| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
7,288,260 | 4,475,446 | 2,865,507 | 2,225,012 | 1,905,871 |
|
Cost of Revenue
|
-1,111,920 | -789,177 | -565,990 | -431,105 | -408,549 |
|
Gross Profit
|
6,176,340 | 3,686,269 | 2,299,517 | 1,793,907 | 1,497,322 |
| Selling, General and Administrative Expenses
|
-2,133,331 | -1,714,577 | -1,481,236 | -1,269,317 | -1,298,844 |
|
Research and Development Expenses
|
-716,768 | -557,677 | -507,878 | -404,624 | -359,679 |
|
Operating Income/Expenses
|
-2,850,099 | -2,272,254 | -1,989,114 | -1,673,941 | -1,658,523 |
|
Total Operating Profit/Loss
|
3,326,241 | 1,414,015 | 310,403 | 119,966 | -161,201 |
| Total Net Finance Income/Expense
|
295,558 | 229,181 | 196,792 | 132,572 | 20,309 |
|
Other Income/Expense, Non-Operating
|
117,531 | 14,172 | -18,022 | -15,447 | -220,135 |
|
Non-Operating Income/Expenses, Total
|
413,089 | 243,353 | 178,770 | 117,125 | -199,826 |
|
Pretax Income
|
3,739,330 | 1,657,368 | 489,173 | 237,091 | -361,027 |
|
Provision for Income Tax
|
-50,918 | -22,724 | -21,255 | -19,716 | -10,067 |
|
Net Income from Continuing Operations
|
3,688,412 | 1,634,644 | 467,918 | 217,375 | -371,094 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
3,688,412 | 1,634,644 | 467,918 | 217,375 | -371,094 |
|
Non-Controlling/Minority Interests
|
-19,307 | -9,611 | -5,728 | -7,550 | -2,611 |
|
Net Income after Non-Controlling/Minority Interests
|
3,669,105 | 1,625,033 | 462,190 | 209,825 | -373,705 |
|
Net Income Available to Common Stockholders
|
3,669,105 | 1,625,033 | 462,190 | 209,825 | -373,705 |
|
Dilution to Earnings
|
-- | -- | -- | -- | 0 |
|
Diluted Net Income Available to Common Stockholders
|
3,669,105 | 1,625,033 | 462,190 | 209,825 | -373,705 |
| Basic EPS
|
1.54 | 0.69 | 0.21 | 0.10 | -0.18 |
| Diluted EPS
|
1.43 | 0.63 | 0.19 | 0.09 | -0.18 |
|
Basic Weighted Average Shares Outstanding
|
2,396,657.76 | 2,369,612.01 | 2,250,163.01 | 2,147,446 | 2,060,785.11 |
|
Diluted Weighted Average Shares Outstanding
|
2,571,840.51 | 2,565,197.01 | 2,450,818.01 | 2,297,927.01 | 2,060,785.11 |
|
Reported Normalized Diluted EPS
|
0.95 | 0.75 | 0.41 | 0.25 | 0.06 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
3,443,772 | 1,428,187 | 292,381 | 104,519 | -381,336 |
|
EBITDA
|
3,472,821 | 1,454,332 | 323,968 | 137,873 | -358,814 |
|
Normalized EBITDA
|
4,436,142 | 2,280,245 | 1,159,649 | 666,130 | 443,275 |
|
Normalized Income
|
4,638,615.46 | 1,915,638 | 1,001,849 | 571,609 | 135,376 |
|
Total Unusual Items
|
963,321 | 705,261 | 710,944 | 489,063 | 836,906 |
12/31/2022 - 1/8/2021
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