Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
50,258
50,569
39,949
44,179
41,511
Cost of Revenue
38,159
38,494
30,655
34,970
32,451
Gross Profit
12,099
12,075
9,294
9,209
9,060
Operating Expense
8,767
7,967
6,682
6,759
7,131
Operating Income
3,332
4,108
2,612
2,450
1,929
Net Non Operating Interest Income Expense
-682
-673
-197
-402
-306
Other Income Expense
--
63
-1,115
-39
-341
Pretax Income
3,413
3,498
1,300
2,009
1,282
Tax Provision
-214
-113
-1,000
4
6
Net Income Common Stockholders
3,627
3,611
2,300
2,005
1,276
Diluted NI Available to Com Stockholders
3,627
3,611
2,300
2,005
1,276
Basic EPS
0.53
0.59
0.40
0.35
0.23
Diluted EPS
0.53
0.57
0.39
0.34
0.23
Basic Average Shares
6,720
6,161
5,756
5,727
5,550
Diluted Average Shares
6,720
6,312
5,887
5,905
5,589
Total Operating Income as Reported
2,832
2,908
1,439
2,450
1,929
Total Expenses
46,926
46,461
37,337
41,729
39,582
Net Income from Continuing & Discontinued Operation
3,627
3,611
2,300
2,005
1,276
Normalized Income
3,039.4900
3,562.4900
3,158.5500
2,043.9223
1,615.4041
Interest Income
--
--
--
--
0
Interest Expense
--
673
197
402
306
Net Interest Income
-682
-673
-197
-402
-306
EBIT
3,395
4,171
1,497
2,411
1,588
EBITDA
4,056
4,652
2,057
2,921
1,949
Reconciled Cost of Revenue
38,159
38,494
30,655
34,970
32,451
Reconciled Depreciation
661
481
560
510
361
Net Income from Continuing Operation Net Minority Interest
3,627
3,611
2,300
2,005
1,276
Total Unusual Items Excluding Goodwill
763
63
-1,115
-39
-341
Total Unusual Items
763
63
-1,115
-39
-341
Normalized EBITDA
3,293
4,589
3,172
2,960
2,290
Tax Rate for Calcs
0.0002
0.0002
0.0002
0
0
Tax Effect of Unusual Items
175.4900
14.4900
-256.4500
-0.0777
-1.5959
12/31/2022 - 4/2/1996
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