Breakdown
TTM
8/31/2025
8/31/2024
8/31/2023
8/31/2022
Total Revenue
39,938.5370
31,785.1730
37,810.9570
27,848.8380
20,031.2880
Cost of Revenue
22,193.8240
18,682.3920
20,568.7750
15,305.4440
10,722.4750
Gross Profit
17,744.7130
13,102.7810
17,242.1820
12,543.3940
9,308.8130
Operating Expense
19,207.4860
16,633.4130
12,834.8660
9,623.1930
8,013.8720
Operating Income
-1,462.7730
-3,530.6320
4,407.3160
2,920.2010
1,294.9410
Net Non Operating Interest Income Expense
-150.3100
-235.7510
-119.7150
-175.7220
-210.5990
Other Income Expense
-311.2370
17.5930
-21.3390
126.9420
358.8430
Pretax Income
-1,924.3250
-3,748.7900
4,266.2620
2,871.4220
1,443.1850
Tax Provision
-801.5260
-681.0670
2,273.2330
59.9720
-432
Net Income Common Stockholders
-1,122.7990
-3,067.7230
1,993.0290
2,811.4500
1,875.1850
Diluted NI Available to Com Stockholders
-1,122.7990
-3,067.7230
1,993.0290
2,811.4500
1,875.1850
Basic EPS
-0.01
-0.03
0.02
0.03
0.02
Diluted EPS
-0.01
-0.03
0.02
0.03
0.02
Basic Average Shares
106,194.6330
94,898.5180
92,471.1290
91,483.1960
90,883.6130
Diluted Average Shares
106,194.6330
94,898.5180
95,751.6470
93,747.8360
94,989.2010
Total Operating Income as Reported
-1,755.3290
-3,842.4090
4,194.5430
2,692.1070
1,064.4130
Rent Expense Supplemental
305.9680
279.1500
246.9730
96.2150
84.9480
Total Expenses
41,401.3100
35,315.8050
33,403.6410
24,928.6370
18,736.3470
Net Income from Continuing & Discontinued Operation
-1,122.7990
-3,067.7230
1,993.0290
2,811.4500
1,875.1850
Normalized Income
-936.0568
-3,082.1198
2,008.8241
2,687.1593
1,609.4618
Interest Income
104.2190
52.2800
62.3890
51.6420
9.6310
Interest Expense
254.5290
288.0310
182.1040
227.3640
220.2300
Net Interest Income
-150.3100
-235.7510
-119.7150
-175.7220
-210.5990
EBIT
-1,669.7960
-3,460.7590
4,448.3660
3,098.7860
1,663.4150
EBITDA
-1,070.2090
-2,914.0980
4,993.1450
3,473.6520
2,029.3420
Reconciled Cost of Revenue
22,202.6390
18,682.3920
20,568.7750
15,305.4440
10,722.2680
Reconciled Depreciation
590.7720
546.6610
544.7790
374.8660
365.9270
Net Income from Continuing Operation Net Minority Interest
-1,122.7990
-3,067.7230
1,993.0290
2,811.4500
1,875.1850
Total Unusual Items Excluding Goodwill
-311.2370
17.5930
-21.3390
126.9420
358.8430
Total Unusual Items
-311.2370
17.5930
-21.3390
126.9420
358.8430
Normalized EBITDA
-758.9720
-2,931.6910
5,014.4840
3,346.7100
1,670.4990
Tax Rate for Calcs
0.0004
0.0002
0.0003
0
0.0003
Tax Effect of Unusual Items
-124.4948
3.1962
-5.5439
2.6513
93.1198
8/31/2022 - 1/8/2021
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