Breakdown
TTM
2/28/2026
2/28/2025
2/29/2024
2/28/2023
Total Revenue
16,444.34
16,444.34
7,681.13
980.02
2,077.04
Cost of Revenue
11,885.95
11,885.95
8,822.53
3,798.92
--
Gross Profit
4,558.39
4,558.39
-1,141.41
-2,818.90
--
Operating Expense
-29,019.14
-29,019.14
-65,646.83
-70,734.24
38,446.32
Operating Income
33,577.53
33,577.53
64,505.43
67,915.34
-36,369.29
Net Non Operating Interest Income Expense
-3,764.71
-3,764.71
-1,729.57
-150.45
-89.88
Pretax Income
20,552.76
20,552.76
59,754.47
63,581.56
-36,863.37
Tax Provision
3,679.31
3,679.31
11,810.26
2,918.39
78.96
Net Income Common Stockholders
16,873.45
16,873.45
47,944.21
60,663.18
-36,942.33
Diluted NI Available to Com Stockholders
16,873.45
16,873.45
47,944.21
60,663.18
-36,942.33
Basic EPS
0.17
--
0.51
1.84
-1.12
Diluted EPS
0.17
--
0.51
1.84
-1.12
Basic Average Shares
100,105.79
--
93,146.77
33,000
33,000
Diluted Average Shares
100,781.09
--
93,146.77
33,000
33,000
Total Operating Income as Reported
24,317.47
24,317.47
61,484.05
63,732.01
--
Total Expenses
-17,133.19
-17,133.19
-56,824.30
-66,935.33
38,446.32
Net Income from Continuing & Discontinued Operation
16,873.45
16,873.45
47,944.21
60,663.18
-36,942.33
Normalized Income
18,657.49
18,657.49
48,063.27
60,663.18
-36,942.33
Interest Expense
3,764.71
3,764.71
1,729.57
150.45
89.88
Net Interest Income
-3,764.71
-3,764.71
-1,729.57
-150.45
-89.88
EBIT
24,317.47
24,317.47
61,484.05
63,732.01
-36,773.48
EBITDA
24,852.82
24,852.82
61,908.72
64,172.71
-36,773.48
Reconciled Cost of Revenue
11,885.95
11,885.95
8,822.53
3,798.92
--
Reconciled Depreciation
535.35
535.35
424.67
440.70
--
Net Income from Continuing Operation Net Minority Interest
16,873.45
16,873.45
47,944.21
60,663.18
-36,942.33
Total Unusual Items Excluding Goodwill
-2,173.06
-2,173.06
-148.38
0
-406.52
Total Unusual Items
-2,173.06
-2,173.06
-148.38
0
-406.52
Normalized EBITDA
27,025.88
27,025.88
62,057.10
64,172.71
-36,773.48
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-389.02
-389.02
-29.33
0
0
2/28/2023 - 10/16/2024
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