Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,134,689
1,110,675
1,025,691
956,757
863,429
Cost of Revenue
725,964
699,412
624,918
607,100
612,883
Gross Profit
408,725
411,263
400,773
349,657
250,546
Operating Expense
304,251
290,773
234,935
245,952
266,362
Operating Income
104,474
120,490
165,838
103,705
-15,816
Net Non Operating Interest Income Expense
-33,370
-35,393
-52,080
-41,237
-54,103
Pretax Income
54,123
94,897
125,439
110,682
77,245
Tax Provision
12,243
23,363
55,755
44,773
17,495
Net Income Common Stockholders
6,304
34,765
63,535
70,426
68,279
Average Dilution Earnings
--
-2,856
-1,185
0
--
Diluted NI Available to Com Stockholders
3,448
31,909
62,350
70,426
68,279
Basic EPS
0.00
0.02
0.04
0.05
0.05
Diluted EPS
0.00
0.02
0.03
0.05
0.05
Basic Average Shares
1,837,899.308
1,672,715
1,443,142
1,443,141.881
1,487,975.076
Diluted Average Shares
1,837,899.308
1,836,541
1,836,541
1,443,141.881
1,487,975.076
Total Expenses
1,030,215
990,185
859,853
853,052
879,245
Net Income from Continuing & Discontinued Operation
6,304
34,765
63,535
70,426
68,279
Normalized Income
-5,978.417
18,625.997
68,752.600
66,617.200
-32,485.745
Interest Income
--
1,585
2,188
1,418
9,036
Interest Expense
34,955
36,978
54,268
42,655
63,139
Net Interest Income
-33,370
-35,393
-52,080
-41,237
-54,103
EBIT
89,078
131,875
179,707
153,337
140,384
EBITDA
89,078
206,850
258,608
237,634
224,878
Reconciled Cost of Revenue
725,964
699,412
624,918
607,100
612,883
Reconciled Depreciation
--
74,975
78,901
84,297
84,494
Net Income from Continuing Operation Net Minority Interest
6,304
34,765
63,535
70,426
68,279
Total Unusual Items Excluding Goodwill
15,873
21,410
-6,522
4,761
130,269
Total Unusual Items
15,873
21,410
-6,522
4,761
130,269
Normalized EBITDA
73,205
185,440
265,130
232,873
94,609
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
3,590.583
5,270.997
-1,304.400
952.200
29,504.255
12/31/2022 - 10/20/2005
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