959.00
+9.00
+(0.95%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
5/31/2024
5/31/2023
5/31/2022
5/31/2021
Total Revenue
28,485,091
28,485,091
25,543,522
30,178,556
20,919,021
Cost of Revenue
25,622,248
25,622,248
22,155,609
27,006,553
17,989,746
Gross Profit
2,862,842
2,862,842
3,387,913
3,172,003
2,929,275
Operating Expense
1,409,164
1,409,164
1,404,161
1,252,967
1,263,201
Operating Income
1,453,678
1,453,678
1,983,752
1,919,036
1,666,074
Net Non Operating Interest Income Expense
-38,913
-38,913
-31,445
-24,119
-56,547
Pretax Income
1,377,323
1,377,323
1,979,336
1,854,210
1,608,766
Tax Provision
432,407
432,407
614,645
585,086
483,455
Net Income Common Stockholders
944,916
944,916
1,364,690
1,269,124
1,125,310
Diluted NI Available to Com Stockholders
944,916
944,916
1,364,690
1,269,124
1,125,310
Basic EPS
79.15
--
114.80
105.76
90.19
Diluted EPS
79.11
--
114.75
105.71
90.12
Basic Average Shares
11,938.71
--
11,887.76
12,000.32
12,476.87
Diluted Average Shares
11,944.33
--
11,892.72
12,005.71
12,486.80
Total Operating Income as Reported
1,453,677
1,453,677
1,983,751
1,919,030
1,666,068
Rent Expense Supplemental
--
--
--
86,640
74,245
Total Expenses
27,031,412
27,031,412
23,559,770
28,259,520
19,252,947
Net Income from Continuing & Discontinued Operation
944,916
944,916
1,364,690
1,269,124
1,125,310
Normalized Income
965,564.81
965,564.81
1,363,271.07
1,290,740.47
1,124,871.42
Interest Income
77
77
59
9,193
5,352
Interest Expense
38,990
38,990
31,504
33,312
61,899
Net Interest Income
-38,913
-38,913
-31,445
-24,119
-56,547
EBIT
1,416,313
1,416,313
2,010,840
1,887,522
1,670,665
EBITDA
1,434,622
1,434,622
2,024,078
1,893,958
1,685,506
Reconciled Cost of Revenue
25,622,248
25,622,248
22,155,609
27,006,553
17,989,746
Reconciled Depreciation
18,309
18,309
13,238
6,436
14,841
Net Income from Continuing Operation Net Minority Interest
944,916
944,916
1,364,690
1,269,124
1,125,310
Total Unusual Items Excluding Goodwill
-30,098
-30,098
2,058
-31,582
627
Total Unusual Items
-30,098
-30,098
2,058
-31,582
627
Normalized EBITDA
1,464,720
1,464,720
2,022,020
1,925,540
1,684,879
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-9,449.19
-9,449.19
639.07
-9,965.53
188.42
5/31/2021 - 3/24/2015
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