Breakdown
TTM
8/31/2025
8/31/2024
8/31/2023
8/31/2022
Total Revenue
3,889,898
3,960,345
3,732,066
3,581,632
3,042,694
Cost of Revenue
2,157,914
2,292,541
2,158,501
1,901,450
1,647,554
Gross Profit
1,731,984
1,667,804
1,573,565
1,680,182
1,395,140
Operating Expense
921,453
930,016
826,135
822,393
643,063
Operating Income
810,531
737,788
747,430
857,789
752,077
Net Non Operating Interest Income Expense
-159,016
-182,750
-256,473
-282,882
-232,758
Pretax Income
812,783
489,524
757,061
305,283
589,447
Tax Provision
113,856
102,849
143,974
94,514
143,538
Net Income Common Stockholders
697,420
384,777
609,562
210,099
444,641
Average Dilution Earnings
--
-611,329
-207,223
311,973
119,723
Diluted NI Available to Com Stockholders
86,091
-226,552
402,339
210,099
564,364
Basic EPS
0.08
0.05
0.07
0.03
0.06
Diluted EPS
0.01
-0.03
0.05
0.03
0.06
Basic Average Shares
8,438,003.976
8,224,974.706
8,224,974.706
8,080,291.292
8,017,046.404
Diluted Average Shares
9,048,760.670
8,835,731.400
8,859,520.631
8,170,087.834
8,669,042.710
Total Expenses
3,079,367
3,222,557
2,984,636
2,723,843
2,290,617
Net Income from Continuing & Discontinued Operation
697,420
384,777
609,562
210,099
444,641
Normalized Income
-113,004.871
-153,991.662
508,808.420
468,282.965
407,824.290
Interest Income
46,796
33,811
26,689
66,239
65,675
Interest Expense
213,344
225,677
289,412
349,121
298,433
Net Interest Income
-159,016
-182,750
-256,473
-282,882
-232,758
EBIT
1,026,127
715,201
1,046,473
654,404
887,880
EBITDA
1,606,103
1,333,962
1,609,379
1,174,250
1,376,879
Reconciled Cost of Revenue
2,157,914
2,292,541
2,158,501
1,901,450
1,647,554
Reconciled Depreciation
579,976
618,761
562,906
519,846
488,999
Net Income from Continuing Operation Net Minority Interest
697,420
384,777
609,562
210,099
444,641
Total Unusual Items Excluding Goodwill
942,444
682,072
124,414
-373,960
48,668
Total Unusual Items
942,444
682,072
124,414
-373,960
48,668
Normalized EBITDA
663,659
651,890
1,484,965
1,548,210
1,328,211
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
132,019.129
143,303.338
23,660.420
-115,776.035
11,851.290
8/31/2022 - 8/3/2018
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