Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,716,828,723.77
1,659,396,069.86
671,854,001.27
439,326,367.24
--
Cost of Revenue
1,031,969,309.73
532,761,105.11
257,080,687.38
267,350,511.06
--
Gross Profit
1,684,859,414.04
1,126,634,964.75
414,773,313.89
171,975,856.18
--
Operating Expense
301,457,104.97
209,586,629.18
69,592,333.93
48,249,803.12
--
Operating Income
1,383,402,309.07
917,048,335.58
345,180,979.96
123,726,053.07
--
Net Non Operating Interest Income Expense
-400,328,664.29
-251,561,825.81
-72,679,761.93
-57,726,052.93
--
Pretax Income
949,557,957.60
704,059,678.26
272,380,687.95
67,575,618.40
--
Tax Provision
47,643,680.71
71,156,782.19
43,102,216.45
9,318,897.30
--
Net Income Common Stockholders
511,800,853.21
408,551,231.77
230,874,051.88
58,543,329.60
--
Diluted NI Available to Com Stockholders
511,800,853.21
408,551,231.77
230,874,051.88
58,543,329.60
--
Basic EPS
101.69
111.19
99.44
25.96
--
Diluted EPS
101.69
111.19
99.44
25.96
--
Basic Average Shares
4,370,214.90
3,676,392.39
2,321,628.56
2,255,321.29
--
Diluted Average Shares
4,370,214.90
3,676,392.39
2,321,628.56
2,255,321.29
--
Total Operating Income as Reported
1,349,691,398.16
955,426,280.34
344,891,256.05
125,301,671.33
--
Rent Expense Supplemental
--
59,078,061.44
12,333,918.14
4,317,860.98
--
Total Expenses
1,333,426,414.70
742,347,734.28
326,673,021.32
315,600,314.18
--
Net Income from Continuing & Discontinued Operation
511,800,853.21
408,551,231.77
230,874,051.88
58,543,329.60
--
Normalized Income
470,838,184.51
369,783,350.28
230,687,947.19
58,815,038.76
--
Interest Income
102,222,613.57
64,025,730.29
48,399,004.19
186,400.18
--
Interest Expense
465,477,011.50
284,563,864.82
120,878,651.75
57,617,669.22
--
Net Interest Income
-400,328,664.29
-251,561,825.81
-72,679,761.93
-57,726,052.93
--
EBIT
1,415,034,969.11
988,623,543.08
393,259,339.69
125,193,287.63
--
EBITDA
1,433,085,681.49
1,001,421,597.65
410,443,142.45
134,920,239.93
--
Reconciled Cost of Revenue
1,031,969,309.73
532,761,105.11
257,080,687.38
267,350,511.06
--
Reconciled Depreciation
18,050,712.38
12,798,054.57
17,183,802.75
9,726,952.30
--
Net Income from Continuing Operation Net Minority Interest
511,800,853.21
408,551,231.77
230,874,051.88
58,543,329.60
--
Total Unusual Items Excluding Goodwill
43,126,524.36
43,126,524.36
221,090.63
-315,172.47
--
Total Unusual Items
43,126,524.36
43,126,524.36
221,090.63
-315,172.47
--
Normalized EBITDA
1,389,959,157.13
958,295,073.29
410,222,051.81
135,235,412.40
--
Tax Rate for Calcs
0
0
0
0
--
Tax Effect of Unusual Items
2,163,855.66
4,358,642.87
34,985.95
-43,463.31
--
12/31/2022 - 12/30/2020
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