Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,904,775
2,820,663
3,162,415
3,088,387
2,748,809
Cost of Revenue
2,320,640
2,254,293
2,411,242
2,416,686
2,140,668
Gross Profit
584,135
566,370
751,173
671,701
608,141
Operating Expense
553,179
360,801
289,613
280,297
246,970
Operating Income
30,956
205,569
461,560
391,404
361,171
Net Non Operating Interest Income Expense
-93,411
-58,857
-33,307
-18,130
-28,608
Pretax Income
-153,386
88,232
401,777
339,329
283,789
Tax Provision
29,808
50,826
135,743
102,203
88,259
Net Income Common Stockholders
-74,679
34,933
260,420
238,163
209,999
Diluted NI Available to Com Stockholders
-74,679
34,933
260,420
238,163
209,999
Basic EPS
-0.05
0.02
0.17
0.18
0.16
Diluted EPS
-0.05
0.02
0.17
0.18
0.15
Basic Average Shares
1,610,037.235
1,620,409.496
1,495,230.580
1,351,885.316
1,344,983.241
Diluted Average Shares
1,610,037.235
1,620,409.496
1,495,230.580
1,351,885.316
1,354,969.153
Rent Expense Supplemental
--
--
--
13,841
12,179
Total Expenses
2,873,819
2,615,094
2,700,855
2,696,983
2,387,638
Net Income from Continuing & Discontinued Operation
-74,679
34,933
260,420
238,163
209,999
Normalized Income
-24,048
47,050.750
267,985.651
251,807.237
219,691.132
Interest Income
5,790
1,830
2,672
2,910
1,972
Interest Expense
99,201
60,687
35,979
21,040
30,580
Net Interest Income
-93,411
-58,857
-33,307
-18,130
-28,608
EBIT
-54,185
148,919
437,756
360,369
314,369
EBITDA
-54,185
203,708
475,956
397,928
349,658
Reconciled Cost of Revenue
2,320,640
2,254,293
2,411,242
2,416,686
2,140,668
Reconciled Depreciation
--
54,789
38,200
37,559
35,289
Net Income from Continuing Operation Net Minority Interest
-74,679
34,933
260,420
238,163
209,999
Total Unusual Items Excluding Goodwill
-67,508
-16,157
-11,426
-19,525
-14,067
Total Unusual Items
-67,508
-16,157
-11,426
-19,525
-14,067
Normalized EBITDA
13,323
219,865
487,382
417,453
363,725
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-16,877
-4,039.250
-3,860.349
-5,880.763
-4,374.868
12/31/2022 - 7/15/2019
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