Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,858,532
1,622,358
1,154,434
800,514
418,096
Cost of Revenue
997,032
859,783
647,386
457,216
263,805
Gross Profit
861,500
762,575
507,048
343,298
154,291
Operating Expense
662,116
563,425
404,411
268,788
180,269
Operating Income
199,384
199,150
102,637
74,510
-25,978
Net Non Operating Interest Income Expense
-30,239
-33,539
-28,677
-18,211
-15,851
Pretax Income
153,269
129,048
74,881
57,138
-48,145
Tax Provision
25,719
22,924
14,181
11,224
-12,172
Net Income Common Stockholders
125,309
102,186
58,288
45,914
-35,973
Diluted NI Available to Com Stockholders
125,309
102,186
58,288
45,914
-35,973
Basic EPS
0.18
0.17
0.08
0.06
-0.05
Diluted EPS
0.18
0.17
0.08
0.06
-0.05
Basic Average Shares
692,552.300
586,993
710,689.300
710,689.300
710,689.300
Diluted Average Shares
692,552.300
593,312
710,689.300
710,689.300
710,689.300
Rent Expense Supplemental
28,877
32,255
21,632
18,365
4,523
Total Expenses
1,659,148
1,423,208
1,051,797
726,004
444,074
Net Income from Continuing & Discontinued Operation
127,550
106,124
60,700
45,914
-35,973
Normalized Income
119,088.221
131,970.796
59,737.795
53,028.749
-28,384.636
Interest Income
9,992
3,507
2,701
2,789
2,028
Interest Expense
33,111
30,833
27,771
19,333
16,962
Net Interest Income
-30,239
-33,539
-28,677
-18,211
-15,851
EBIT
186,380
159,881
102,652
76,471
-31,183
EBITDA
532,674
459,635
329,146
226,113
85,265
Reconciled Cost of Revenue
997,032
859,783
647,386
457,216
263,805
Reconciled Depreciation
346,294
299,754
226,494
149,642
116,448
Net Income from Continuing Operation Net Minority Interest
127,550
106,124
60,700
45,914
-35,973
Total Unusual Items Excluding Goodwill
10,168
-31,430
1,187
-8,854
-10,156
Total Unusual Items
10,168
-31,430
1,187
-8,854
-10,156
Normalized EBITDA
522,506
491,065
327,959
234,967
95,421
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
1,706.221
-5,583.204
224.795
-1,739.251
-2,567.636
12/31/2022 - 12/5/2025
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