0.2250
-0.0150
(-6.25%)
At close: 3:49:50 PM GMT+13
Breakdown
TTM
1/31/2024
1/31/2023
1/31/2022
6/30/2021
Total Revenue
187,106.0000
187,106.0000
167,131.0000
174,530.0000
162,374.0000
Cost of Revenue
100,916.0000
100,916.0000
115,029.0000
136,513.0000
114,280.0000
Gross Profit
86,190.0000
86,190.0000
52,102.0000
38,017.0000
48,094.0000
Operating Expense
54,850.0000
54,850.0000
56,881.0000
64,137.0000
59,888.0000
Operating Income
31,340.0000
31,340.0000
-4,779.0000
-26,120.0000
-11,794.0000
Net Non Operating Interest Income Expense
655.0000
655.0000
-1,162.0000
-2,619.0000
-2,313.0000
Other Income Expense
8,065.0000
8,065.0000
8,055.0000
-58,853.0000
781.0000
Pretax Income
40,060.0000
40,060.0000
2,114.0000
-87,592.0000
-13,326.0000
Tax Provision
11,608.0000
11,608.0000
223.0000
-14,390.0000
-3,407.0000
Net Income Common Stockholders
28,452.0000
28,452.0000
1,891.0000
-73,202.0000
-9,919.0000
Basic EPS
0.05
--
0.00
-0.26
--
Diluted EPS
0.05
--
0.00
-0.26
--
Basic Average Shares
541,455.0000
--
431,642.0000
280,253.7480
--
Diluted Average Shares
541,455.0000
--
431,642.0000
280,253.7480
--
Net Income from Continuing & Discontinued Operation
28,452.0000
28,452.0000
1,891.0000
-73,202.0000
-9,919.0000
Normalized Income
28,434.2441
28,434.2441
2,344.5180
-23,695.8799
-9,919.0000
Interest Income
1,051.0000
1,051.0000
337.0000
17.0000
20.0000
Interest Expense
185.0000
185.0000
1,290.0000
2,387.0000
2,333.0000
Net Interest Income
655.0000
655.0000
-1,162.0000
-2,619.0000
-2,313.0000
EBIT
40,245.0000
40,245.0000
3,404.0000
-85,205.0000
-10,993.0000
EBITDA
47,830.0000
47,830.0000
11,319.0000
-75,080.0000
-820.0000
Reconciled Cost of Revenue
100,916.0000
100,916.0000
115,029.0000
136,513.0000
114,280.0000
Reconciled Depreciation
7,585.0000
7,585.0000
7,915.0000
10,125.0000
10,173.0000
Net Income from Continuing Operation Net Minority Interest
28,452.0000
28,452.0000
1,891.0000
-73,202.0000
-9,919.0000
Total Unusual Items Excluding Goodwill
25.0000
25.0000
-507.0000
-59,238.0000
--
Total Unusual Items
25.0000
25.0000
-507.0000
-59,238.0000
--
Normalized EBITDA
47,805.0000
47,805.0000
11,826.0000
-15,842.0000
-820.0000
Tax Rate for Calcs
0.0003
0.0003
0.0001
0.0002
0.0003
Tax Effect of Unusual Items
7.2441
7.2441
-53.4820
-9,731.8799
--
6/30/2021 - 10/18/2016
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