1,102.00
-156.00
(-12.40%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
5/31/2024
5/31/2023
5/31/2022
5/31/2021
Total Revenue
32,140,000
32,140,000
31,025,000
30,158,000
33,143,000
Cost of Revenue
23,968,000
23,968,000
23,828,000
23,343,000
25,805,000
Gross Profit
8,171,000
8,171,000
7,197,000
6,815,000
7,338,000
Operating Expense
7,243,000
7,243,000
6,679,000
6,643,000
6,914,000
Operating Income
928,000
928,000
518,000
172,000
424,000
Net Non Operating Interest Income Expense
-43,000
-43,000
-51,000
-58,000
-67,000
Pretax Income
1,395,000
1,395,000
1,155,000
-1,230,000
1,164,000
Tax Provision
460,000
460,000
330,000
-299,000
186,000
Net Income Common Stockholders
935,000
935,000
824,000
-930,000
977,000
Diluted NI Available to Com Stockholders
935,000
935,000
824,000
-930,000
977,000
Basic EPS
90.87
99.53
91.85
-104.02
109.38
Diluted EPS
90.87
99.53
91.85
-104.02
109.38
Basic Average Shares
9,335.80
9,399
8,977
8,940
8,941
Diluted Average Shares
9,338.63
9,399
8,977
8,940
8,941
Total Operating Income as Reported
927,000
927,000
517,000
171,000
423,000
Total Expenses
31,211,000
31,211,000
30,507,000
29,986,000
32,719,000
Net Income from Continuing & Discontinued Operation
935,000
935,000
824,000
-930,000
977,000
Normalized Income
996,732
996,732
704,762
654,970.73
610,670.10
Interest Income
5,000
5,000
1,000
--
--
Interest Expense
48,000
48,000
52,000
58,000
67,000
Net Interest Income
-43,000
-43,000
-51,000
-58,000
-67,000
EBIT
1,443,000
1,443,000
1,207,000
-1,172,000
1,231,000
EBITDA
2,203,000
2,203,000
2,047,000
85,000
2,644,000
Reconciled Cost of Revenue
23,968,000
23,968,000
23,828,000
23,343,000
25,805,000
Reconciled Depreciation
760,000
760,000
840,000
1,257,000
1,413,000
Net Income from Continuing Operation Net Minority Interest
935,000
935,000
824,000
-930,000
977,000
Total Unusual Items Excluding Goodwill
-92,000
-92,000
167,000
-2,094,000
436,000
Total Unusual Items
-92,000
-92,000
167,000
-2,094,000
436,000
Normalized EBITDA
2,295,000
2,295,000
1,880,000
2,179,000
2,208,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-30,268
-30,268
47,762
-509,029.27
69,670.10
5/31/2021 - 1/1/2001
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