Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
78,187.2810
77,510.4740
51,999.3790
29,280.6490
13,000.0260
Cost of Revenue
56,132.0220
59,885.4610
39,841.4280
21,112.7770
7,959.2250
Gross Profit
22,055.2590
17,625.0130
12,157.9510
8,167.8720
5,040.8010
Operating Expense
12,740.2310
8,966.7090
2,669.1260
2,728.1900
1,807.9240
Operating Income
9,315.0280
8,658.3040
9,488.8250
5,439.6820
3,232.8770
Net Non Operating Interest Income Expense
-286.4030
-246.1230
-262.1760
-164.4910
-36.3990
Other Income Expense
477.0320
1,248.1270
311.7440
747.8990
12.3510
Pretax Income
9,505.6570
9,660.3080
9,538.3930
6,023.0900
3,208.8290
Tax Provision
2,755.9680
2,366.0950
2,372.8830
1,366.7890
845.2450
Net Income Common Stockholders
6,513.1860
7,085.6860
6,926.4140
4,476.2590
2,470.5420
Diluted NI Available to Com Stockholders
6,513.1860
7,085.6860
6,926.4140
4,476.2590
2,470.5420
Basic EPS
0.15
0.36
0.55
0.41
0.23
Diluted EPS
0.15
0.36
0.55
0.36
0.23
Basic Average Shares
23,766.2980
19,650
12,550
10,800
10,800
Diluted Average Shares
23,766.2980
19,650
12,550
12,550
10,800
Total Operating Income as Reported
9,315.0280
8,658.3040
9,488.8250
6,102.3830
3,232.8770
Total Expenses
68,872.2530
68,852.1700
42,510.5540
23,840.9670
9,767.1490
Net Income from Continuing & Discontinued Operation
6,513.1860
7,085.6860
6,926.4140
4,476.2590
2,470.5420
Normalized Income
6,513.1860
7,085.6860
6,926.4140
3,963.9413
2,470.5420
Interest Expense
286.4030
246.1230
262.1760
164.4910
36.3990
Net Interest Income
-286.4030
-246.1230
-262.1760
-164.4910
-36.3990
EBIT
9,792.0600
9,906.4310
9,800.5690
6,187.5810
3,245.2280
EBITDA
14,670.7560
13,696.9260
11,543.8170
7,929.0390
4,670.1590
Reconciled Cost of Revenue
56,132.0220
59,885.4610
39,841.4280
21,112.7770
7,959.2250
Reconciled Depreciation
4,878.6960
3,790.4950
1,743.2480
1,741.4580
1,424.9310
Net Income from Continuing Operation Net Minority Interest
6,513.1860
7,085.6860
6,926.4140
4,476.2590
2,470.5420
Total Unusual Items Excluding Goodwill
0
0
0
662.7010
0
Total Unusual Items
0
0
0
662.7010
0
Normalized EBITDA
14,670.7560
13,696.9260
11,543.8170
7,266.3380
4,670.1590
Tax Rate for Calcs
0.0003
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
0
0
0
150.3833
0
12/31/2022 - 3/7/2025
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