1,444.00
-246.00
(-14.56%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
8/31/2024
8/31/2023
8/31/2022
8/31/2021
Total Revenue
22,221,595
22,221,595
20,858,857
17,859,101
15,263,442
Cost of Revenue
16,521,542
16,521,542
15,680,105
13,954,524
11,596,130
Gross Profit
5,700,052
5,700,052
5,178,752
3,904,576
3,667,311
Operating Expense
3,426,190
3,426,190
3,233,833
3,017,913
2,311,097
Operating Income
2,273,862
2,273,862
1,944,919
886,663
1,356,214
Net Non Operating Interest Income Expense
958
958
-576
-1,890
-2,420
Pretax Income
2,317,631
2,317,631
2,147,083
1,423,146
1,820,624
Tax Provision
741,912
741,912
674,630
456,987
579,840
Net Income Common Stockholders
1,575,719
1,575,719
1,472,452
966,159
1,240,783
Diluted NI Available to Com Stockholders
1,575,719
1,575,719
1,472,452
966,159
1,240,783
Basic EPS
114.24
--
105.35
69.36
89.82
Diluted EPS
114.09
--
105.12
69.00
89.06
Basic Average Shares
13,793.06
--
13,976.76
13,930.02
13,813.81
Diluted Average Shares
13,811.19
--
14,007.34
14,002.30
13,931.99
Total Operating Income as Reported
2,273,862
2,273,862
1,944,918
886,662
1,356,213
Total Expenses
19,947,732
19,947,732
18,913,938
16,972,437
13,907,227
Net Income from Continuing & Discontinued Operation
1,575,719
1,575,719
1,472,452
966,159
1,240,783
Normalized Income
1,575,771.35
1,575,771.35
1,478,909.42
973,541.25
1,251,741.09
Interest Income
1,806
1,806
1,635
1,622
1,619
Interest Expense
848
848
2,211
3,512
4,039
Net Interest Income
958
958
-576
-1,890
-2,420
EBIT
2,318,479
2,318,479
2,149,294
1,426,658
1,824,663
EBITDA
2,368,500
2,368,500
2,196,025
1,483,507
1,865,332
Reconciled Cost of Revenue
16,521,542
16,521,542
15,680,105
13,954,524
11,596,130
Reconciled Depreciation
50,021
50,021
46,731
56,849
40,669
Net Income from Continuing Operation Net Minority Interest
1,575,719
1,575,719
1,472,452
966,159
1,240,783
Total Unusual Items Excluding Goodwill
-77
-77
-9,416
-10,874
-16,079
Total Unusual Items
-77
-77
-9,416
-10,874
-16,079
Normalized EBITDA
2,368,577
2,368,577
2,205,441
1,494,381
1,881,411
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-24.65
-24.65
-2,958.58
-3,491.75
-5,120.91
8/31/2021 - 7/4/2016
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