Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
7,560,873
6,809,969
5,745,315
4,867,026
4,532,920
Cost of Revenue
6,178,369
5,456,678
4,725,943
4,248,310
3,753,373
Gross Profit
1,382,504
1,353,291
1,019,372
618,716
779,547
Operating Expense
869,561
776,524
651,443
464,593
1,157,116
Operating Income
512,943
576,767
367,929
154,123
-377,569
Net Non Operating Interest Income Expense
-8,917
-7,519
-15,584
-6,747
-1,872
Pretax Income
498,384
445,790
224,370
-58,771
-558,336
Tax Provision
29,012
17,502
19,997
6,092
5,883
Net Income Common Stockholders
469,372
428,288
204,373
-67,325
-407,341
Diluted NI Available to Com Stockholders
469,372
428,288
204,373
-67,325
-407,341
Basic EPS
0.44
0.40
0.19
-0.08
-0.38
Diluted EPS
0.44
0.40
0.19
-0.08
-0.38
Basic Average Shares
1,063,815.500
1,068,153
1,068,153
798,850
1,068,153.150
Diluted Average Shares
1,063,815.500
1,068,153
1,068,153
798,850
1,068,153.150
Total Operating Income as Reported
530,227
601,113
393,371
144,090
-375,831
Total Expenses
7,047,930
6,233,202
5,377,386
4,712,903
4,910,489
Net Income from Continuing & Discontinued Operation
469,372
428,288
204,373
-64,863
-564,219
Normalized Income
485,923.922
561,520.452
348,969.835
86,985.750
-422,332.500
Interest Income
--
3,529
6,797
4,565
2,037
Interest Expense
12,446
11,048
22,381
11,312
3,909
Net Interest Income
-8,917
-7,519
-15,584
-6,747
-1,872
EBIT
510,830
456,838
246,751
-47,459
-554,427
EBITDA
510,830
596,958
360,575
39,246
-504,717
Reconciled Cost of Revenue
6,178,369
5,456,678
4,725,943
4,248,310
3,753,373
Reconciled Depreciation
--
140,120
113,824
86,705
49,710
Net Income from Continuing Operation Net Minority Interest
469,372
428,288
204,373
-64,863
-564,219
Total Unusual Items Excluding Goodwill
-17,575
-138,677
-158,745
-202,465
-189,182
Total Unusual Items
-17,575
-138,677
-158,745
-202,465
-189,182
Normalized EBITDA
528,405
735,635
519,320
241,711
-315,535
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,023.078
-5,444.548
-14,148.165
-50,616.250
-47,295.500
12/31/2022 - 10/12/2023
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