Breakdown
TTM
7/31/2026
7/31/2025
7/31/2024
7/31/2023
Total Revenue
200,426
200,426
324,677
191,091.4560
136,727.4120
Cost of Revenue
173,037
173,037
288,901
160,152
114,694
Gross Profit
27,389
27,389
35,776
30,939.4560
22,033.4120
Operating Expense
13,257
13,257
11,120
8,918.5480
6,813.1530
Operating Income
14,132
14,132
24,656
22,020.9080
15,220.2590
Net Non Operating Interest Income Expense
-3,532
-3,532
-3,980
-3,771.3850
-583.9710
Pretax Income
4,393
4,393
21,143
18,320.0260
15,859.1960
Tax Provision
3,008
3,008
5,747
4,760.7720
4,067.2670
Net Income Common Stockholders
1,352
1,352
15,402
13,541.3310
11,834.4820
Diluted NI Available to Com Stockholders
1,352
1,352
15,402
13,541.3310
11,834.4820
Basic EPS
0.00
--
0.03
0.02
0.02
Diluted EPS
0.00
--
0.03
0.02
0.02
Basic Average Shares
705,945
--
443,437
700,000
700,000
Diluted Average Shares
705,945
--
443,437
700,000
700,000
Total Operating Income as Reported
7,642
7,642
25,416
22,105.7060
16,289.8930
Rent Expense Supplemental
--
--
--
227
75
Total Expenses
186,294
186,294
300,021
169,070.5480
121,507.1530
Net Income from Continuing & Discontinued Operation
1,352
1,352
15,402
13,541.3310
11,834.4820
Normalized Income
7,064.1600
7,064.1600
15,284.0341
13,517.1900
10,956.5932
Interest Income
--
--
319.2020
151.2950
127.7260
Interest Expense
3,532
3,532
3,980
3,785.6800
430.6970
Net Interest Income
-3,532
-3,532
-3,980
-3,771.3850
-583.9710
EBIT
7,925
7,925
25,123
22,105.7060
16,289.8930
EBITDA
12,953
12,953
29,850
26,676.8980
16,953.8930
Reconciled Cost of Revenue
173,037
173,037
288,901
160,152
114,694
Reconciled Depreciation
5,028
5,028
4,727
4,571.1920
663.4800
Net Income from Continuing Operation Net Minority Interest
1,352
1,352
15,402
13,541.3310
11,834.4820
Total Unusual Items Excluding Goodwill
-7,516
-7,516
162
32.6230
1,179.9580
Total Unusual Items
-7,516
-7,516
162
32.6230
1,179.9580
Normalized EBITDA
20,469
20,469
29,688
26,644.2750
15,773.9350
Tax Rate for Calcs
0.0002
0.0002
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-1,803.8400
-1,803.8400
44.0341
8.4820
302.0692
7/31/2023 - 2/20/2025
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