Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
233,625
228,936
177,521
126,210
124,330
Cost of Revenue
107,774
106,798
84,903
56,070
50,914
Gross Profit
125,851
122,138
92,618
70,140
73,416
Operating Expense
96,041
93,671
70,475
51,258
48,526
Operating Income
29,810
28,467
22,143
18,882
24,890
Net Non Operating Interest Income Expense
-4,964
-4,879
-2,264
2,089
181
Pretax Income
9,655
17,783
9,823
21,157
25,910
Tax Provision
5,867
7,688
2,681
5,268
5,504
Net Income Common Stockholders
3,684
9,954
7,094
15,889
20,406
Diluted NI Available to Com Stockholders
3,684
9,954
7,094
15,889
20,406
Basic EPS
0.02
0.05
0.03
0.07
0.09
Diluted EPS
0.02
0.05
0.03
0.07
0.09
Basic Average Shares
216,473
215,544
214,339
215,898
216,512
Diluted Average Shares
221,427.50
220,009
218,298
219,289
219,481
Total Operating Income as Reported
14,619
22,662
11,219
18,882
24,890
Total Expenses
203,815
200,469
155,378
107,328
99,440
Net Income from Continuing & Discontinued Operation
3,684
9,954
7,094
15,889
20,406
Normalized Income
15,077.25
14,307.75
14,405.41
15,749.31
19,744.87
Interest Income
-119
211
1,293
2,473
819
Interest Expense
4,558
4,803
3,402
384
366
Net Interest Income
-4,964
-4,879
-2,264
2,089
181
EBIT
14,213
22,586
13,225
21,541
26,276
EBITDA
36,135
43,983
29,527
32,329
35,120
Reconciled Cost of Revenue
107,774
106,798
84,903
56,070
50,914
Reconciled Depreciation
21,922
21,397
16,302
10,788
8,844
Net Income from Continuing Operation Net Minority Interest
3,684
9,954
7,094
15,889
20,406
Total Unusual Items Excluding Goodwill
-15,191
-5,805
-10,056
186
839
Total Unusual Items
-15,191
-5,805
-10,056
186
839
Normalized EBITDA
51,326
49,788
39,583
32,143
34,281
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-3,797.75
-1,451.25
-2,744.59
46.31
177.87
12/31/2022 - 12/16/1994
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