Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,631,784
885,627
803,552
639,142
945,921
Cost of Revenue
807,120
458,118
434,787
368,752
480,090
Gross Profit
824,664
427,509
368,765
270,390
465,831
Operating Expense
477,084
334,472
276,626
229,200
251,516
Operating Income
347,580
93,037
92,139
41,190
214,315
Net Non Operating Interest Income Expense
7,793
9,663
14,528
12,246
2,636
Other Income Expense
42,621
37,427
742
7,612
-4,373
Pretax Income
397,994
140,127
107,409
61,048
212,578
Tax Provision
82,025
17,492
18,160
8,175
40,068
Net Income Common Stockholders
315,969
122,635
89,249
52,873
172,510
Diluted NI Available to Com Stockholders
315,969
122,635
89,249
52,873
172,510
Basic EPS
9.34
3.64
2.70
1.59
5.19
Diluted EPS
9.29
3.64
2.69
1.58
5.17
Basic Average Shares
33,763.25
33,578
33,642
33,353
33,257
Diluted Average Shares
33,978
33,679.50
33,722
33,470
33,388
Total Operating Income as Reported
347,580
93,037
90,889
39,878
213,925
Total Expenses
1,284,204
792,590
711,413
597,952
731,606
Net Income from Continuing & Discontinued Operation
315,969
122,635
89,249
52,873
172,510
Normalized Income
282,145.52
89,902.13
88,632.45
46,287.26
176,061.69
Interest Income
7,793
9,663
14,528
12,246
2,707
Interest Expense
--
--
0
0
71
Net Interest Income
7,793
9,663
14,528
12,246
2,636
EBIT
347,580
93,037
92,139
41,190
212,649
EBITDA
382,851
123,211
117,470
63,000
231,580
Reconciled Cost of Revenue
807,120
458,118
434,787
368,752
480,090
Reconciled Depreciation
35,271
30,174
25,331
21,810
18,931
Net Income from Continuing Operation Net Minority Interest
315,969
122,635
89,249
52,873
172,510
Total Unusual Items Excluding Goodwill
42,604
37,409
742
7,604
-4,374
Total Unusual Items
42,604
37,409
742
7,604
-4,374
Normalized EBITDA
340,247
85,802
116,728
55,396
235,954
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
8,780.52
4,676.13
125.45
1,018.26
-822.31
12/31/2022 - 6/30/2005
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