Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
49,392,124,493.22
34,306,140,471.92
30,305,634,268.65
28,329,357,578.69
28,224,118,055.98
Cost of Revenue
40,372,361,056.56
29,827,586,858.18
28,307,964,591.49
25,625,106,577.34
24,498,013,951.67
Gross Profit
9,019,763,436.65
4,478,553,613.74
1,997,669,677.16
2,704,251,001.35
3,726,104,104.31
Operating Expense
1,401,007,098.66
1,247,246,508.97
877,790,745.78
1,268,124,055.60
867,603,382.32
Operating Income
7,618,756,337.99
3,231,307,104.77
1,119,878,931.38
1,436,126,945.75
2,858,500,721.99
Net Non Operating Interest Income Expense
-263,772,953.66
139,372,487.25
51,104,714.77
-126,979,614.16
-150,027,039.25
Pretax Income
7,473,403,978.50
3,234,263,066.04
1,383,241,166.63
1,442,068,034.31
2,809,234,173.34
Tax Provision
692,100,188.08
227,121,608.77
171,899,211.46
159,125,892.90
256,305,603.19
Net Income Common Stockholders
6,097,351,814.78
2,426,656,979.06
895,576,562.21
823,962,111
1,907,796,988.84
Diluted NI Available to Com Stockholders
6,097,351,814.78
2,426,656,979.06
895,576,562.21
823,962,111
1,907,796,988.84
Basic EPS
1.96k
871.00
321.00
285.96
662.10
Diluted EPS
1.96k
871.00
321.00
285.96
662.10
Basic Average Shares
3,149,808.14
2,786,821.10
2,786,821.10
2,882,679.86
2,882,679.86
Diluted Average Shares
3,149,808.14
2,786,821.10
2,786,821.10
2,882,679.86
2,882,679.86
Total Operating Income as Reported
7,473,008,858
3,234,194,060.31
882,743,241.63
1,290,182,972.89
2,765,157,125.19
Total Expenses
41,773,368,155.22
31,074,833,367.14
29,185,755,337.27
26,893,230,632.94
25,365,617,333.98
Net Income from Continuing & Discontinued Operation
6,097,351,814.78
2,426,656,979.06
1,111,588,278.97
1,038,363,942.30
2,060,858,298.33
Normalized Income
6,093,152,897.68
2,422,381,165.14
366,006,932.64
982,535,409.49
2,042,594,832.12
Interest Income
1,090,262,652.28
797,589,138.79
461,846,829.33
452,522,588.66
320,749,845.04
Interest Expense
1,330,075,402.57
655,412,115.81
381,646,636.18
564,748,639.58
448,940,180.16
Net Interest Income
-263,772,953.66
139,372,487.25
51,104,714.77
-126,979,614.16
-150,027,039.25
EBIT
8,803,479,381.06
3,889,675,181.85
1,764,887,802.81
2,006,816,673.89
3,258,174,353.50
EBITDA
12,178,850,287.03
6,748,432,398.13
4,583,049,459.05
4,815,572,091.12
6,067,568,344.74
Reconciled Cost of Revenue
40,372,361,056.56
29,827,586,858.18
28,307,964,591.49
25,625,106,577.34
24,498,013,951.67
Reconciled Depreciation
3,375,370,905.97
2,858,757,216.28
2,818,161,656.25
2,808,755,417.22
2,809,393,991.24
Net Income from Continuing Operation Net Minority Interest
6,097,351,814.78
2,426,656,979.06
1,111,588,278.97
1,038,363,942.30
2,060,858,298.33
Total Unusual Items Excluding Goodwill
4,627,458.78
4,598,755.08
851,385,363.90
62,753,057.96
20,097,057.95
Total Unusual Items
4,627,458.78
4,598,755.08
851,385,363.90
62,753,057.96
20,097,057.95
Normalized EBITDA
12,174,222,828.25
6,743,833,643.05
3,731,664,095.15
4,752,819,033.16
6,047,471,286.79
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
428,541.68
322,941.16
105,804,017.57
6,924,525.16
1,833,591.73
12/31/2022 - 1/14/2019
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