Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,904,091
1,729,446
1,986,651
2,155,578
2,379,631
Cost of Revenue
1,246,227
1,073,885
1,299,252
1,417,146
1,563,952
Gross Profit
657,864
655,561
687,399
738,432
815,679
Operating Expense
451,891
443,933
417,810
482,307
503,818
Operating Income
205,973
211,628
269,589
256,125
311,861
Net Non Operating Interest Income Expense
-17,668
-20,598
-33,353
-149,207
-163,068
Pretax Income
255,905
318,002
295,705
-55,953
-459,165
Tax Provision
34,396
48,735
73,718
43,837
45,055
Net Income Common Stockholders
178,033
219,761
167,294
-116,113
-528,475
Average Dilution Earnings
--
--
0
-174,323
0
Diluted NI Available to Com Stockholders
178,033
219,761
167,294
-290,436
-528,475
Basic EPS
0.08
0.10
0.08
-0.06
-0.28
Diluted EPS
0.07
0.09
0.06
-0.14
-0.28
Basic Average Shares
2,107,608.500
2,110,715
2,136,664
2,028,679
1,915,437
Diluted Average Shares
2,265,690.500
2,339,346
2,868,364
2,074,542.857
1,915,437
Total Expenses
1,698,118
1,517,818
1,717,062
1,899,453
2,067,770
Net Income from Continuing & Discontinued Operation
178,033
219,761
167,294
-116,113
-528,475
Normalized Income
88,384.632
106,616.226
133,524.320
78,599.713
-185,936.061
Interest Income
16,529
16,920
20,539
27,375
21,606
Interest Expense
34,197
37,518
53,892
176,582
184,674
Net Interest Income
-17,668
-20,598
-33,353
-149,207
-163,068
EBIT
290,102
355,520
349,597
120,629
-274,491
EBITDA
493,802
566,569
563,458
331,845
-89,037
Reconciled Cost of Revenue
1,246,227
1,073,885
1,299,252
1,417,146
1,563,952
Reconciled Depreciation
203,700
211,049
213,861
211,216
185,454
Net Income from Continuing Operation Net Minority Interest
178,033
219,761
167,294
-116,113
-528,475
Total Unusual Items Excluding Goodwill
103,569
133,623
44,984
-262,310
-461,705
Total Unusual Items
103,569
133,623
44,984
-262,310
-461,705
Normalized EBITDA
390,233
432,946
518,474
594,155
372,668
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
13,920.632
20,478.226
11,214.320
-67,597.287
-119,166.061
12/31/2022 - 5/9/2019
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