237.00
+5.00
+(2.16%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
11/30/2024
11/30/2023
11/30/2022
11/30/2021
Total Revenue
18,233,202
18,233,202
17,832,014
16,319,749
13,860,941
Cost of Revenue
15,027,651
15,027,651
14,688,198
12,755,517
10,372,504
Gross Profit
3,205,551
3,205,551
3,143,815
3,564,231
3,488,437
Operating Expense
3,353,874
3,353,874
3,419,796
3,123,431
2,880,365
Operating Income
-148,323
-148,323
-275,981
440,800
608,072
Net Non Operating Interest Income Expense
-130,897
-130,897
-73,977
-66,614
-37,190
Pretax Income
-241,604
-241,604
-1,066,143
496,747
642,307
Tax Provision
182,004
182,004
51,793
138,332
185,060
Net Income Common Stockholders
-98,820
-98,820
-1,026,120
402,785
542,019
Diluted NI Available to Com Stockholders
-98,820
-98,820
-1,026,120
402,785
542,019
Basic EPS
-7.18
--
-74.60
28.22
35.96
Diluted EPS
-7.18
--
-74.60
28.22
35.96
Basic Average Shares
13,769.61
--
13,754.95
14,274.75
15,072.83
Diluted Average Shares
13,769.61
--
13,754.95
14,274.75
15,072.83
Total Operating Income as Reported
-148,322
-148,322
-275,980
440,800
608,071
Total Expenses
18,381,525
18,381,525
18,107,994
15,878,948
13,252,869
Net Income from Continuing & Discontinued Operation
-98,820
-98,820
-1,026,120
402,785
542,019
Normalized Income
-128,499.36
-128,499.36
-947,084.35
387,880.49
550,598.60
Interest Income
18,820
18,820
13,187
6,061
4,291
Interest Expense
149,717
149,717
87,164
72,675
41,481
Net Interest Income
-130,897
-130,897
-73,977
-66,614
-37,190
EBIT
-91,887
-91,887
-978,979
569,422
683,788
EBITDA
732,031
732,031
-290,519
1,175,519
1,240,445
Reconciled Cost of Revenue
15,027,651
15,027,651
14,688,198
12,755,517
10,372,504
Reconciled Depreciation
823,918
823,918
688,460
606,097
556,657
Net Income from Continuing Operation Net Minority Interest
-98,820
-98,820
-1,026,120
402,785
542,019
Total Unusual Items Excluding Goodwill
38,645
38,645
-102,911
20,672
-12,050
Total Unusual Items
38,645
38,645
-102,911
20,672
-12,050
Normalized EBITDA
693,386
693,386
-187,608
1,154,847
1,252,495
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
8,965.64
8,965.64
-23,875.35
5,767.49
-3,470.40
11/30/2021 - 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