Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
462,892
400,502
383,595
319,871
235,993
Cost of Revenue
334,724
292,404
242,364
171,008
115,559
Gross Profit
128,168
108,098
141,231
148,863
120,434
Operating Expense
145,137
135,282
115,283
107,459
106,177
Operating Income
-16,969
-27,184
25,948
41,404
14,257
Other Income Expense
154,654
300,667
247,878
140,974
35,035
Pretax Income
137,685
273,483
273,826
182,378
49,292
Tax Provision
49,388
85,247
70,198
31,621
7,381
Net Income Common Stockholders
84,231
182,629
198,545
147,840
40,802
Average Dilution Earnings
9,831
12,031
12,610
7,469
1,400
Diluted NI Available to Com Stockholders
94,062
194,660
211,155
155,309
42,202
Basic EPS
0.65
1.49
1.72
1.45
0.47
Diluted EPS
0.65
1.41
1.62
1.42
0.47
Basic Average Shares
126,635.18
122,975.54
115,548.09
101,844.55
87,500.80
Diluted Average Shares
140,789.37
138,183.87
130,501.01
109,467.55
90,609.33
Total Expenses
479,861
427,686
357,647
278,467
221,736
Net Income from Continuing & Discontinued Operation
86,149
184,547
200,037
148,836
41,502
Normalized Income
86,149
184,547
200,037
148,836
41,502
Interest Income
--
286,363
289,846
227,053
134,656
Interest Expense
--
292,404
242,364
171,008
115,559
Net Interest Income
--
-6,041
47,482
56,045
19,097
EBIT
-16,969
-27,184
25,948
41,404
14,257
EBITDA
-16,233
-26,404
26,951
44,531
18,250
Reconciled Cost of Revenue
334,724
292,404
242,364
171,008
115,559
Reconciled Depreciation
736
780
1,003
3,127
3,993
Net Income from Continuing Operation Net Minority Interest
86,149
184,547
200,037
148,836
41,502
Total Unusual Items Excluding Goodwill
--
--
80,341
68,637
57,187
Total Unusual Items
--
--
80,341
68,637
57,187
Normalized EBITDA
-16,233
-26,404
26,951
44,531
18,250
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 4/18/2013
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