| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
438,308,000 | 410,522,000 | 424,232,000 | 439,337,000 | 234,121,000 |
| Selling, General and Administrative Expenses
|
-35,482,000 | -37,420,000 | -32,711,000 | -31,495,000 | -25,056,000 |
| Total Net Finance Income/Expense
|
-5,195,000 | -5,069,000 | -5,200,000 | -5,003,000 | -4,352,000 |
| Net Investment Income
|
-- | -- | -- | -- | -- |
| Irregular Income/Expenses
|
-- | -- | -- | -- | 0 |
|
Pretax Income
|
106,943,000 | 82,459,000 | 110,376,000 | 120,166,000 | -30,500,000 |
|
Provision for Income Tax
|
-20,861,000 | -15,199,000 | -20,815,000 | -23,019,000 | 8,502,000 |
|
Net Income from Continuing Operations
|
86,082,000 | 67,260,000 | 89,561,000 | 97,147,000 | -21,998,000 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
86,082,000 | 67,260,000 | 89,561,000 | 97,147,000 | -21,998,000 |
|
Non-Controlling/Minority Interests
|
-314,000 | -292,000 | -566,000 | -924,000 | -761,000 |
|
Net Income after Non-Controlling/Minority Interests
|
85,768,000 | 66,968,000 | 88,995,000 | 96,223,000 | -22,759,000 |
|
Net Income Available to Common Stockholders
|
85,768,000 | 66,968,000 | 88,995,000 | 96,223,000 | -22,759,000 |
|
Diluted Net Income Available to Common Stockholders
|
85,768,000 | 66,968,000 | 88,995,000 | 96,223,000 | -22,759,000 |
| Basic EPS
|
39.77 | 31.04 | 41.27 | 44.27 | -10.33 |
| Diluted EPS
|
39.76 | 31.04 | 41.22 | 44.04 | -10.33 |
|
Basic Weighted Average Shares Outstanding
|
2,156,625.42 | 2,157,333.42 | 2,156,578.92 | 2,173,318.91 | 2,203,312.90 |
|
Diluted Weighted Average Shares Outstanding
|
2,157,259.17 | 2,157,333.42 | 2,159,053.92 | 2,184,655.91 | 2,212,053.39 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
112,138,000 | 87,528,000 | 115,576,000 | 125,169,000 | -26,148,000 |
|
EBITDA
|
126,136,000 | 101,004,000 | 128,431,000 | 137,655,000 | -15,249,000 |
|
Normalized EBITDA
|
126,136,000 | 111,685,000 | 128,431,000 | 137,655,000 | -15,249,000 |
|
Normalized Income
|
86,082,000 | 75,975,696 | 89,561,000 | 37,350,000 | -21,998,000 |
|
Total Unusual Items
|
0 | 10,681,000 | 0 | 0 | 0 |
|
Total Unusual Items Excluding Goodwill
|
0 | 10,681,000 | 0 | 0 | 0 |
|
Tax Effect of Unusual Items
|
0 | 1,965,304 | 0 | 0 | 0 |
|
Tax Rate, Calculated
|
0.20 | 0.18 | 0.19 | 0.19 | 0.28 |
12/31/2022 - 3/9/2021
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