Breakdown
TTM
11/30/2025
11/30/2024
11/30/2023
11/30/2022
Total Revenue
2,317,180
2,320,885
1,991,269
1,990,486
1,817,094
Cost of Revenue
1,954,645
1,895,633
1,423,023
1,393,172
1,270,282
Gross Profit
362,535
425,252
568,246
597,314
546,812
Operating Expense
499,969
496,041
376,178
367,845
353,100
Operating Income
-137,434
-70,789
192,068
229,469
193,712
Net Non Operating Interest Income Expense
-108,235
-120,812
-50,656
-45,962
-28,502
Pretax Income
-384,201
-330,133
110,371
167,429
140,811
Tax Provision
23,784
-11,410
26,034
47,344
38,620
Net Income Common Stockholders
-405,816
-320,316
82,275
116,126
96,120
Diluted NI Available to Com Stockholders
-405,816
-320,316
82,275
116,126
96,120
Basic EPS
-11.75
-9.27
2.38
3.48
3.06
Diluted EPS
-11.75
-9.27
2.38
3.48
3.06
Basic Average Shares
34,502.40
34,540
34,540
33,336
31,400
Diluted Average Shares
34,502.40
34,540
34,540
33,336
31,400
Total Operating Income as Reported
-275,966
-209,321
161,026
213,391
169,313
Total Expenses
2,454,614
2,391,674
1,799,201
1,761,017
1,623,382
Net Income from Continuing & Discontinued Operation
-405,816
-320,316
82,275
116,126
96,120
Normalized Income
-328,356
-139,513.50
104,912.14
126,516.05
113,483.02
Interest Income
3,149
3,665
4,906
3,802
1,984
Interest Expense
82,675
97,770
60,626
50,435
27,955
Net Interest Income
-108,235
-120,812
-50,656
-45,962
-28,502
EBIT
-301,526
-232,363
170,997
217,864
168,766
EBITDA
252,255
289,863
374,561
403,890
340,321
Reconciled Cost of Revenue
1,954,645
1,895,633
1,423,023
1,393,172
1,270,282
Reconciled Depreciation
553,781
522,226
203,564
186,026
171,555
Net Income from Continuing Operation Net Minority Interest
-409,176
-320,316
82,275
116,126
96,120
Total Unusual Items Excluding Goodwill
-134,700
-134,700
-29,625
-14,491
-23,916
Total Unusual Items
-83,883
-83,883
-29,625
-14,491
-23,916
Normalized EBITDA
336,138
373,746
404,186
418,381
364,237
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-53,880
-4,714.50
-6,987.86
-4,100.95
-6,552.98
11/30/2022 - 6/11/2007
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