Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
209,854
211,428
230,292
201,114
163,731
Cost of Revenue
147,838
142,693
175,198
161,873
133,134
Gross Profit
62,016
68,735
55,094
39,241
30,597
Operating Expense
20,943
20,984
21,568
16,456
15,920
Operating Income
41,073
47,751
33,526
22,785
14,677
Net Non Operating Interest Income Expense
2,235
3,263
3,206
1,295
325
Pretax Income
41,259
42,786
39,526
25,499
17,699
Tax Provision
10,259
10,811
9,883
6,379
5,028
Net Income Common Stockholders
31,000
31,975
29,643
19,120
12,671
Diluted NI Available to Com Stockholders
31,000
31,975
29,643
19,120
12,671
Basic EPS
0.07
0.07
0.07
0.04
0.03
Diluted EPS
0.07
0.07
0.07
0.04
0.03
Basic Average Shares
429,000
429,000
429,000
429,000
417,720
Diluted Average Shares
429,000
429,000
429,000
429,000
417,720
Total Expenses
168,781
163,677
196,766
178,329
149,054
Net Income from Continuing & Discontinued Operation
31,000
31,975
29,643
19,120
12,671
Normalized Income
31,384.2560
31,975
29,566.5000
19,109.5000
12,013.7890
Interest Income
2,235
3,263
3,206
1,295
325
Net Interest Income
2,235
3,263
3,206
1,295
325
EBIT
41,073
47,751
33,526
22,785
14,677
EBITDA
41,434
48,110
33,879
22,965
14,828
Reconciled Cost of Revenue
147,838
142,693
175,198
161,873
133,134
Reconciled Depreciation
361
359
353
180
151
Net Income from Continuing Operation Net Minority Interest
31,000
31,975
29,643
19,120
12,671
Total Unusual Items Excluding Goodwill
-512
0
102
14
918
Total Unusual Items
-512
0
102
14
918
Normalized EBITDA
41,946
48,110
33,777
22,951
13,910
Tax Rate for Calcs
0.0002
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-127.7440
0
25.5000
3.5000
260.7890
12/31/2022 - 3/3/2022
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