,503.99
1,916,504
Rent Expense Supplemental
--
--
--
0
59
Total Expenses
607,809
607,809
348,002
259,237
233,126
Net Income from Continuing & Discontinued Operation
357,215
357,215
141,597
79,378
60,918
Normalized Income
355,048.01
355,048.01
127,150.58
77,913.26
59,118.46
Interest Income
4,679
4,679
1,854
1,824
1,139
Interest Expense
15,136
15,136
18,812
9,539
7,369
Net Interest Income
-10,587
-10,587
-17,061
-7,739
-6,291
EBIT
549,504
549,504
215,445
118,946
92,435
EBITDA
611,484
611,484
249,839
140,851
113,338
Reconciled Cost of Revenue
514,297
514,297
314,187
242,427
219,287
Reconciled Depreciation
61,980
61,980
34,394
21,905
20,903
Net Income from Continuing Operation Net Minority Interest
357,215
357,215
141,597
79,378
60,918
Total Unusual Items Excluding Goodwill
3,244
3,244
20,203
2,033
2,531
Total Unusual Items
3,244
3,244
20,203
2,033
2,531
Normalized EBITDA
608,240
608,240
229,636
138,818
110,807
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
1,077.01
1,077.01
5,756.58
568.26
731.46
6/30/2023 - 5/19/2000
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