Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
6,840,566
6,954,932
6,948,354
7,360,262
6,486,277
Cost of Revenue
5,236,382
5,138,349
4,898,577
5,304,558
4,692,891
Gross Profit
1,604,184
1,816,583
2,049,777
2,055,704
1,793,386
Operating Expense
1,321,681
1,157,382
1,220,247
1,107,569
1,007,786
Operating Income
282,503
659,201
829,530
948,135
785,600
Net Non Operating Interest Income Expense
38,416
58,215
49,539
46,474
-692
Pretax Income
146,640
717,046
911,254
984,334
760,917
Tax Provision
52,007
132,754
181,373
141,786
94,735
Net Income Common Stockholders
118,245
599,593
737,241
844,684
669,266
Diluted NI Available to Com Stockholders
118,245
599,593
737,241
844,684
669,266
Basic EPS
0.09
0.49
0.62
0.73
0.64
Diluted EPS
0.08
0.47
0.59
0.67
0.58
Basic Average Shares
1,241,017
1,220,188
1,191,331
1,163,300
1,050,774
Diluted Average Shares
1,256,771.500
1,263,427
1,251,044
1,252,495
1,156,099
Total Operating Income as Reported
175,582
734,826
922,193
1,005,507
781,593
Total Expenses
6,558,063
6,295,731
6,118,824
6,412,127
5,700,677
Net Income from Continuing & Discontinued Operation
118,245
599,593
737,241
844,684
669,266
Normalized Income
150,192.672
588,596.466
728,937.414
836,093.611
683,479.725
Interest Income
64,782
74,673
59,987
59,765
15,259
Interest Expense
26,366
16,458
10,448
13,291
15,951
Net Interest Income
38,416
58,215
49,539
46,474
-692
EBIT
173,006
733,504
921,702
997,625
776,868
EBITDA
173,006
971,206
1,116,488
1,143,066
890,682
Reconciled Cost of Revenue
5,236,382
5,138,349
4,898,577
5,304,558
4,692,891
Reconciled Depreciation
--
237,702
194,786
145,441
113,814
Net Income from Continuing Operation Net Minority Interest
118,245
599,593
737,241
844,684
669,266
Total Unusual Items Excluding Goodwill
-49,505
13,495
10,367
10,036
-16,235
Total Unusual Items
-49,505
13,495
10,367
10,036
-16,235
Normalized EBITDA
222,511
957,711
1,106,121
1,133,030
906,917
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-17,557.328
2,498.466
2,063.414
1,445.611
-2,021.275
12/31/2022 - 6/29/2021
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