Breakdown
TTM
11/30/2025
11/30/2024
11/30/2023
11/30/2022
Total Revenue
215,791
190,996
162,096
135,200
89,624
Cost of Revenue
138,757
130,464
117,920
95,915
68,314
Gross Profit
77,034
60,532
44,176
39,285
21,310
Operating Expense
46,608
38,669
27,849
23,956
18,842
Operating Income
30,426
21,863
16,327
15,329
2,468
Net Non Operating Interest Income Expense
-2,424
-2,738
-2,210
-1,283
-443
Other Income Expense
-1,616
-668
1,056
4
317
Pretax Income
26,386
18,457
15,173
14,050
2,342
Tax Provision
4,010
5,121
4,093
2,225
1,574
Net Income Common Stockholders
22,182
13,077
10,815
11,621
698
Diluted NI Available to Com Stockholders
22,182
13,077
10,815
11,621
698
Basic EPS
0.88
0.52
0.45
0.49
0.03
Diluted EPS
0.88
0.52
0.45
0.48
0.03
Basic Average Shares
25,173.51
25,109.53
23,874.80
23,906.16
24,319.50
Diluted Average Shares
25,433.37
25,387.46
24,207.06
24,159.74
24,554.20
Total Expenses
185,365
169,133
145,769
119,871
87,156
Net Income from Continuing & Discontinued Operation
22,182
13,077
10,815
11,621
698
Normalized Income
23,552.41
13,559.30
10,043.86
11,617.63
463.26
Interest Income
--
--
--
43
21
Interest Expense
2,424
2,738
2,210
1,326
464
Net Interest Income
-2,424
-2,738
-2,210
-1,283
-443
EBIT
28,810
21,195
17,383
15,376
2,806
EBITDA
39,827
31,754
25,728
22,264
8,545
Reconciled Cost of Revenue
129,303
121,474
110,034
89,489
62,985
Reconciled Depreciation
11,017
10,559
8,345
6,888
5,739
Net Income from Continuing Operation Net Minority Interest
22,182
13,077
10,815
11,621
698
Total Unusual Items Excluding Goodwill
-1,616
-668
1,056
4
317
Total Unusual Items
-1,616
-668
1,056
4
317
Normalized EBITDA
41,443
32,422
24,672
22,260
8,228
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-245.59
-185.70
284.86
0.63
82.26
11/30/2022 - 8/13/1996
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