• Calculate a common-size (vertical analysis) for the balance sheet and income statement for the most recent year

Breakdown 9/30/2021 > Total Assets 31,392,600 > Total Liabilities Net Minority Int... 36,707,100 > Total Equity Gross Minority Inte... -5,314,500 Total Capitalization 8,295,700 Common Stock Equity -5,321,200 Capital Lease Obligations 8,989,300 Net Tangible Assets -9,348,400 Working Capital 1,605,000 Invested Capital 9,294,600 Tangible Book Value -9,348,400 Total Debt 23,605,100 Net Debt 8,160,100 Share Issued 1,180,000 Ordinary Shares Number 1,180,000 Breakdown TTM > Total Revenue 29,060,600 Cost of Revenue 20,669,600 Gross Profit 8,391,000 > Operating Expense 3,733,800 Operating Income 4,657,200 > Net Non Operating Interest Inc... -379,700 > Other Income Expense 1,079,400 Pretax Income 5,356,900 Tax Provision 1,156,600 > Net Income Common Stockhold... 4,199,300 Diluted NI Available to Com Stock... 4,199,300 Basic EPS Diluted EPS Basic Average Shares Diluted Average Shares Total Operating Income as Reported 4,872,100 Rent Expense Supplemental 2,561,500 Total Expenses 24,403,400 Net Income from Continuing & Dis... 4,199,300 Normalized Income 3,655,126 Interest Income 90,100 Interest Expense 469,800 Net Interest Income -379,700 EBIT 5,826,700 EBITDA 7,350,800 Reconciled Cost of Revenue 20,587,200 Reconciled Depreciation 1,524,100 Net Income from Continuing Oper... 4,199,300 Total Unusual Items Excluding Goo... 694,100 Total Unusual Items 694,100 Normalized EBITDA 6,656,700 Tax Rate for Calcs 0 Tax Effect of Unusual Items 149,926