$816.58M
Revenue
$203.94M
Net Income
-
Gross Margin
-
Op. Margin
$869.28M
Free Cash Flow
| Breakdown | TTM (Sep 30, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
FY 2012 (Dec 31, 2012) |
FY 2011 (Dec 31, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $816.58M | $750.05M | $550.67M | $499.56M | $407.92M | $310.44M | $242.47M | $231.29M | $244.41M | $264.45M | $285.95M | $266.11M | $241.09M | $163.06M | $94.84M |
| Revenue Growth % | 8.9% | 36.2% | 10.2% | 22.5% | 31.4% | 28.0% | 4.8% | -5.4% | -7.6% | -7.5% | 7.5% | 10.4% | 47.8% | 71.9% | nan% |
| Operating Expenses | - | - | - | - | - | - | - | - | - | - | $179.76M | $165.15M | $134.63M | $113.48M | $78.43M |
| Interest Expense | $11.47M | $13.34M | $11.12M | $7.77M | $6.40M | $11.73M | $13.05M | $18.10M | $16.77M | $11.08M | $10.75M | $10.45M | $3.61M | - | - |
| Income Before Tax | $291.22M | $173.43M | $117.65M | $-68.42M | $11.23M | $36.93M | $36.09M | $26.90M | $-15.62M | $46.86M | $106.19M | $100.96M | $106.45M | $49.58M | $16.41M |
| Income Tax Expense | $74.69M | $45.85M | $28.39M | $-13.81M | $3.99M | $9.35M | $9.52M | $9.18M | $-8.73M | $17.84M | $40.33M | $38.30M | $40.89M | $19.42M | $6.44M |
| Net Income | $203.94M | $109.95M | $79.03M | $-58.51M | $1.86M | $27.58M | $26.58M | $17.73M | $-6.89M | $29.02M | $65.86M | $62.66M | $65.56M | $30.16M | $9.96M |
| Net Margin % | 25.0% | 14.7% | 14.4% | -11.7% | 0.5% | 8.9% | 11.0% | 7.7% | -2.8% | 11.0% | 23.0% | 23.5% | 27.2% | 18.5% | 10.5% |
| Basic EPS | 17.26 | 10.59 | 9.13 | -6.24 | 0.23 | 3.55 | 3.32 | 2.34 | -0.75 | 2.95 | 6.51 | 5.90 | 5.82 | 3.45 | 1.49 |
| Diluted EPS | 15.73 | 8.89 | 7.62 | -6.24 | 0.21 | 3.49 | 3.31 | 2.34 | -0.75 | 2.92 | 5.90 | 5.36 | 5.63 | 3.02 | 1.34 |
| Basic Shares Outstanding | - | 10.0M | 8.4M | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted Shares Outstanding | - | 12.7M | 11.0M | - | - | - | - | - | - | - | - | - | - | - | - |
| Breakdown | FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
FY 2012 (Dec 31, 2012) |
FY 2011 (Dec 31, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | $532.47M | $536.48M | $234.86M | $628.94M | $431.34M | $229.22M | $239.46M | $255.88M | $280.53M | $267.74M | $314.72M | $293.40M | $230.21M | $100.36M |
| Short-term Investments | - | - | - | - | - | - | $66.48M | - | - | - | - | - | - | - |
| Property Plant & Equipment | $29.54M | $29.25M | $17.91M | $14.23M | $12.77M | $14.70M | $13.34M | $12.46M | $11.37M | $11.79M | $12.29M | $13.13M | $10.85M | $10.50M |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | $161.00K |
| Intangible Assets | $5.21M | $7.66M | $10.58M | $10.64M | $3.57M | $4.19M | $4.80M | $5.00M | $4.90M | - | - | - | - | - |
| Total Assets | $2.23B | $1.81B | $1.80B | $1.18B | $941.31M | $802.61M | $832.86M | $842.26M | $670.06M | $636.99M | $602.21M | $526.32M | $338.29M | $214.82M |
| Long-term Debt | - | - | - | - | - | - | - | $237.84M | $138.86M | $129.43M | $129.54M | $126.93M | - | - |
| Deferred Tax Liabilities | $2.83M | - | $1.70M | $11.74M | $11.93M | $4.01M | - | - | - | - | - | - | - | - |
| Total Liabilities | $1.76B | $1.39B | $1.55B | $762.40M | $740.18M | $617.07M | $651.42M | $648.29M | $426.32M | $399.26M | $419.62M | $365.80M | $217.03M | $150.99M |
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | $331.79M | $238.44M | $172.48M | $246.79M | $199.59M | $183.37M | $182.89M | $189.41M | $232.96M | $215.63M | $161.45M | $110.44M | $55.76M | $33.99M |
| Total Stockholders Equity | $453.33M | $324.84M | $162.60M | $323.37M | $201.14M | $185.54M | $181.44M | $193.97M | $243.75M | $237.72M | $182.59M | $160.52M | $121.25M | $63.83M |
| Total Liabilities & Equity | $2.23B | $1.81B | $1.80B | $1.18B | $941.31M | $802.61M | $832.86M | $842.26M | $670.06M | $636.99M | $602.21M | $526.32M | $338.29M | $214.82M |
| Breakdown | TTM (Sep 30, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
FY 2012 (Dec 31, 2012) |
FY 2011 (Dec 31, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $273.62M | $109.95M | $79.03M | $-58.51M | $1.86M | $27.58M | $26.58M | $17.73M | $-6.89M | $29.02M | $65.86M | $62.66M | $65.56M | $30.16M | $9.96M |
| Depreciation & Amortization | - | $6.18M | $5.72M | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-based Compensation | $19.76M | $10.19M | $9.35M | $15.11M | $13.75M | $8.13M | $6.46M | $4.63M | $4.52M | $4.20M | $5.21M | $8.11M | $5.37M | $844.00K | $27.00K |
| Deferred Income Tax | $-2.15M | $2.41M | $-1.10M | $-9.88M | $1.14M | $8.12M | $1.87M | $141.00K | $-4.91M | - | $-1.10M | $-4.74M | $557.00K | $-2.37M | $-1.98M |
| Operating Cash Flow | $877.38M | $331.82M | $230.66M | $-12.00K | $96.50M | $77.31M | $54.05M | $28.59M | $16.64M | $88.28M | - | - | $55.47M | $106.27M | $56.03M |
| Capital Expenditure | $8.10M | $4.05M | $6.50M | $6.34M | $3.32M | $6.44M | $2.89M | $2.19M | $2.34M | $865.00K | $840.00K | $453.00K | $3.43M | $1.20M | $3.14M |
| Acquisitions | - | - | - | - | - | - | - | - | - | $11.65M | - | - | - | - | - |
| Purchases of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $31.17M |
| Sales of Investments | $831.77M | $457.10M | $328.72M | $151.41M | $23.43M | $84.46M | $59.34M | $82.18M | $14.90M | $4.69M | $9.34M | $4.60M | $3.61M | $3.13M | $1.33M |
| Investing Cash Flow | $254.06M | $-260.11M | $4.27M | $-434.54M | $36.85M | $143.22M | $50.46M | $-17.68M | $-80.16M | $-49.03M | - | - | $-90.04M | $-1.21M | $-16.95M |
| Debt Repayment | - | - | - | - | - | - | - | $1.13M | $974.00K | $455.00K | - | - | - | - | - |
| Stock Issued | - | - | $84.57M | - | - | - | - | - | - | - | - | - | - | $20.08M | - |
| Stock Repurchased | $2.05M | $1.04M | $784.00K | $71.24M | $1.31M | $1.55M | $1.20M | $1.15M | $30.72M | $464.00K | $792.00K | $643.00K | $30.89M | - | $1.89M |
| Dividends Paid | $31.58M | $16.60M | $13.72M | $15.23M | $14.06M | $12.69M | $13.01M | $11.32M | $13.91M | $12.44M | $12.43M | $12.36M | $10.90M | $8.56M | $3.83M |
| Financing Cash Flow | $-24.84M | $-75.17M | $67.12M | $41.07M | $64.30M | $-16.70M | $-114.72M | $-27.29M | $39.03M | $-26.16M | - | - | $97.75M | $24.80M | $6.42M |
| Net Change in Cash | $1.11B | $-3.58M | $302.00M | $-393.58M | $197.60M | $203.82M | $-10.24M | $-16.54M | $-24.44M | $12.79M | $-46.68M | $21.32M | $63.18M | $129.86M | $45.51M |
SEC Filing Format - Data shown as it appears in the Q3 2025 (10-Q) filing
Period ended: Sep 30, 2025
Condensed Consolidated Statements of Operations
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Total Revenue | $216.35M | $175.32M | $654.70M | $588.18M |
| Interest Expense | $1.02M | $3.42M | $8.15M | $10.02M |
| Income Before Tax | $90.60M | $14.08M | $285.33M | $167.54M |
| Income Tax Expense | $22.71M | $4.69M | $72.93M | $44.09M |
| Net Income | $65.51M | $5.68M | $201.35M | $107.37M |
| Basic EPS | 5.05 | 0.54 | 16.96 | 10.42 |
| Diluted EPS | 4.90 | 0.52 | 15.47 | 8.59 |
Condensed Consolidated Balance Sheets
| Description | Sep 30, 2025 | Dec 31, 2024 |
|---|---|---|
| Cash & Cash Equivalents | $987.93M | $532.47M |
| Property Plant & Equipment | $29.40M | $29.54M |
| Intangible Assets | $3.29M | $5.21M |
| Total Assets | $2.35B | $2.23B |
| Deferred Tax Liabilities | $6.58M | $2.83M |
| Total Liabilities | $1.49B | $1.76B |
| Common Stock | - | - |
| Retained Earnings | $519.04M | $331.79M |
| Total Stockholders Equity | $821.78M | $453.33M |
| Total Liabilities & Equity | $2.35B | $2.23B |
Condensed Consolidated Statements of Cash Flows
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $65.51M | $5.68M | $201.35M | $107.37M |
| Stock-based Compensation | - | - | $8.36M | $7.43M |
| Deferred Income Tax | - | - | $2.27M | $4.17M |
| Operating Cash Flow | - | - | $333.68M | $257.13M |
| Capital Expenditure | - | - | $3.05M | $2.99M |
| Sales of Investments | - | - | $440.02M | $410.21M |
| Investing Cash Flow | - | - | $122.82M | $-205.06M |
| Stock Repurchased | - | - | $724.00K | $1.04M |
| Dividends Paid | - | - | $14.11M | $12.35M |
| Financing Cash Flow | - | - | $-852.00K | $-69.70M |
| Net Change in Cash | - | - | $455.49M | $-17.67M |
All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-K filings.
Annual data represents full fiscal year results. FY = Fiscal Year ending.