Breakdown
TTM
11/30/2025
11/30/2024
11/30/2023
11/30/2022
Total Revenue
11,845,960
10,823,677
10,515,069
7,441,399
7,149,263
Cost of Revenue
5,136,602
4,540,392
4,298,592
2,931,409
3,377,686
Gross Profit
6,709,358
6,283,285
6,216,477
4,509,990
3,771,577
Operating Expense
1,781,126
1,652,224
1,503,747
1,200,350
1,158,459
Operating Income
4,928,232
4,631,061
4,712,730
3,309,640
2,613,118
Net Non Operating Interest Income Expense
-3,506,094
-3,479,926
-3,480,266
-2,740,982
-1,170,425
Other Income Expense
-309,350
-280,146
-226,918
-214,389
-387,131
Pretax Income
1,112,788
870,989
1,005,546
354,269
1,055,562
Tax Provision
245,289
184,570
293,194
91,881
273,852
Net Income Common Stockholders
796,997
630,791
669,273
260,943
777,168
Average Dilution Earnings
--
--
0
0
8,310
Diluted NI Available to Com Stockholders
796,997
630,791
669,273
260,943
785,478
Basic EPS
3.67
2.93
3.08
1.12
3.13
Diluted EPS
3.56
2.83
2.99
1.10
3.06
Basic Average Shares
215,070
215,096
217,079
232,609
247,378
Diluted Average Shares
222,528
222,334
223,650
236,620
255,571
Rent Expense Supplemental
133,863
126,414
118,611
106,051
108,001
Total Expenses
6,917,728
6,192,616
5,802,339
4,131,759
4,536,145
Net Income from Continuing & Discontinued Operation
898,202
710,475
743,383
277,688
785,449
Normalized Income
902,576
714,849
739,716
277,688
785,449
Interest Expense
3,506,094
3,479,926
3,480,266
2,740,982
1,170,425
Net Interest Income
-3,506,094
-3,479,926
-3,480,266
-2,740,982
-1,170,425
EBIT
4,618,882
4,350,915
4,485,812
3,095,251
2,225,987
EBITDA
4,832,115
4,552,821
4,683,662
3,208,724
2,415,330
Reconciled Cost of Revenue
5,154,078
4,530,767
4,291,068
2,930,137
3,361,245
Reconciled Depreciation
195,757
201,906
197,850
113,473
189,343
Net Income from Continuing Operation Net Minority Interest
902,576
714,849
739,716
277,688
785,449
Normalized EBITDA
4,832,115
4,552,821
4,683,662
3,208,724
2,415,330
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
11/30/2022 - 3/17/1980
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