Breakdown
TTM
11/30/2025
11/30/2024
11/30/2023
11/30/2022
Total Revenue
18,481.1490
18,481.1490
20,286.5900
20,539.2180
14,331.5760
Cost of Revenue
6,688.1550
6,688.1550
7,970.1940
4,505.4830
2,492.3040
Gross Profit
11,792.9940
11,792.9940
12,316.3960
16,033.7350
11,839.2720
Operating Expense
31,789.0470
31,789.0470
14,842.6290
11,899.9990
7,815.9060
Operating Income
-19,996.0530
-19,996.0530
-2,526.2330
4,133.7360
4,023.3660
Net Non Operating Interest Income Expense
1,646.6310
1,646.6310
1,834.4200
366.4610
-94.7210
Other Income Expense
-335.7430
-335.7430
-409.9490
99.4070
62.7950
Pretax Income
-18,685.1650
-18,685.1650
-1,101.7620
4,599.6040
3,991.4400
Tax Provision
-509.5900
-509.5900
-676.0530
530.6250
512.4290
Net Income Common Stockholders
-18,175.5750
-18,175.5750
-425.7090
4,068.9790
3,479.0110
Diluted NI Available to Com Stockholders
-18,175.5750
-18,175.5750
-425.7090
4,068.9790
3,479.0110
Basic EPS
-355.20
-355.20
-12.97
6.20
20.80
Diluted EPS
-355.20
-355.20
-12.97
6.20
20.80
Basic Average Shares
51.1710
51.1710
32.8120
468.7500
562.5000
Diluted Average Shares
51.1710
51.1710
32.8120
750
562.5000
Total Operating Income as Reported
-19,996.0530
-19,996.0530
-2,526.2330
4,133.7360
3,808.3660
Rent Expense Supplemental
936.1610
936.1610
869.7200
772.5290
494.5000
Total Expenses
38,477.2020
38,477.2020
22,812.8230
16,405.4820
10,308.2100
Net Income from Continuing & Discontinued Operation
-18,175.5750
-18,175.5750
-425.7090
4,068.9790
3,479.0110
Normalized Income
-17,647.8597
-17,647.8597
-9.0565
4,068.9790
3,479.0110
Interest Income
1,717.5600
1,717.5600
1,936.1310
474.7200
2.4460
Interest Expense
70.9290
70.9290
101.7110
108.2590
97.1670
Net Interest Income
1,646.6310
1,646.6310
1,834.4200
366.4610
-94.7210
EBIT
-18,614.2360
-18,614.2360
-1,000.0510
4,707.8630
4,088.6070
EBITDA
-18,086.1690
-18,086.1690
-164.9070
5,606.7050
4,980.4870
Reconciled Cost of Revenue
6,168.7890
6,168.7890
7,141.4710
3,778.1680
2,012.1660
Reconciled Depreciation
528.0670
528.0670
835.1440
898.8420
891.8800
Net Income from Continuing Operation Net Minority Interest
-18,175.5750
-18,175.5750
-425.7090
4,068.9790
3,479.0110
Total Unusual Items Excluding Goodwill
-542.3590
-542.3590
-498.9850
--
--
Total Unusual Items
-542.3590
-542.3590
-498.9850
--
--
Normalized EBITDA
-17,543.8100
-17,543.8100
334.0780
5,606.7050
4,980.4870
Tax Rate for Calcs
0
0
0.0002
0.0001
0.0001
Tax Effect of Unusual Items
-14.6437
-14.6437
-82.3325
0
0
11/30/2022 - 3/20/2024
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