Breakdown
TTM
11/30/2025
11/30/2024
11/30/2023
11/30/2022
Total Revenue
27,593,000
26,621,000
25,021,000
21,593,000
12,169,000
Cost of Revenue
16,702,000
15,947,000
15,638,000
14,317,000
11,757,000
Gross Profit
10,891,000
10,674,000
9,383,000
7,276,000
412,000
Operating Expense
6,479,000
6,192,000
5,809,000
5,320,000
4,790,000
Operating Income
4,412,000
4,482,000
3,574,000
1,956,000
-4,378,000
Net Non Operating Interest Income Expense
-1,119,000
-1,298,000
-1,662,000
-1,833,000
-1,535,000
Other Income Expense
-126,000
-413,000
4,000
-186,000
-166,000
Pretax Income
3,169,000
2,772,000
1,915,000
-62,000
-6,080,000
Tax Provision
32,000
12,000
-1,000
13,000
14,000
Net Income Common Stockholders
3,137,000
2,760,000
1,916,000
-74,000
-6,093,000
Average Dilution Earnings
18,000
71,000
94,000
0
--
Diluted NI Available to Com Stockholders
3,155,000
2,831,000
2,009,000
-74,000
-6,093,000
Basic EPS
2.29
2.10
1.50
-0.06
-5.16
Diluted EPS
2.27
2.02
1.44
-0.06
-5.16
Basic Average Shares
1,360,000
1,312,000
1,274,000
1,262,000
1,180,000
Diluted Average Shares
1,387,750
1,402,000
1,398,000
1,262,000
1,180,000
Total Operating Income as Reported
4,413,000
4,483,000
3,574,000
1,956,000
-4,379,000
Total Expenses
23,181,000
22,139,000
21,447,000
19,637,000
16,547,000
Net Income from Continuing & Discontinued Operation
3,137,000
2,760,000
1,916,000
-74,000
-6,093,000
Normalized Income
3,202,333.54
3,167,229.44
1,974,752.30
8,395.30
-6,092,258.10
Interest Income
58,000
51,000
93,000
233,000
74,000
Interest Expense
1,177,000
1,349,000
1,755,000
2,066,000
1,609,000
Net Interest Income
-1,119,000
-1,298,000
-1,662,000
-1,833,000
-1,535,000
EBIT
4,346,000
4,121,000
3,670,000
2,004,000
-4,471,000
EBITDA
7,244,000
6,911,000
6,227,000
4,374,000
-2,196,000
Reconciled Cost of Revenue
16,702,000
15,947,000
15,638,000
14,317,000
11,757,000
Reconciled Depreciation
2,898,000
2,790,000
2,557,000
2,370,000
2,275,000
Net Income from Continuing Operation Net Minority Interest
3,137,000
2,760,000
1,916,000
-74,000
-6,093,000
Total Unusual Items Excluding Goodwill
-66,000
-409,000
-79,000
-111,000
-1,000
Total Unusual Items
-66,000
-409,000
-79,000
-111,000
-1,000
Normalized EBITDA
7,310,000
7,320,000
6,306,000
4,485,000
-2,195,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-666.46
-1,770.56
-20,247.70
-28,604.70
-258.10
11/30/2022 - 7/24/1987
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