Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,047,274
2,515,269
1,355,630
1,318,014
653,604
Cost of Revenue
1,561,410
1,247,936
675,423
684,875
382,735
Gross Profit
1,485,864
1,267,333
680,207
633,139
270,869
Operating Expense
912,802
798,810
524,479
366,773
428,670
Operating Income
573,062
468,523
155,728
266,366
-157,801
Net Non Operating Interest Income Expense
-38,435
-27,892
39,263
26,629
5,529
Other Income Expense
-392,986
-315,598
59
-1,246
-392
Pretax Income
141,641
125,033
195,050
291,749
-152,664
Tax Provision
12,524
17,034
49,976
64,948
34,618
Net Income Common Stockholders
65,341
63,837
107,457
181,991
-198,808
Average Dilution Earnings
114
61
146
414
0
Diluted NI Available to Com Stockholders
65,455
63,898
107,603
182,405
-198,808
Basic EPS
0.23
0.25
0.46
0.79
-0.88
Diluted EPS
0.23
0.25
0.45
0.77
-0.88
Basic Average Shares
256,980.50
255,348
233,602.17
230,784
226,947
Diluted Average Shares
259,780
255,348
238,793.33
236,964
226,947
Total Operating Income as Reported
160,314
141,062
155,728
266,366
-157,801
Total Expenses
2,474,212
2,046,746
1,199,902
1,051,648
811,405
Net Income from Continuing & Discontinued Operation
129,117
107,999
145,074
226,801
-187,282
Normalized Income
505,369.52
390,925.30
145,074
226,801
-186,972.32
Interest Income
15,871
21,085
39,263
26,629
5,529
Interest Expense
54,306
48,977
0
0
0
Net Interest Income
-38,435
-27,892
39,263
26,629
5,529
EBIT
195,947
174,010
195,050
291,749
-157,801
EBITDA
232,906
203,461
202,324
294,975
-155,884
Reconciled Cost of Revenue
1,561,410
1,247,936
675,423
684,875
382,735
Reconciled Depreciation
36,959
29,451
7,274
3,226
1,917
Net Income from Continuing Operation Net Minority Interest
129,117
107,999
145,074
226,801
-187,282
Total Unusual Items Excluding Goodwill
-412,748
-327,461
0
0
-392
Total Unusual Items
-412,748
-327,461
0
0
-392
Normalized EBITDA
645,654
530,922
202,324
294,975
-155,492
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-36,495.48
-44,534.70
0
0
-82.32
12/31/2022 - 1/22/2007
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