Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
112,230
113,651
131,245
87,307
76,671
Cost of Revenue
18,586
26,398
33,130
43,756
6,687
Gross Profit
93,644
87,253
98,115
43,551
69,984
Operating Expense
24,447
26,005
29,304
13,792
53,468
Operating Income
69,197
61,248
68,811
29,759
16,516
Net Non Operating Interest Income Expense
-446
-277
152
146
-63
Pretax Income
68,642
70,618
82,591
27,005
9,520
Tax Provision
22,470
23,115
28,031
10,143
6,700
Net Income Common Stockholders
46,172
47,503
54,873
16,926
2,605
Diluted NI Available to Com Stockholders
46,172
47,503
54,873
16,926
2,605
Basic EPS
0.13
0.14
0.29
0.26
0.06
Diluted EPS
0.13
0.14
0.29
0.26
0.06
Basic Average Shares
344,921.621
339,857.621
189,654.483
65,943.925
41,425.345
Diluted Average Shares
344,921.621
339,857.621
189,654.483
65,943.925
41,430.126
Total Expenses
43,033
52,403
62,434
57,548
60,155
Net Income from Continuing & Discontinued Operation
46,172
47,503
54,873
16,926
2,605
Normalized Income
47,696.224
43,138.681
46,012.970
18,777.979
7,805.500
Interest Income
133
84
288
194
9
Interest Expense
579
361
136
48
72
Net Interest Income
-446
-277
152
146
-63
EBIT
69,221
70,979
82,727
27,053
9,592
EBITDA
69,221
71,852
83,910
28,433
10,329
Reconciled Cost of Revenue
18,586
26,398
33,130
43,756
6,687
Reconciled Depreciation
1,186
873
1,183
1,380
737
Net Income from Continuing Operation Net Minority Interest
46,172
47,503
54,873
16,926
2,605
Total Unusual Items Excluding Goodwill
-2,266
6,488
13,412
-2,966
-6,934
Total Unusual Items
-2,266
6,488
13,412
-2,966
-6,934
Normalized EBITDA
71,487
65,364
70,498
31,399
17,263
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-741.776
2,123.681
4,551.970
-1,114.021
-1,733.500
12/31/2022 - 7/12/2000
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