Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,264,148
2,046,717
1,507,767
1,054,092
894,405
Cost of Revenue
1,783,277
1,612,617
1,191,420
836,801
717,376
Gross Profit
480,871
434,100
316,347
217,291
177,029
Operating Expense
390,077
337,795
273,387
197,700
221,304
Operating Income
90,794
96,305
42,960
19,591
-44,275
Net Non Operating Interest Income Expense
2,640
501
-2,833
-4,473
-4,545
Pretax Income
93,275
78,981
17,480
24,517
11,140
Tax Provision
17,208
17,362
3,669
5,929
950
Net Income Common Stockholders
76,067
61,619
15,741
21,804
14,994
Diluted NI Available to Com Stockholders
76,067
61,619
15,741
21,804
14,994
Basic EPS
0.05
0.04
0.01
0.01
0.01
Diluted EPS
0.05
0.04
0.01
0.01
0.00
Basic Average Shares
1,535,827.307
1,529,655.959
1,511,014.565
1,531,506.334
1,549,970.313
Diluted Average Shares
1,564,718.961
1,541,109.049
1,530,446.167
1,593,204.949
1,617,298.596
Total Operating Income as Reported
101,618
102,515
37,926
29,578
2,245
Total Expenses
2,173,354
1,950,412
1,464,807
1,034,501
938,680
Net Income from Continuing & Discontinued Operation
76,067
61,619
15,741
21,804
14,994
Normalized Income
80,742.338
76,274.587
51,854.093
15,093.457
-41,568.732
Interest Income
--
4,694
4,643
2,681
743
Interest Expense
2,054
4,193
7,476
7,154
5,288
Net Interest Income
2,640
501
-2,833
-4,473
-4,545
EBIT
95,329
83,174
24,956
31,671
16,428
EBITDA
95,329
156,598
97,250
104,506
77,989
Reconciled Cost of Revenue
1,783,277
1,612,617
1,191,420
836,801
717,376
Reconciled Depreciation
--
73,424
72,294
72,835
61,561
Net Income from Continuing Operation Net Minority Interest
76,067
61,619
15,741
21,804
14,994
Total Unusual Items Excluding Goodwill
-5,733
-18,785
-27,413
8,851
61,836
Total Unusual Items
-5,733
-18,785
-12,959
8,851
61,836
Normalized EBITDA
101,062
175,383
110,209
95,655
16,153
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,057.662
-4,129.413
-5,753.907
2,140.457
5,273.268
12/31/2022 - 12/12/2018
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