Breakdown
TTM
8/31/2025
8/31/2024
8/31/2023
8/31/2022
Total Revenue
2,128,796
1,774,723
2,709,226
4,216,448
5,059,893
Cost of Revenue
1,693,760
890,115
1,412,555
1,972,252
2,305,621
Gross Profit
435,035
884,607
1,296,670
2,244,195
2,754,271
Operating Expense
2,591,009
2,341,173
2,293,161
2,984,968
3,179,058
Operating Income
-2,155,974
-1,456,566
-996,491
-740,773
-424,787
Net Non Operating Interest Income Expense
-238,974
-65,215
-19,818
-24,242
-7,008
Pretax Income
-7,279,352
-2,556,459
-1,179,457
-1,168,918
-505,393
Tax Provision
44,442
103,560
8,136
-8,807
20,157
Net Income Common Stockholders
-7,323,795
-2,660,020
-1,187,594
-1,160,110
-525,551
Diluted NI Available to Com Stockholders
-7,323,795
-2,660,020
-1,187,594
-1,160,110
-525,551
Basic EPS
-172.37
-153.95
-231.54
-229.92
-114.74
Diluted EPS
-172.37
-153.95
-231.54
-229.92
-114.74
Basic Average Shares
42,489.63
17,278.74
5,129.11
5,045.71
4,580.49
Diluted Average Shares
46,191.54
17,278.74
5,129.11
5,045.71
4,580.49
Total Operating Income as Reported
-2,155,976
-1,456,570
-996,492
-740,775
-424,789
Rent Expense Supplemental
383,170
482,496
558,532
707,104
720,895
Total Expenses
4,284,769
3,231,288
3,705,716
4,957,220
5,484,679
Net Income from Continuing & Discontinued Operation
-7,323,795
-2,660,020
-1,187,594
-1,160,110
-525,551
Normalized Income
-7,013,872.80
-1,942,472.89
-1,115,097.62
-783,278.72
-485,027.84
Interest Income
3,996
801
22
14
6
Interest Expense
154,128
42,435
19,840
10,948
5,968
Net Interest Income
-238,974
-65,215
-19,818
-24,242
-7,008
EBIT
-7,125,224
-2,514,024
-1,159,617
-1,157,970
-499,425
EBITDA
-7,115,632
-2,513,208
-1,158,338
-1,091,829
-431,159
Reconciled Cost of Revenue
1,693,760
890,115
1,412,555
1,972,252
2,305,621
Reconciled Depreciation
9,592
816
1,279
66,141
68,266
Net Income from Continuing Operation Net Minority Interest
-7,323,795
-2,660,020
-1,187,594
-1,160,110
-525,551
Total Unusual Items Excluding Goodwill
-516,537
-1,021,274
-103,183
-379,692
-57,676
Total Unusual Items
-516,537
-1,021,274
-103,183
-379,692
-57,676
Normalized EBITDA
-6,599,095
-1,491,934
-1,055,155
-712,137
-373,483
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-206,614.80
-303,726.89
-30,686.62
-2,860.72
-17,152.84
8/31/2022 - 11/20/2013
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