Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
5,905,705
5,765,299
5,230,331
4,823,223
3,684,261
Cost of Revenue
3,997,729
3,985,799
3,749,388
3,372,942
2,506,999
Gross Profit
1,907,976
1,779,500
1,480,943
1,450,281
1,177,262
Operating Expense
1,188,459
1,167,334
1,140,292
1,070,762
881,134
Operating Income
719,517
612,166
340,651
379,519
296,128
Net Non Operating Interest Income Expense
4,447
3,081
672
4,367
1,088
Pretax Income
680,420
531,401
317,038
367,732
277,244
Tax Provision
125,721
100,111
60,301
68,513
55,119
Net Income Common Stockholders
572,395
458,436
256,737
299,219
222,125
Diluted NI Available to Com Stockholders
572,395
458,436
256,737
299,219
222,125
Basic EPS
0.08
0.06
0.04
0.04
0.03
Diluted EPS
0.08
0.06
0.04
0.04
0.03
Basic Average Shares
7,204,190.0400
7,230,557.4440
6,779,458.1290
6,779,458.1290
6,779,458.1290
Diluted Average Shares
7,256,708.1290
7,230,557.4440
6,779,458.1290
6,779,458.1290
6,779,458.1290
Total Expenses
5,186,188
5,153,133
4,889,680
4,443,704
3,388,133
Net Income from Continuing & Discontinued Operation
572,395
458,436
256,737
299,219
222,125
Normalized Income
587,596.5994
481,351.7889
270,576.4619
300,567.2805
224,160.8227
Interest Income
--
23,780
24,791
14,595
7,984
Interest Expense
19,333
20,699
24,119
10,228
6,896
Net Interest Income
4,447
3,081
672
4,367
1,088
EBIT
699,753
552,100
341,157
377,960
284,140
EBITDA
699,753
953,262
760,004
773,984
637,976
Reconciled Cost of Revenue
3,997,729
3,985,799
3,749,388
3,372,942
2,506,999
Reconciled Depreciation
--
401,162
418,847
396,024
353,836
Net Income from Continuing Operation Net Minority Interest
572,395
458,436
256,737
299,219
222,125
Total Unusual Items Excluding Goodwill
-18,647
-28,235
-17,090
-1,657
-2,541
Total Unusual Items
-18,647
-28,235
-17,090
-1,657
-2,541
Normalized EBITDA
718,400
981,497
777,094
775,641
640,517
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-3,445.4006
-5,319.2111
-3,250.5381
-308.7195
-505.1773
12/31/2022 - 6/13/2013
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