| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
4,113,948 | 2,474,197 | 1,647,768 | 1,168,774 | 1,187,660 |
| Cost of Revenue
|
-1,883,566 | -1,299,167 | -830,025 | -577,525 | -557,424 |
|
Gross Profit
|
2,230,382 | 1,175,030 | 817,743 | 591,249 | 630,236 |
| Selling, General and Administrative Expenses
|
-482,348 | -305,699 | -203,006 | -112,095 | -95,790 |
|
Exploration Expenses
|
-90 | -578 | -138 | -16 | -736 |
|
Taxes Other Than Income Taxes
|
-78,282 | -60,038 | -46,282 | -27,180 | -27,976 |
| Provision Expense/Write-Back
|
-7,542 | -2,551 | -1,261 | 578 | -2,754 |
| Other Income/Expense, Operating
|
-117,753 | 22,263 | 54,127 | 203,812 | 26,698 |
|
Operating Income/Expenses
|
-686,015 | -346,603 | -196,560 | 65,099 | -100,558 |
|
Total Operating Profit/Loss
|
1,544,367 | 828,427 | 621,183 | 656,348 | 529,678 |
| Total Net Finance Income/Expense
|
-304,464 | -259,272 | -48,230 | -124,023 | -80,947 |
| Net Investment Income
|
-8,088 | 13,113 | 13,667 | 37,895 | -14,686 |
| Irregular Income/Expenses
|
20,657 | 422,403 | 4,207 | -24,861 | -531 |
|
Non-Operating Income/Expenses, Total
|
-291,895 | 176,244 | -30,356 | -110,989 | -96,164 |
|
Pretax Income
|
1,252,472 | 1,004,671 | 590,827 | 545,359 | 433,514 |
| Provision for Income Tax
|
-427,764 | -285,608 | -113,306 | -148,404 | -163,979 |
|
Net Income from Continuing Operations
|
824,708 | 719,063 | 477,521 | 396,955 | 269,535 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
824,708 | 719,063 | 477,521 | 396,955 | 269,535 |
|
Net Income after Non-Controlling/Minority Interests
|
824,708 | 719,063 | 477,521 | 396,955 | 269,535 |
|
Net Income Available to Common Stockholders
|
824,708 | 719,063 | 477,521 | 396,955 | 269,535 |
|
Diluted Net Income Available to Common Stockholders
|
824,708 | 719,063 | 477,521 | 396,955 | 269,535 |
| Basic EPS
|
7.50 | 7.01 | 4.98 | 4.24 | 3.07 |
| Diluted EPS
|
7.14 | 6.71 | 4.63 | 4.00 | 2.75 |
|
Basic Weighted Average Shares Outstanding
|
107,203.76 | 102,499.64 | 95,906.45 | 93,679.90 | 87,862.53 |
|
Diluted Weighted Average Shares Outstanding
|
113,030.92 | 107,212.40 | 103,077.63 | 99,232.92 | 97,830.54 |
|
Reported Normalized Basic EPS
|
3.31 | 3.31 | -- | 5.25 | -- |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
1,535,535 | 1,223,734 | 653,533 | 570,707 | 465,881 |
|
EBITDA
|
2,556,739 | 2,028,826 | 1,126,770 | 847,137 | 700,743 |
|
Normalized EBITDA
|
2,623,151 | 1,596,346 | 1,092,452 | 870,657 | 764,540 |
-
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