Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,960,782
1,661,077
1,038,754
980,587
1,225,428
Cost of Revenue
1,136,680
965,372
593,052
617,549
596,113
Gross Profit
824,102
695,705
445,702
363,038
629,315
Operating Expense
226,789
201,084
108,690
164,981
211,433
Operating Income
597,313
494,621
337,012
198,057
417,882
Net Non Operating Interest Income Expense
-40,008
-29,633
-7,115
2,500
-7,268
Pretax Income
596,723
483,679
330,384
196,990
427,510
Tax Provision
134,322
110,124
72,276
44,554
88,390
Net Income Common Stockholders
439,626
353,933
245,792
145,395
325,196
Diluted NI Available to Com Stockholders
439,626
353,933
245,792
145,395
325,196
Basic EPS
0.28
0.23
0.16
0.09
0.21
Diluted EPS
0.28
0.23
0.16
0.09
0.21
Basic Average Shares
1,548,674
1,549,243
1,554,093
1,566,965
1,574,952
Diluted Average Shares
1,548,674
1,549,243
1,554,093
1,566,965
1,574,952
Total Operating Income as Reported
597,313
494,621
337,012
198,057
417,882
Rent Expense Supplemental
--
854
627
631
494
Total Expenses
1,363,469
1,166,456
701,742
782,530
807,546
Net Income from Continuing & Discontinued Operation
439,626
353,933
245,792
145,395
325,196
Normalized Income
440,536.7927
354,546.9515
245,884.1859
145,501.7880
325,196
Interest Income
11,598
8,832
6,145
10,606
3,301
Interest Expense
51,606
38,465
13,260
8,106
10,569
Net Interest Income
-40,008
-29,633
-7,115
2,500
-7,268
EBIT
648,329
522,144
343,644
205,096
438,079
EBITDA
769,654
636,795
428,444
287,375
516,897
Reconciled Cost of Revenue
1,136,680
965,372
593,052
617,549
596,113
Reconciled Depreciation
121,325
114,651
84,800
82,279
78,818
Net Income from Continuing Operation Net Minority Interest
440,870
354,886
245,792
145,395
325,196
Total Unusual Items Excluding Goodwill
430
439
-118
-138
0
Total Unusual Items
430
439
-118
-138
0
Normalized EBITDA
769,224
636,356
428,562
287,513
516,897
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
96.7927
99.9515
-25.8141
-31.2120
0
12/31/2022 - 12/10/2007
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