Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,514,644
3,455,143
3,651,866
3,131,514
2,865,380
Cost of Revenue
2,011,210
1,907,856
2,041,106
1,750,249
1,655,493
Gross Profit
1,503,434
1,547,287
1,610,760
1,381,265
1,209,887
Operating Expense
1,363,814
1,419,271
1,536,802
1,290,597
1,170,928
Operating Income
139,620
128,016
73,958
90,668
38,959
Net Non Operating Interest Income Expense
-80,394
-74,609
-50,785
-53,837
-57,620
Pretax Income
75,196
50,645
1,593
44,223
-66,473
Tax Provision
30,695
38,809
46,373
38,167
30,511
Net Income Common Stockholders
31,866
1,709
-49,918
5,523
-96,840
Diluted NI Available to Com Stockholders
31,866
1,709
-49,918
5,523
-96,840
Basic EPS
0.02
0.00
-0.07
0.01
-0.14
Diluted EPS
0.02
0.00
-0.07
0.01
-0.14
Basic Average Shares
1,382,399.1660
1,291,684.8700
705,231.1740
678,647.3040
678,701.9330
Diluted Average Shares
1,382,399.1660
1,291,684.8700
705,231.1740
678,647.3040
678,701.9330
Total Operating Income as Reported
139,620
128,016
73,958
90,668
38,959
Total Expenses
3,375,024
3,327,127
3,577,908
3,040,846
2,826,421
Net Income from Continuing & Discontinued Operation
31,866
1,709
-49,918
5,523
-96,840
Normalized Income
27,366.2500
6,271.2500
-33,597.5000
16,089.7500
-84,142.7500
Interest Income
22,570
22,168
34,474
30,333
14,135
Interest Expense
52,686
54,353
67,683
63,485
58,264
Net Interest Income
-80,394
-74,609
-50,785
-53,837
-57,620
EBIT
127,882
104,998
69,276
107,708
-8,209
EBITDA
204,969
182,111
145,406
187,870
70,492
Reconciled Cost of Revenue
2,011,210
1,907,856
2,041,106
1,750,249
1,655,493
Reconciled Depreciation
77,087
77,113
76,130
80,162
78,701
Net Income from Continuing Operation Net Minority Interest
26,464
1,751
-46,916
2,796
-100,327
Total Unusual Items Excluding Goodwill
-1,203
-6,027
-17,758
-17,725
-21,579
Total Unusual Items
-1,203
-6,027
-17,758
-17,725
-21,579
Normalized EBITDA
206,172
188,138
163,164
205,595
92,071
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-300.7500
-1,506.7500
-4,439.5000
-4,431.2500
-5,394.7500
12/31/2022 - 1/3/2000
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