Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
481,085
556,552
633,159
629,879
463,167
Cost of Revenue
291,044
334,187
370,688
350,847
267,896
Gross Profit
190,041
222,365
262,471
279,032
195,271
Operating Expense
117,816
115,687
130,801
127,649
92,308
Operating Income
72,225
106,678
131,670
151,383
102,963
Net Non Operating Interest Income Expense
-2,564
144
960
914
447
Pretax Income
63,274
100,435
132,193
157,681
105,143
Tax Provision
5,123
15,182
25,945
12,492
4,671
Net Income Common Stockholders
58,137
85,227
106,283
145,185
100,437
Diluted NI Available to Com Stockholders
58,137
85,227
106,283
145,185
100,437
Basic EPS
0.52
0.76
0.94
1.29
0.89
Diluted EPS
0.52
0.76
0.94
1.29
0.89
Basic Average Shares
127,444.95
112,785.86
112,621.62
112,465.96
112,297.08
Diluted Average Shares
127,444.95
112,785.86
112,621.62
112,497.84
112,354.40
Total Operating Income as Reported
65,838
100,291
131,233
156,767
104,696
Total Expenses
408,860
449,874
501,489
478,496
360,204
Net Income from Continuing & Discontinued Operation
58,137
85,227
106,283
145,185
100,437
Normalized Income
57,728.95
84,850.04
105,556.99
140,925.38
101,451.32
Interest Income
1,788
943
1,389
1,119
803
Interest Expense
4,352
799
429
205
356
Net Interest Income
-2,564
144
960
914
447
EBIT
67,626
101,234
132,622
157,886
105,499
EBITDA
87,223
117,962
146,849
169,497
114,366
Reconciled Cost of Revenue
291,044
334,187
370,688
350,847
267,896
Reconciled Depreciation
19,597
16,728
14,227
11,611
8,867
Net Income from Continuing Operation Net Minority Interest
58,137
85,227
106,283
145,185
100,437
Total Unusual Items Excluding Goodwill
444
444
903
4,625
-1,061
Total Unusual Items
444
444
903
4,625
-1,061
Normalized EBITDA
86,779
117,518
145,946
164,872
115,427
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
35.95
67.04
176.99
365.38
-46.68
12/31/2022 - 11/11/1997
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