Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
617,930
576,917
476,347
425,715
398,362
Cost of Revenue
410,604
383,399
331,955
284,264
279,519
Gross Profit
207,326
193,518
144,392
141,451
118,843
Operating Expense
107,768
98,565
80,762
70,071
66,126
Operating Income
99,558
94,953
63,630
71,380
52,717
Net Non Operating Interest Income Expense
-6,108
-4,645
-264
796
-1,226
Pretax Income
96,306
59,663
65,190
72,499
70,706
Tax Provision
23,898
23,697
12,321
16,035
10,638
Net Income Common Stockholders
72,823
35,990
52,528
56,508
60,097
Diluted NI Available to Com Stockholders
72,823
35,990
52,528
56,508
60,097
Basic EPS
0.11
0.05
0.08
0.09
0.09
Diluted EPS
0.10
0.05
0.08
0.09
0.09
Basic Average Shares
666,502.1360
655,872
631,368
630,697.2000
639,124.8000
Diluted Average Shares
734,270.8780
700,779.6000
634,916.4000
640,182
640,478.4000
Total Operating Income as Reported
97,742
93,368
63,281
70,933
52,717
Total Expenses
518,372
481,964
412,191
354,335
345,645
Net Income from Continuing & Discontinued Operation
72,823
35,990
52,528
56,508
60,097
Normalized Income
72,706.4627
55,001.1081
48,029.3907
56,103.7901
49,684.9641
Interest Income
4,397
4,227
3,975
4,335
933
Interest Expense
6,454
5,873
4,239
3,539
2,159
Net Interest Income
-6,108
-4,645
-264
796
-1,226
EBIT
102,760
65,536
69,429
76,038
72,865
EBITDA
116,038
77,882
81,105
86,853
83,374
Reconciled Cost of Revenue
410,604
383,399
331,955
284,264
279,519
Reconciled Depreciation
13,278
12,346
11,676
10,815
10,509
Net Income from Continuing Operation Net Minority Interest
72,823
35,990
52,528
56,508
60,097
Total Unusual Items Excluding Goodwill
155
-31,537
5,002
519
12,256
Total Unusual Items
155
-31,537
5,547
519
12,256
Normalized EBITDA
115,883
109,419
75,558
86,334
71,118
Tax Rate for Calcs
0.0002
0.0004
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
38.4627
-12,525.8919
1,048.3907
114.7901
1,843.9641
12/31/2022 - 4/27/2000
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