Breakdown
TTM
8/31/2025
8/31/2024
8/31/2023
8/31/2022
Total Revenue
19,830,101
18,077,366
14,290,882
10,056,657
6,870,414
Cost of Revenue
13,267,418
12,565,845
10,169,265
7,342,441
4,796,202
Gross Profit
6,562,684
5,511,521
4,121,616
2,714,216
2,074,212
Operating Expense
6,026,253
4,691,522
3,646,743
2,394,598
1,878,702
Operating Income
536,431
819,999
474,873
319,618
195,510
Net Non Operating Interest Income Expense
-27,133
-20,853
-31,499
-8,497
-6,716
Pretax Income
600,529
818,150
427,833
259,422
213,417
Tax Provision
313,439
288,700
238,970
89,305
78,727
Net Income Common Stockholders
267,700
494,316
188,863
170,117
134,689
Diluted NI Available to Com Stockholders
267,700
494,316
188,863
170,117
134,689
Basic EPS
6.11
11.38
4.45
4.05
3.23
Diluted EPS
5.60
10.33
3.98
3.66
2.95
Basic Average Shares
43,561
43,424.08
42,416.91
41,953.63
41,675.13
Diluted Average Shares
47,836.05
47,852.47
47,453.02
46,480.06
45,657.29
Total Operating Income as Reported
536,430
819,999
474,873
319,617
195,509
Total Expenses
19,293,671
17,257,367
13,816,008
9,737,039
6,674,904
Net Income from Continuing & Discontinued Operation
267,700
494,316
188,863
170,117
134,689
Normalized Income
267,010.60
487,252.80
204,947.22
205,341.58
126,315.63
Interest Income
10,081
6,180
764
--
--
Interest Expense
37,214
27,033
14,249
6,387
4,184
Net Interest Income
-27,133
-20,853
-31,499
-8,497
-6,716
EBIT
637,743
845,183
442,082
265,809
217,601
EBITDA
1,002,627
1,070,079
612,676
356,940
241,351
Reconciled Cost of Revenue
13,267,418
12,565,845
10,169,265
7,342,441
4,796,202
Reconciled Depreciation
364,884
224,896
170,594
91,131
23,750
Net Income from Continuing Operation Net Minority Interest
267,700
494,316
188,863
170,117
134,689
Total Unusual Items Excluding Goodwill
1,149
10,900
-20,943
-53,696
13,270
Total Unusual Items
1,149
10,900
-20,943
-53,696
13,270
Normalized EBITDA
1,001,478
1,059,179
633,619
410,636
228,081
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
459.60
3,836.80
-4,858.78
-18,471.42
4,896.63
8/31/2022 - 7/9/2020
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