Breakdown
TTM
8/31/2025
8/31/2024
8/31/2023
8/31/2022
Total Revenue
115,541
57,613
41,158
38,320
15,094
Cost of Revenue
48,248
33,675
23,229
20,126
5,715
Gross Profit
67,293
23,938
17,929
18,194
9,379
Operating Expense
11,984
8,093
6,997
7,628
8,920
Operating Income
55,309
15,845
10,932
10,566
459
Net Non Operating Interest Income Expense
-1,987
-2,104
-1,322
-1,707
-477
Other Income Expense
-29,901
716
726
3,517
-1,868
Pretax Income
23,421
14,457
10,336
12,376
-1,886
Tax Provision
24,058
7,891
6,826
5,331
436
Net Income Common Stockholders
-19,260
687
-470
2,250
-6,216
Diluted NI Available to Com Stockholders
-19,260
687
-470
2,250
-6,216
Basic EPS
-0.06
0.00
0.00
0.01
-0.02
Diluted EPS
-0.06
0.00
0.00
0.01
-0.02
Basic Average Shares
307,306.6150
293,173.1650
289,618.6860
282,401.6030
266,999.7240
Diluted Average Shares
309,411.0730
295,277.6230
289,618.6860
288,529.3280
266,999.7240
Total Expenses
60,232
41,768
30,226
27,754
14,635
Net Income from Continuing & Discontinued Operation
-19,260
687
-470
2,250
-6,216
Normalized Income
-1,319.4000
78.4000
-1,087.1000
139.8000
-4,837.6028
Interest Expense
513
394
3
1,707
477
Net Interest Income
-1,987
-2,104
-1,322
-1,707
-477
EBIT
23,934
14,851
10,339
14,083
-1,409
EBITDA
30,482
18,698
12,599
15,445
-1,287
Reconciled Cost of Revenue
41,763
29,884
21,034
18,867
5,619
Reconciled Depreciation
6,548
3,847
2,260
1,362
122
Net Income from Continuing Operation Net Minority Interest
-19,260
687
-470
2,250
-6,216
Total Unusual Items Excluding Goodwill
-29,901
716
726
3,517
-1,868
Total Unusual Items
-29,901
716
726
3,517
-1,868
Normalized EBITDA
60,383
--
11,873
--
581
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0004
0.0003
Tax Effect of Unusual Items
-11,960.4000
107.4000
108.9000
1,406.8000
-489.6028
8/31/2022 - 5/12/2005
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