Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,809,136
1,626,566
1,414,999
1,617,474
1,601,762
Cost of Revenue
1,555,242
1,394,075
1,169,223
1,197,642
1,171,132
Gross Profit
253,894
232,491
245,776
419,832
430,630
Operating Expense
198,230
175,639
156,437
165,940
148,573
Operating Income
55,664
56,852
89,339
253,892
282,057
Net Non Operating Interest Income Expense
3,503
5,386
12,410
8,258
557
Other Income Expense
-90,046
-5,689
11,053
-5,907
7,018
Pretax Income
-30,879
56,549
112,802
256,243
289,632
Tax Provision
1,181
24,469
21,358
61,130
71,269
Net Income Common Stockholders
-32,227
30,927
89,897
192,014
215,166
Diluted NI Available to Com Stockholders
-32,227
30,927
89,897
192,014
215,166
Basic EPS
-0.15
0.15
0.43
0.90
1.01
Diluted EPS
-0.15
0.15
0.43
0.90
1.01
Basic Average Shares
211,573
212,158
214,942
216,472
215,646
Diluted Average Shares
211,573
212,158
214,942
216,472
215,646
Total Operating Income as Reported
-40,372
44,732
97,538
244,950
287,940
Total Expenses
1,753,472
1,569,714
1,325,660
1,363,582
1,319,705
Net Income from Continuing & Discontinued Operation
-32,060
32,080
91,444
195,113
218,363
Normalized Income
25,561.60
41,100.92
84,794.61
201,917.86
213,927.22
Interest Income
6,479
8,415
13,134
8,599
1,171
Interest Expense
2,976
3,029
724
341
614
Net Interest Income
3,503
5,386
12,410
8,258
557
EBIT
-27,903
59,578
113,526
256,584
290,246
EBITDA
139,716
220,771
246,101
364,707
373,263
Reconciled Cost of Revenue
1,555,242
1,394,075
1,169,223
1,197,642
1,171,132
Reconciled Depreciation
167,619
161,193
132,575
108,123
83,017
Net Income from Continuing Operation Net Minority Interest
-32,060
32,080
91,444
195,113
218,363
Total Unusual Items Excluding Goodwill
-96,036
-12,120
8,199
-8,942
5,883
Total Unusual Items
-96,036
-12,120
8,199
-8,942
5,883
Normalized EBITDA
235,752
232,891
237,902
373,649
367,380
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-38,414.40
-3,099.08
1,549.61
-2,137.14
1,447.22
12/31/2022 - 6/11/1984
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