0.0920
0.0000
(0.00%)
At close: 5:08:55 PM GMT+8
Breakdown
TTM
5/31/2024
5/31/2023
5/31/2022
5/31/2021
Total Revenue
110,555.0000
110,555.0000
108,930.0000
104,803.0000
118,986.0000
Cost of Revenue
78,103.0000
78,103.0000
77,321.0000
78,976.0000
90,289.0000
Gross Profit
32,452.0000
32,452.0000
31,609.0000
25,827.0000
28,697.0000
Operating Expense
23,531.0000
23,531.0000
22,067.0000
15,201.0000
12,025.0000
Operating Income
8,921.0000
8,921.0000
9,542.0000
10,626.0000
16,672.0000
Net Non Operating Interest Income Expense
-2,502.0000
-2,502.0000
-2,753.0000
-2,863.0000
-2,778.0000
Pretax Income
6,760.0000
6,760.0000
6,882.0000
8,524.0000
17,158.0000
Tax Provision
2,457.0000
2,457.0000
2,973.0000
3,822.0000
5,284.0000
Net Income Common Stockholders
4,303.0000
4,303.0000
3,909.0000
4,702.0000
11,530.0000
Diluted NI Available to Com Stockholders
4,303.0000
4,303.0000
3,909.0000
4,702.0000
11,530.0000
Basic EPS
0.01
--
0.01
0.01
0.01
Diluted EPS
0.01
--
0.01
0.01
0.01
Basic Average Shares
774,725.0000
--
775,124.0000
775,124.0000
776,340.0000
Diluted Average Shares
775,609.0000
--
775,124.0000
775,124.0000
776,340.0000
Total Expenses
101,634.0000
101,634.0000
99,388.0000
94,177.0000
102,314.0000
Net Income from Continuing & Discontinued Operation
4,303.0000
4,303.0000
3,909.0000
4,702.0000
11,530.0000
Normalized Income
4,288.3596
4,288.3596
3,846.7500
4,643.0700
9,659.4194
Interest Income
207.0000
207.0000
93.0000
16.0000
30.0000
Interest Expense
2,709.0000
2,709.0000
2,846.0000
2,879.0000
2,808.0000
Net Interest Income
-2,502.0000
-2,502.0000
-2,753.0000
-2,863.0000
-2,778.0000
EBIT
9,469.0000
9,469.0000
9,728.0000
11,403.0000
19,966.0000
EBITDA
25,221.0000
25,221.0000
25,501.0000
25,772.0000
35,904.0000
Reconciled Cost of Revenue
78,103.0000
78,103.0000
77,321.0000
78,976.0000
90,289.0000
Reconciled Depreciation
15,752.0000
15,752.0000
15,773.0000
14,369.0000
15,938.0000
Net Income from Continuing Operation Net Minority Interest
4,303.0000
4,303.0000
3,909.0000
4,702.0000
11,530.0000
Total Unusual Items Excluding Goodwill
23.0000
23.0000
75.0000
71.0000
2,703.0000
Total Unusual Items
23.0000
23.0000
75.0000
71.0000
2,703.0000
Normalized EBITDA
25,198.0000
25,198.0000
25,426.0000
25,701.0000
33,201.0000
Tax Rate for Calcs
0.0004
0.0004
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
8.3596
8.3596
12.7500
12.0700
832.4194
5/31/2021 - 1/22/2003
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