Breakdown
TTM
11/30/2024
11/30/2023
Total Revenue
1,091.0500
2,760.7040
3,432.7950
Cost of Revenue
221.7290
761.9170
456.0450
Gross Profit
869.3210
1,998.7870
2,976.7500
Operating Expense
1,060.9690
2,066.6920
2,577.8560
Operating Income
-191.6480
-67.9050
398.8940
Net Non Operating Interest Income Expense
-8.1170
-3.5570
-8.4660
Other Income Expense
-7.0120
197.9200
201.4000
Pretax Income
-206.7770
126.4580
591.8280
Tax Provision
0.0400
51.8010
46.9520
Net Income Common Stockholders
-206.8170
74.6570
544.8760
Diluted NI Available to Com Stockholders
-206.8170
74.6570
544.8760
Total Expenses
1,282.6980
2,828.6090
3,033.9010
Net Income from Continuing & Discontinued Operation
-206.8170
74.6570
544.8760
Normalized Income
-196.4613
74.4880
619.7722
Interest Expense
8.1170
3.5570
8.4660
Net Interest Income
-8.1170
-3.5570
-8.4660
EBIT
-198.6600
130.0150
600.2940
EBITDA
-79.6170
366.8930
816.9970
Reconciled Cost of Revenue
221.7290
761.9170
456.0450
Reconciled Depreciation
119.0430
236.8780
216.7030
Net Income from Continuing Operation Net Minority Interest
-206.8170
74.6570
544.8760
Total Unusual Items Excluding Goodwill
-13.4840
0.2200
-81.3500
Total Unusual Items
-13.4840
0.2200
-81.3500
Normalized EBITDA
-66.1330
366.6730
898.3470
Tax Rate for Calcs
0.0002
0.0002
0.0001
Tax Effect of Unusual Items
-3.1283
0.0510
-6.4538
11/30/2023 - 7/24/2026
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