1,413.00
-2.00
(-0.14%)
At close: April 18 at 3:30:00 PM GMT+9
Breakdown
TTM
11/30/2024
11/30/2023
11/30/2022
11/30/2021
Total Revenue
16,864,222
16,864,222
14,072,548
10,919,180
4,983,871
Cost of Revenue
6,763,635
6,763,635
5,364,870
3,919,800
1,985,486
Gross Profit
10,100,586
10,100,586
8,707,677
6,999,379
2,998,384
Operating Expense
9,252,643
9,252,643
7,944,181
7,168,558
5,580,901
Operating Income
847,943
847,943
763,496
-169,179
-2,582,517
Net Non Operating Interest Income Expense
1,100
1,100
-3,374
-13,993
-13,357
Pretax Income
739,810
739,810
698,484
1,218,213
-747,497
Tax Provision
352,548
352,548
339,868
475,128
-170,314
Net Income Common Stockholders
380,372
380,372
357,886
743,085
-577,182
Diluted NI Available to Com Stockholders
380,372
380,372
357,886
743,085
-577,182
Basic EPS
41.39
--
38.95
81.29
-63.76
Diluted EPS
41.39
--
38.94
81.04
-63.76
Basic Average Shares
9,189.95
--
9,189.52
9,141.08
9,052.42
Diluted Average Shares
9,190.07
--
9,190.70
9,169.36
9,052.42
Total Operating Income as Reported
847,941
847,941
763,494
-169,180
-2,582,518
Rent Expense Supplemental
1,186,545
1,186,545
1,103,175
1,082,199
945,888
Total Expenses
16,016,278
16,016,278
13,309,051
11,088,358
7,566,387
Net Income from Continuing & Discontinued Operation
380,372
380,372
357,886
743,085
-577,182
Normalized Income
529,015.33
529,015.33
522,600.50
906,308.76
-389,550.83
Interest Income
16,866
16,866
9,976
3,947
2,505
Interest Expense
15,766
15,766
13,350
17,940
15,862
Net Interest Income
1,100
1,100
-3,374
-13,993
-13,357
EBIT
755,576
755,576
711,834
1,236,153
-731,635
EBITDA
1,162,628
1,162,628
1,037,706
1,610,336
-413,465
Reconciled Cost of Revenue
6,763,635
6,763,635
5,364,870
3,919,800
1,985,486
Reconciled Depreciation
407,052
407,052
325,872
374,183
318,170
Net Income from Continuing Operation Net Minority Interest
380,372
380,372
357,886
743,085
-577,182
Total Unusual Items Excluding Goodwill
-193,546
-193,546
-214,472
-267,142
-242,997
Total Unusual Items
-193,546
-193,546
-214,472
-267,142
-242,997
Normalized EBITDA
1,356,174
1,356,174
1,252,178
1,877,478
-170,468
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-44,902.67
-44,902.67
-49,757.50
-103,918.24
-55,365.83
11/30/2021 - 9/14/2016
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