Breakdown
TTM
8/31/2025
8/31/2024
8/31/2023
8/31/2022
Total Revenue
3,768.8750
4,069.4440
6,439.5610
4,242
1,647
Cost of Revenue
2,818.1900
3,118.7580
4,876.4030
3,157
1,006
Gross Profit
950.7750
950.6860
1,563.1580
1,085
641
Operating Expense
3,291.4220
2,217.4900
780.8440
539
259
Operating Income
-2,340.6470
-1,266.8040
782.3140
546
382
Net Non Operating Interest Income Expense
-86.9740
-163.7750
-58.2010
-92
-28
Pretax Income
-2,535.4950
-1,588.4530
724.1130
454
354
Tax Provision
-442.1720
-205.4110
205.4110
93
67
Net Income Common Stockholders
-2,093.3230
-1,383.0420
518.7020
361
287
Diluted NI Available to Com Stockholders
-2,093.3230
-1,383.0420
518.7020
361
287
Basic EPS
-0.05
-0.04
0.01
0.01
0.01
Diluted EPS
-0.05
-0.04
0.01
0.01
0.01
Basic Average Shares
65,601.9850
34,576.0500
55,849.3530
55,849.3530
55,849.3530
Diluted Average Shares
66,202.2200
34,576.0500
55,849.3530
55,849.3530
55,849.3530
Total Operating Income as Reported
-2,414.6470
-1,390.8040
782.3140
546
382
Total Expenses
6,109.6120
5,336.2480
5,657.2470
3,696
1,265
Net Income from Continuing & Discontinued Operation
-2,093.3230
-1,383.0420
518.7020
361
287
Normalized Income
-2,004.2614
-1,245.5835
518.7020
361
287
Interest Income
--
0.3740
0
--
--
Interest Expense
87.3480
164.1490
58.2010
92
28
Net Interest Income
-86.9740
-163.7750
-58.2010
-92
-28
EBIT
-2,448.1470
-1,424.3040
782.3140
546
382
EBITDA
-2,448.1470
-1,249.3490
813.8540
550
385
Reconciled Cost of Revenue
2,818.1900
3,118.7580
4,876.4030
3,157
1,006
Reconciled Depreciation
--
174.9550
31.5400
4
3
Net Income from Continuing Operation Net Minority Interest
-2,093.3230
-1,383.0420
518.7020
361
287
Total Unusual Items Excluding Goodwill
-107.8740
-157.8740
0
--
--
Total Unusual Items
-107.8740
-157.8740
0
--
--
Normalized EBITDA
-2,340.2730
-1,091.4750
813.8540
550
385
Tax Rate for Calcs
0.0002
0.0001
0.0003
0.0002
0.0002
Tax Effect of Unusual Items
-18.8124
-20.4155
0
0
0
8/31/2022 - 2/5/2025
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