Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,221,501
2,872,361
2,401,322
2,000,989
1,442,670
Cost of Revenue
1,768,200
1,586,369
1,349,859
1,150,832
851,958
Gross Profit
1,453,301
1,285,992
1,051,463
850,157
590,712
Operating Expense
1,020,500
932,686
768,055
700,537
434,001
Operating Income
432,801
353,306
283,408
149,620
156,711
Net Non Operating Interest Income Expense
-50,049
-58,095
-87,368
-87,818
-88,223
Pretax Income
374,128
266,519
186,694
47,141
92,542
Tax Provision
68,631
54,827
28,203
47,351
34,439
Net Income Common Stockholders
339,238
224,080
160,866
-7,818
42,002
Diluted NI Available to Com Stockholders
339,238
224,080
160,866
-7,818
42,002
Basic EPS
0.11
0.08
0.06
-0.00
0.02
Diluted EPS
0.11
0.08
0.06
-0.00
0.02
Basic Average Shares
2,534,512.8060
2,403,912.3920
2,263,077.5360
2,222,839.1300
2,117,596.6560
Diluted Average Shares
2,860,016.6990
2,744,686.8220
2,506,356.0280
2,437,231.2820
2,338,948.4780
Total Expenses
2,788,700
2,519,055
2,117,914
1,851,369
1,285,959
Net Income from Continuing & Discontinued Operation
287,988
199,312
142,727
-7,818
42,002
Normalized Income
277,554.8457
194,516.1082
129,549.8368
-13,668.0100
31,303.9708
Interest Income
29,570
16,008
4,236
4,434
4,549
Interest Expense
79,619
74,103
91,604
92,252
92,772
Net Interest Income
-50,049
-58,095
-87,368
-87,818
-88,223
EBIT
453,747
340,622
278,298
139,393
185,314
EBITDA
453,747
510,924
413,423
275,143
271,536
Reconciled Cost of Revenue
1,768,200
1,586,369
1,349,859
1,150,832
851,958
Reconciled Depreciation
--
170,302
135,125
135,750
86,222
Net Income from Continuing Operation Net Minority Interest
287,988
199,312
142,727
-7,818
42,002
Total Unusual Items Excluding Goodwill
12,777
6,038
15,522
7,006
17,039
Total Unusual Items
12,777
6,038
15,522
7,006
17,039
Normalized EBITDA
440,970
504,886
397,901
268,137
254,497
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0004
Tax Effect of Unusual Items
2,343.8457
1,242.1082
2,344.8368
1,155.9900
6,340.9708
12/31/2022 - 12/9/2019
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