Breakdown
TTM
7/31/2025
7/31/2024
7/31/2023
7/31/2022
Total Revenue
2,179.9820
2,683.1260
2,124.4960
2,082.0280
2,402.5860
Cost of Revenue
1,600.3940
1,798.1980
1,437.6610
1,617.9190
1,852.1260
Gross Profit
579.5880
884.9280
686.8350
464.1090
550.4600
Operating Expense
3,669.1540
658.8780
568.1750
418.2990
601.4040
Operating Income
-3,089.5660
226.0500
118.6600
45.8100
-50.9440
Net Non Operating Interest Income Expense
-8.3620
7.5010
-33.9540
-40.5290
-68.8830
Other Income Expense
-75.3090
-23.6400
68.5220
6.4040
33.2710
Pretax Income
-3,173.2370
209.9110
153.2270
11.6860
-86.5560
Tax Provision
4.3320
0
0
0
0
Net Income Common Stockholders
-3,177.5690
209.9110
153.2270
11.6860
-86.5560
Diluted NI Available to Com Stockholders
-3,177.5690
209.9110
153.2270
11.6860
-86.5560
Basic EPS
-0.32
0.03
0.02
0.00
-0.01
Diluted EPS
-0.32
0.03
0.02
0.00
-0.01
Basic Average Shares
9,994.1170
7,210.8000
7,210.8000
7,210.8000
7,210.8000
Diluted Average Shares
9,994.1170
7,210.8000
7,210.8000
7,210.8000
7,210.8000
Total Operating Income as Reported
-3,089.5660
226.0500
118.6600
45.8100
-50.9440
Total Expenses
5,269.5480
2,457.0760
2,005.8360
2,036.2180
2,453.5300
Net Income from Continuing & Discontinued Operation
-3,177.5690
209.9110
153.2270
11.6860
-86.5560
Normalized Income
-3,162.7520
234.6060
103.9370
10.5260
-86.5560
Interest Income
--
21.4060
14.3750
9.3860
--
Interest Expense
29.7680
13.9050
48.3290
49.9150
68.8830
Net Interest Income
-8.3620
7.5010
-33.9540
-40.5290
-68.8830
EBIT
-3,143.4690
223.8160
201.5560
61.6010
-17.6730
EBITDA
-3,052.5910
286.5650
237.2300
107.3390
27.1120
Reconciled Cost of Revenue
1,600.3940
1,798.1980
1,437.6610
1,617.9190
1,852.1260
Reconciled Depreciation
90.8780
62.7490
35.6740
45.7380
44.7850
Net Income from Continuing Operation Net Minority Interest
-3,177.5690
209.9110
153.2270
11.6860
-86.5560
Total Unusual Items Excluding Goodwill
-24.6950
-24.6950
49.2900
1.1600
--
Total Unusual Items
-24.6950
-24.6950
49.2900
1.1600
--
Normalized EBITDA
-3,027.8960
311.2600
187.9400
106.1790
27.1120
Tax Rate for Calcs
0.0004
0
0
0
0
Tax Effect of Unusual Items
-9.8780
0
0
0
0
7/31/2022 - 10/2/2025
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