Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
16,389,544
13,736,243
12,483,229
14,697,489
19,363,495
Cost of Revenue
10,059,821
8,550,405
7,488,272
8,923,861
11,397,547
Gross Profit
6,329,723
5,185,838
4,994,957
5,773,628
7,965,948
Operating Expense
4,919,096
4,560,334
4,420,060
4,669,233
4,729,385
Operating Income
1,410,627
625,504
574,897
1,104,395
3,236,563
Net Non Operating Interest Income Expense
-144,210
-161,111
-209,276
-192,806
-120,228
Pretax Income
2,040,654
1,215,978
455,790
1,036,011
3,412,991
Tax Provision
475,661
131,267
164,738
324,510
794,924
Net Income Common Stockholders
1,276,138
902,034
345,262
715,353
2,620,251
Diluted NI Available to Com Stockholders
1,276,138
902,034
345,262
715,353
2,620,251
Basic EPS
3.06
2.17
0.83
1.73
6.36
Diluted EPS
3.05
2.16
0.83
1.73
6.33
Basic Average Shares
417,023.50
416,348
414,382
412,372
411,667
Diluted Average Shares
418,567.50
417,584
416,073
414,118
414,036
Total Expenses
14,978,917
13,110,739
11,908,332
13,593,094
16,126,932
Net Income from Continuing & Discontinued Operation
1,276,138
902,034
345,262
715,353
2,620,251
Normalized Income
1,106,491.08
345,581.20
430,169.05
677,119.84
2,672,837.24
Interest Expense
142,659
158,257
202,334
163,698
110,787
Net Interest Income
-144,210
-161,111
-209,276
-192,806
-120,228
EBIT
2,183,313
1,374,235
658,124
1,199,709
3,523,778
EBITDA
2,183,313
2,069,828
1,365,471
1,912,890
4,262,377
Reconciled Cost of Revenue
10,059,821
8,550,405
7,488,272
8,923,861
11,397,547
Reconciled Depreciation
--
695,593
707,347
713,181
738,599
Net Income from Continuing Operation Net Minority Interest
1,572,637
1,084,798
294,090
715,353
2,620,251
Total Unusual Items Excluding Goodwill
665,363
853,494
-213,101
55,671
-68,553
Total Unusual Items
709,489
875,635
-213,101
55,671
-68,553
Normalized EBITDA
1,473,824
1,194,193
1,578,572
1,857,219
4,330,930
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
155,091.08
92,136.20
-77,021.95
17,437.84
-15,966.76
12/31/2022 - 4/16/2013
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