Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
344,427
363,544
322,297
262,644
172,093
Cost of Revenue
167,284
172,834
159,696
131,259
73,691
Gross Profit
177,143
190,710
162,601
131,385
98,402
Operating Expense
120,583
121,068
117,885
108,632
89,915
Operating Income
56,560
69,642
44,716
22,753
8,487
Net Non Operating Interest Income Expense
9,483
9,897
8,470
3,585
-6
Pretax Income
113,020
123,635
96,328
63,440
37,905
Tax Provision
11,403
6,779
-9,742
568
330
Net Income Common Stockholders
101,246
116,586
106,597
62,435
37,136
Diluted NI Available to Com Stockholders
101,246
116,586
106,597
62,435
37,136
Basic EPS
0.05
0.06
0.05
0.03
0.02
Diluted EPS
0.05
0.06
0.05
0.03
0.02
Basic Average Shares
1,978,598.4290
1,978,598.4290
1,978,598.4290
1,849,669.7800
1,814,056.6220
Diluted Average Shares
2,042,169.7200
2,038,057.9430
1,982,985.1720
1,849,669.7800
1,814,056.6220
Total Operating Income as Reported
113,118
123,766
96,595
67,637
42,422
Total Expenses
287,867
293,902
277,581
239,891
163,606
Net Income from Continuing & Discontinued Operation
101,246
116,586
106,597
62,435
37,136
Normalized Income
100,212.9268
114,853.5048
105,586.7500
69,133.4844
51,599.9711
Interest Income
9,673
10,106
8,830
7,840
4,571
Interest Expense
190
209
360
4,255
4,577
Net Interest Income
9,483
9,897
8,470
3,585
-6
EBIT
113,210
123,844
96,688
67,695
42,482
EBITDA
113,210
145,440
118,278
90,531
64,490
Reconciled Cost of Revenue
167,284
172,834
159,696
131,259
73,691
Reconciled Depreciation
--
21,596
21,590
22,836
22,008
Net Income from Continuing Operation Net Minority Interest
101,246
116,586
106,597
62,435
37,136
Total Unusual Items Excluding Goodwill
1,149
1,833
1,347
-6,759
-14,591
Total Unusual Items
1,149
1,833
1,347
-6,759
-14,591
Normalized EBITDA
112,061
143,607
116,931
97,290
79,081
Tax Rate for Calcs
0.0001
0.0001
0.0003
0
0
Tax Effect of Unusual Items
115.9268
100.5048
336.7500
-60.5156
-127.0289
12/31/2022 - 5/15/2012
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