Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
24,402,220
22,898,637
15,746,083
12,387,416
10,228,787
Cost of Revenue
22,815,277
21,454,108
14,674,587
11,592,676
9,818,060
Gross Profit
1,586,943
1,444,529
1,071,496
794,740
410,727
Operating Expense
1,292,326
1,206,727
966,474
778,262
705,059
Operating Income
294,617
237,802
105,022
16,478
-294,332
Net Non Operating Interest Income Expense
14,917
15,874
28,579
40,127
42,397
Pretax Income
598,384
308,080
144,963
62,589
-239,587
Tax Provision
108,370
30,362
12,503
-2,268
-1,944
Net Income Common Stockholders
490,014
277,718
132,460
50,595
-286,903
Diluted NI Available to Com Stockholders
490,014
277,718
132,460
50,595
-286,903
Basic EPS
0.55
0.31
0.15
0.05
-0.31
Diluted EPS
0.53
0.31
0.15
0.05
-0.31
Basic Average Shares
904,832.358
908,136.433
911,698.325
931,349.092
933,457.707
Diluted Average Shares
922,935.307
920,549.124
913,443.496
931,574.063
933,457.707
Total Operating Income as Reported
346,887
278,456
117,283
19,151
-281,984
Total Expenses
24,107,603
22,660,835
15,641,061
12,370,938
10,523,119
Net Income from Continuing & Discontinued Operation
490,014
277,718
132,460
50,595
-286,903
Normalized Income
451,047.674
238,993.611
116,854.057
55,059.750
-249,950.322
Interest Income
16,131
16,609
29,362
41,423
44,905
Interest Expense
1,214
735
783
1,296
2,508
Net Interest Income
14,917
15,874
28,579
40,127
42,397
EBIT
599,598
308,815
145,746
63,885
-237,079
EBITDA
599,598
375,824
207,727
143,518
-136,618
Reconciled Cost of Revenue
22,815,277
21,454,108
14,674,587
11,592,676
9,818,060
Reconciled Depreciation
--
67,009
61,981
79,633
100,461
Net Income from Continuing Operation Net Minority Interest
490,014
277,718
132,460
64,857
-237,643
Total Unusual Items Excluding Goodwill
47,584
42,958
17,079
13,063
12,408
Total Unusual Items
47,584
42,958
17,079
13,063
12,408
Normalized EBITDA
552,014
332,866
190,648
130,455
-149,026
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
8,617.674
4,233.611
1,473.057
3,265.750
100.678
12/31/2022 - 12/14/2021
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