Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
181,276
164,662
39,396
33,600
26,574
Cost of Revenue
111,913
100,356
10,349
9,917
7,417
Gross Profit
69,363
64,306
29,047
23,683
19,157
Operating Expense
27,386
24,410
21,777
19,266
15,697
Operating Income
41,977
39,896
7,270
4,417
3,460
Net Non Operating Interest Income Expense
-1,290
-1,458
-1,538
-884
-976
Pretax Income
69,380
84,438
17,769
14,962
27,812
Tax Provision
15,625
18,573
4,320
3,627
5,730
Net Income Common Stockholders
50,417
61,748
12,205
10,276
20,326
Diluted NI Available to Com Stockholders
50,417
61,748
12,205
10,276
20,326
Basic EPS
0.20
0.25
0.05
0.04
0.08
Diluted EPS
0.20
0.25
0.05
0.04
0.08
Basic Average Shares
256,925
249,850
249,850
249,850
249,850
Diluted Average Shares
256,925
249,850
249,850
249,850
249,850
Total Operating Income as Reported
41,977
39,896
7,270
4,417
3,460
Total Expenses
139,299
124,766
32,126
29,183
23,114
Net Income from Continuing & Discontinued Operation
50,417
61,748
12,205
10,276
20,326
Normalized Income
50,417
61,748
12,205
10,276
20,326
Interest Income
--
274
148
124
184
Interest Expense
--
1,732
1,686
1,008
1,160
Net Interest Income
-1,290
-1,458
-1,538
-884
-976
EBIT
88,251
86,170
19,455
15,970
28,972
EBITDA
88,356
86,242
19,508
16,011
29,000
Reconciled Cost of Revenue
111,913
100,356
10,349
9,917
7,417
Reconciled Depreciation
105
72
53
41
28
Net Income from Continuing Operation Net Minority Interest
50,417
61,748
12,205
10,276
20,326
Normalized EBITDA
88,356
86,242
19,508
16,011
29,000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 1/2/2000
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