Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,222,741
3,608,157
2,901,716
2,727,185
2,770,614
Cost of Revenue
3,970,485
3,379,470
2,729,407
2,573,332
2,620,831
Gross Profit
252,256
228,687
172,309
153,853
149,783
Operating Expense
110,900
102,902
84,605
73,234
73,095
Operating Income
141,356
125,785
87,704
80,619
76,688
Net Non Operating Interest Income Expense
2,234
2,321
2,707
207
-40
Pretax Income
150,187
129,187
93,145
82,796
80,112
Tax Provision
36,391
30,663
22,579
15,370
20,432
Net Income Common Stockholders
113,796
98,524
70,566
67,426
59,680
Diluted NI Available to Com Stockholders
113,796
98,524
70,566
67,426
59,680
Basic EPS
0.11
0.09
0.07
0.06
0.06
Diluted EPS
0.11
0.09
0.07
0.06
0.06
Basic Average Shares
1,069,665
1,069,665
1,069,665
1,069,665
1,069,665
Diluted Average Shares
1,076,555.4000
1,069,665
1,069,665
1,069,665
1,069,665
Total Operating Income as Reported
141,404
120,093
86,533
79,283
76,614
Total Expenses
4,081,385
3,482,372
2,814,012
2,646,566
2,693,926
Net Income from Continuing & Discontinued Operation
113,796
98,524
70,566
67,426
59,680
Normalized Income
107,858.3818
102,861.3040
71,453.6180
68,438.6880
59,735.1268
Interest Income
3,032
2,829
3,094
1,476
466
Interest Expense
798
508
387
1,269
506
Net Interest Income
2,234
2,321
2,707
207
-40
EBIT
150,985
129,695
93,532
84,065
80,618
EBITDA
150,985
134,083
96,951
87,207
83,512
Reconciled Cost of Revenue
3,970,485
3,379,470
2,729,407
2,573,332
2,620,831
Reconciled Depreciation
--
4,388
3,419
3,142
2,894
Net Income from Continuing Operation Net Minority Interest
113,796
98,524
70,566
67,426
59,680
Total Unusual Items Excluding Goodwill
7,867
-5,692
-1,171
-1,336
-74
Total Unusual Items
7,867
-5,692
-1,171
-1,336
-74
Normalized EBITDA
143,118
139,775
98,122
88,543
83,586
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
1,929.3818
-1,354.6960
-283.3820
-323.3120
-18.8732
12/31/2022 - 4/15/2010
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