Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
169,765
165,160
117,156
109,547
106,044
Cost of Revenue
69,884
67,572
63,427
61,066
55,545
Gross Profit
99,881
97,588
53,729
48,481
50,499
Operating Expense
43,017
45,961
21,431
17,787
20,109
Operating Income
56,864
51,627
32,298
30,694
30,390
Net Non Operating Interest Income Expense
-195
205
1,072
1,020
-99
Pretax Income
56,746
52,022
35,696
34,070
32,551
Tax Provision
10,001
9,266
6,074
6,056
5,990
Net Income Common Stockholders
46,836
42,483
29,284
27,601
26,184
Diluted NI Available to Com Stockholders
46,836
42,483
29,284
27,601
26,184
Basic EPS
0.13
0.12
0.08
0.08
0.07
Diluted EPS
0.13
0.12
0.08
0.08
0.07
Basic Average Shares
354,847.0530
354,568
354,568
354,568
354,568
Diluted Average Shares
354,847.0530
354,568
354,568
354,568
354,568
Total Operating Income as Reported
56,941
51,817
34,624
33,050
32,650
Rent Expense Supplemental
2,375
2,215
2,270
2,002
1,894
Total Expenses
112,901
113,533
84,858
78,853
75,654
Net Income from Continuing & Discontinued Operation
46,836
42,483
29,284
27,601
26,184
Normalized Income
48,530.4712
46,230.6134
29,284
27,601
26,184
Interest Income
744
1,129
1,938
1,886
749
Interest Expense
939
924
866
866
848
Net Interest Income
-195
205
1,072
1,020
-99
EBIT
57,685
52,946
36,562
34,936
33,399
EBITDA
66,848
61,434
45,109
42,830
40,667
Reconciled Cost of Revenue
69,884
67,572
63,427
61,066
55,545
Reconciled Depreciation
9,163
8,488
8,547
7,894
7,268
Net Income from Continuing Operation Net Minority Interest
46,836
42,483
29,284
27,601
26,184
Total Unusual Items Excluding Goodwill
-2,057
-2,057
0
--
--
Total Unusual Items
0
0
0
--
--
Normalized EBITDA
66,848
61,434
45,109
42,830
40,667
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-362.5288
-366.3866
0
0
0
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