Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
572,634
498,159
402,640
363,699
252,620
Cost of Revenue
228,985
231,973
165,407
152,351
112,257
Gross Profit
343,649
266,186
237,233
211,348
140,363
Operating Expense
194,853
135,701
110,184
88,358
68,960
Operating Income
148,796
130,485
127,049
122,990
71,403
Net Non Operating Interest Income Expense
-4,475
-2,505
-2,377
-1,092
-974
Pretax Income
142,165
130,617
126,104
96,860
72,555
Tax Provision
11,034
12,774
10,736
8,294
9,394
Net Income Common Stockholders
131,450
117,843
115,368
88,566
63,161
Diluted NI Available to Com Stockholders
131,450
117,843
115,368
88,566
63,161
Basic EPS
0.35
0.34
0.30
0.23
0.17
Diluted EPS
0.35
0.34
0.30
0.23
0.17
Basic Average Shares
378,666
341,733.780
378,666
378,666
378,666
Diluted Average Shares
378,666
341,733.780
378,666
378,666
378,666
Total Expenses
423,838
367,674
275,591
240,709
181,217
Net Income from Continuing & Discontinued Operation
131,450
117,843
115,368
88,566
63,161
Normalized Income
147,137.940
128,860.698
132,507.061
114,686.844
76,103.978
Interest Income
--
1,662
1,038
1,223
463
Interest Expense
6,137
4,167
3,415
2,315
1,437
Net Interest Income
-4,475
-2,505
-2,377
-1,092
-974
EBIT
148,302
134,784
129,519
99,175
73,992
EBITDA
187,048
167,078
139,174
102,050
75,423
Reconciled Cost of Revenue
228,985
231,973
165,407
152,351
112,257
Reconciled Depreciation
38,746
32,294
9,655
2,875
1,431
Net Income from Continuing Operation Net Minority Interest
131,450
117,843
115,368
88,566
63,161
Total Unusual Items Excluding Goodwill
-17,008
-12,212
-18,734
-28,567
-14,868
Total Unusual Items
-17,008
-12,212
-18,734
-28,567
-14,868
Normalized EBITDA
204,056
179,290
157,908
130,617
90,291
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,320.060
-1,194.302
-1,594.939
-2,446.156
-1,925.022
12/31/2022 - 12/23/2025
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