Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,269,386
927,664
510,604
447,674
399,963
Cost of Revenue
577,865
467,437
348,909
296,710
228,016
Gross Profit
691,521
460,227
161,695
150,964
171,947
Operating Expense
125,953
102,934
43,544
33,984
39,595
Operating Income
565,568
357,293
118,151
116,980
132,352
Net Non Operating Interest Income Expense
-18,399
-26,017
-20,429
-16,026
-21,529
Other Income Expense
-70,305
-124,185
-18,392
-42,128
-53,095
Pretax Income
476,864
207,091
79,330
58,826
57,728
Tax Provision
191,910
127,725
56,039
47,407
62,586
Net Income Common Stockholders
284,731
78,345
24,582
11,419
-4,858
Average Dilution Earnings
--
0
-2,093
0
-23,772
Diluted NI Available to Com Stockholders
284,731
78,345
22,489
11,419
-4,858
Basic EPS
1.43
0.42
0.16
0.08
-0.04
Diluted EPS
1.41
0.41
0.14
0.08
-0.25
Basic Average Shares
203,800.67
188,584.73
157,727.39
136,735.32
121,450
Diluted Average Shares
208,001.94
191,287.06
157,727.39
137,062.51
121,450
Total Operating Income as Reported
567,862
359,367
117,438
108,827
61,491
Total Expenses
703,818
570,371
392,453
330,694
267,611
Net Income from Continuing & Discontinued Operation
284,731
78,345
24,582
11,419
-4,858
Normalized Income
349,609
170,266.74
36,061.02
42,628.94
24,883.44
Interest Income
14,339
12,600
6,894
10,783
6,759
Interest Expense
32,738
38,617
27,323
26,885
28,288
Net Interest Income
-18,399
-26,017
-20,429
-16,026
-21,529
EBIT
509,602
245,708
106,653
85,711
86,016
EBITDA
574,909
299,792
140,729
122,223
119,546
Reconciled Cost of Revenue
577,865
467,437
348,909
296,710
228,016
Reconciled Depreciation
65,307
54,084
34,076
36,512
33,530
Net Income from Continuing Operation Net Minority Interest
284,731
78,345
24,582
11,419
-4,858
Total Unusual Items Excluding Goodwill
-108,130
-124,185
-15,508
-42,187
-40,164
Total Unusual Items
-108,130
-124,185
-15,508
-42,187
-40,164
Normalized EBITDA
683,039
423,977
156,237
164,410
159,710
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-43,252
-32,263.26
-4,028.98
-10,977.06
-10,422.56
12/31/2022 - 11/15/2010
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