Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,453,354
1,333,874
1,282,272
1,196,309
1,144,103
Cost of Revenue
1,028,673
915,193
905,790
825,320
831,490
Gross Profit
424,681
418,681
376,482
370,989
312,613
Operating Expense
380,980
378,928
364,467
348,622
309,484
Operating Income
43,701
39,753
12,015
22,367
3,129
Net Non Operating Interest Income Expense
-11,671
-10,563
-4,605
165
-1,124
Pretax Income
65,919
63,417
28,443
56,858
127,078
Tax Provision
28,830
30,406
12,635
162
7,057
Net Income Common Stockholders
22,357
20,703
11,419
51,321
114,773
Diluted NI Available to Com Stockholders
22,357
20,703
11,419
51,321
114,773
Basic EPS
0.06
0.05
0.03
0.13
0.30
Diluted EPS
0.06
0.05
0.03
0.13
0.30
Basic Average Shares
386,263.374
386,263.374
386,263.374
386,263.374
386,263.374
Diluted Average Shares
386,263.374
386,263.374
386,263.374
386,263.374
386,263.374
Total Operating Income as Reported
56,056
52,564
21,744
42,070
122,988
Total Expenses
1,409,653
1,294,121
1,270,257
1,173,942
1,140,974
Net Income from Continuing & Discontinued Operation
22,357
20,703
11,419
51,321
114,773
Normalized Income
17,888.960
15,854.960
9,921.800
43,864.306
56,928.163
Interest Income
--
225
461
850
430
Interest Expense
11,896
10,788
5,066
685
1,554
Net Interest Income
-11,671
-10,563
-4,605
165
-1,124
EBIT
77,815
74,205
33,509
57,543
128,632
EBITDA
77,815
128,856
73,775
92,560
161,963
Reconciled Cost of Revenue
1,028,673
915,193
905,790
825,320
831,490
Reconciled Depreciation
--
54,651
40,266
35,017
33,331
Net Income from Continuing Operation Net Minority Interest
22,357
20,703
11,419
51,321
114,773
Total Unusual Items Excluding Goodwill
5,879
6,379
1,970
7,478
61,246
Total Unusual Items
5,879
6,379
1,970
7,478
61,246
Normalized EBITDA
71,936
122,477
71,805
85,082
100,717
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
1,410.960
1,530.960
472.800
21.306
3,401.163
12/31/2022 - 1/4/2000
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