Breakdown
TTM
5/31/2026
5/31/2025
5/31/2024
5/31/2023
Total Revenue
7,900.4310
7,900.4310
--
6,981.3910
7,409.5080
Cost of Revenue
4,090.8940
4,090.8940
--
4,393.8280
4,478.2660
Gross Profit
3,809.5370
3,809.5370
--
2,587.5630
2,931.2420
Operating Expense
5,190.7760
5,190.7760
2,951.3350
3,198.1540
3,538.3730
Operating Income
-1,381.2390
-1,381.2390
-445.9500
-610.5910
-607.1310
Net Non Operating Interest Income Expense
-473.2420
-473.2420
-376.1040
-307.4080
-288.2580
Other Income Expense
216.8830
216.8830
495.3370
208.1290
71.2740
Pretax Income
-1,637.5980
-1,637.5980
-326.7170
-709.8700
-824.1150
Net Income Common Stockholders
-1,637.5980
-1,637.5980
-326.7170
-709.8700
-824.1150
Diluted NI Available to Com Stockholders
-1,637.5980
-1,637.5980
-326.7170
-709.8700
-824.1150
Basic EPS
-0.01
-0.03
-0.01
-0.01
-0.02
Diluted EPS
-0.01
-0.03
-0.01
-0.01
-0.02
Basic Average Shares
63,751.3650
63,906.8450
59,126.0230
47,939.6320
35,785.2580
Diluted Average Shares
63,751.3650
63,906.8450
59,126.0230
47,939.6320
35,785.2580
Rent Expense Supplemental
--
--
--
--
0
Total Expenses
9,281.6700
9,281.6700
7,287.8710
7,591.9820
8,016.6390
Net Income from Continuing & Discontinued Operation
-1,637.5980
-1,637.5980
-326.7170
-709.8700
-824.1150
Normalized Income
-1,637.5980
-1,637.5980
-326.7170
-770.8250
-849.6990
Interest Income
1.9200
1.9200
--
9.6600
0.9480
Net Interest Income
-473.2420
-473.2420
-376.1040
-307.4080
-288.2580
EBIT
-1,381.2390
-1,381.2390
-445.9500
-610.5910
-607.1310
EBITDA
-262.9430
-262.9430
229.6230
-165.7240
-90.5630
Reconciled Cost of Revenue
4,090.8940
4,090.8940
--
4,393.8280
4,478.2660
Reconciled Depreciation
1,118.2960
1,118.2960
675.5730
444.8670
516.5680
Net Income from Continuing Operation Net Minority Interest
-1,637.5980
-1,637.5980
-326.7170
-709.8700
-824.1150
Total Unusual Items Excluding Goodwill
--
--
--
60.9550
25.5840
Total Unusual Items
--
--
--
60.9550
25.5840
Normalized EBITDA
-262.9430
-262.9430
229.6230
-226.6790
-116.1470
Tax Rate for Calcs
0
0
--
0
0
Tax Effect of Unusual Items
0
0
--
0
0
5/31/2023 - 7/10/2009
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