Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
11,113,000
10,266,000
9,625,000
8,757,000
8,124,000
Cost of Revenue
3,043,000
3,013,000
2,782,000
2,559,000
2,364,000
Gross Profit
8,070,000
7,253,000
6,843,000
6,198,000
5,760,000
Operating Expense
4,957,000
5,068,000
4,989,000
4,598,000
4,369,000
Operating Income
3,113,000
2,185,000
1,854,000
1,600,000
1,391,000
Net Non Operating Interest Income Expense
-1,550,000
-1,556,000
-1,355,000
-1,302,000
-1,450,000
Other Income Expense
-1,916,000
-262,000
-332,000
-688,000
-70,000
Pretax Income
-353,000
367,000
167,000
-390,000
-129,000
Tax Provision
475,000
247,000
239,000
221,000
83,000
Net Income Common Stockholders
-841,000
157,000
-46,000
-592,000
-225,000
Diluted NI Available to Com Stockholders
-841,000
157,000
-46,000
-592,000
-225,000
Basic EPS
-2.26
0.42
-0.13
-1.62
-0.62
Diluted EPS
-2.26
0.42
-0.13
-1.62
-0.62
Basic Average Shares
373,825
370,900
368,000
364,900
362,000
Diluted Average Shares
375,300
375,000
368,000
364,900
362,000
Total Operating Income as Reported
1,247,000
1,813,000
1,546,000
963,000
454,000
Total Expenses
8,000,000
8,081,000
7,771,000
7,157,000
6,733,000
Net Income from Continuing & Discontinued Operation
-841,000
157,000
-46,000
-592,000
-225,000
Normalized Income
307,400
350,932.40
199,746.40
-83,757.40
-199,082.50
Interest Income
43,000
48,000
33,000
26,000
14,000
Interest Expense
1,593,000
1,604,000
1,388,000
1,328,000
1,464,000
Net Interest Income
-1,550,000
-1,556,000
-1,355,000
-1,302,000
-1,450,000
EBIT
1,240,000
1,971,000
1,555,000
938,000
1,335,000
EBITDA
2,390,000
3,179,000
2,822,000
2,202,000
2,729,000
Reconciled Cost of Revenue
2,822,000
2,806,000
2,592,000
2,372,000
2,185,000
Reconciled Depreciation
1,150,000
1,208,000
1,267,000
1,264,000
1,394,000
Net Income from Continuing Operation Net Minority Interest
-841,000
157,000
-46,000
-592,000
-225,000
Total Unusual Items Excluding Goodwill
-1,914,000
-262,000
-332,000
-687,000
-35,000
Total Unusual Items
-1,914,000
-262,000
-332,000
-687,000
-35,000
Normalized EBITDA
4,304,000
3,441,000
3,154,000
2,889,000
2,764,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-765,600
-68,067.60
-86,253.60
-178,757.40
-9,082.50
12/31/2022 - 4/3/1996
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