Bassett Furniture Industries, Incorporated (BSET)
Every figure this model derived for BSET, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-05-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 4,847,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-05-30 |
| cash | 53,890,000 | CashAndCashEquivalentsAtCarryingValue |
2026-05-30 |
| current assets | 138,414,000 | AssetsCurrent |
2026-05-30 |
| current liabilities | 70,103,000 | LiabilitiesCurrent |
2026-05-30 |
| equity | 164,476,000 | StockholdersEquity |
2026-05-30 |
| interest expense | 50,000 | InterestPaid |
2026-05-30 |
| ocf | 8,484,000 | NetCashProvidedByUsedInOperatingActivities |
2026-05-30 |
| revenue | 332,863,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-05-30 |
| sbc | 0 | AllocatedShareBasedCompensationExpense |
2021-08-28 |
The ratios
The figures themselves rather than their scores — what somebody looking up BSET on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 4.54 |
| current ratio | 3.11 |
| current ratio reported | 1.97 |
| deferred revenue growth | 6.4 |
| ebit cagr | -38.67 |
| ev ebit | 21.15 |
| ev owner earnings | 36.5 |
| ev sales | 0.4 |
| fcf margin | 1.09 |
| growth cv | 12.85 |
| interest cover | 125.5 |
| operating margin | 1.89 |
| owner earnings margin | 1.09 |
| revenue growth | 1.96 |
| revenue growth per share | 1.96 |
| roic | 4.45 |
| rule of 40 | 3.84 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
400 more elements from BSET's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Revenues | 456,855,000 | 2018-11-24 | 19 | USD |
Assets | 317,485,000 | 2026-05-30 | 137 | USD |
LiabilitiesAndStockholdersEquity | 317,485,000 | 2026-05-30 | 122 | USD |
PropertyPlantAndEquipmentGross | 239,872,000 | 2025-11-29 | 36 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 184,704,000 | 2019-11-30 | 37 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 166,697,000 | 2025-11-29 | 36 | USD |
BuildingsAndImprovementsGross | 122,688,000 | 2025-11-29 | 28 | USD |
RetainedEarningsAccumulatedDeficit | 120,617,000 | 2026-05-30 | 196 | USD |
SalesRevenueNet | 110,272,000 | 2018-02-24 | 65 | USD |
AssetsNoncurrentOtherThanNoncurrentInvestmentsAndPropertyPlantAndEquipment | 107,141,000 | 2026-05-30 | 58 | USD |
MachineryAndEquipmentGross | 106,318,000 | 2025-11-29 | 28 | USD |
EquityMethodInvestmentSummarizedFinancialInformationNoncurrentLiabilities | 105,526,000 | 2011-11-26 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 104,219,000 | 2025-11-29 | 9 | USD |
SalesRevenueGoodsNet | 96,123,000 | 2018-02-24 | 135 | USD |
GrossProfit | 92,512,000 | 2026-05-30 | 128 | USD |
OperatingLeaseLiability | 88,652,000 | 2025-11-29 | 9 | USD |
SellingGeneralAndAdministrativeExpense | 88,544,000 | 2026-05-30 | 80 | USD |
EquityMethodInvestmentRealizedGainLossOnDisposal | 85,542,000 | 2011-11-26 | 12 | USD |
LiabilitiesNoncurrent | 82,906,000 | 2026-05-30 | 122 | USD |
InventoryGross | 82,519,000 | 2026-05-30 | 114 | USD |
OperatingLeaseRightOfUseAsset | 77,488,000 | 2026-05-30 | 55 | USD |
EquityMethodInvestmentNetSalesProceeds | 76,260,000 | 2011-05-02 | 3 | USD |
PropertyPlantAndEquipmentNet | 71,930,000 | 2026-05-30 | 122 | USD |
CostOfGoodsAndServicesSold | 71,581,000 | 2026-05-30 | 87 | USD |
CostOfRevenue | 71,581,000 | 2026-05-30 | 20 | USD |
OperatingLeaseLiabilityNoncurrent | 70,132,000 | 2026-05-30 | 54 | USD |
InventoryNet | 64,631,000 | 2026-05-30 | 122 | USD |
CommonStockSharesAuthorized | 50,000,000 | 2025-11-29 | 30 | shares |
CommonStockValueOutstanding | 49,883,000 | 2020-08-29 | 58 | USD |
OperatingLeasesFutureMinimumPaymentsDueThereafter | 47,518,000 | 2019-11-30 | 8 | USD |
EquityMethodInvestmentSummarizedFinancialInformationNoncurrentAssets | 43,892,000 | 2011-11-26 | 1 | USD |
CostOfGoodsSold | 43,269,000 | 2018-02-24 | 111 | USD |
CommonStockValue | 43,157,000 | 2026-05-30 | 64 | USD |
LeaseAndRentalExpense | 41,809,000 | 2019-11-30 | 27 | USD |
NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersDiluted | 40,512,000 | 2022-08-27 | 15 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTax | 39,985,000 | 2022-11-26 | 3 | USD |
AssetsNoncurrent | 38,086,000 | 2019-03-02 | 60 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 37,031,000 | 2019-11-30 | 8 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 35,902,000 | 2026-05-30 | 124 | USD |
RetailRelatedInventoryMerchandise | 35,169,000 | 2022-08-27 | 6 | USD |
DeferredTaxAssetsGross | 33,137,000 | 2025-11-29 | 28 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 32,478,000 | 2019-11-30 | 23 | USD |
InventoryFinishedGoods | 31,028,000 | 2026-05-30 | 114 | USD |
DeferredTaxAssetsNet | 30,873,000 | 2025-11-29 | 28 | USD |
OperatingLossCarryforwards | 29,059,000 | 2012-11-24 | 1 | USD |
InvestmentsFairValueDisclosure | 28,125,000 | 2013-08-31 | 5 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 27,929,000 | 2019-11-30 | 23 | USD |
CustomerAdvancesCurrent | 27,157,000 | 2018-11-24 | 60 | USD |
StockIssuedDuringPeriodSharesEmployeeStockPurchasePlans | 26,970,000 | 2025-11-29 | 42 | shares |
ContractWithCustomerLiabilityCurrent | 25,568,000 | 2026-05-30 | 68 | USD |
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty | 25,317,000 | 2012-11-24 | 3 | USD |
ContractWithCustomerLiability | 24,969,000 | 2025-11-29 | 35 | USD |
DeferredIncomeTaxLiabilities | 24,894,000 | 2025-11-29 | 28 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 24,364,000 | 2025-11-29 | 7 | USD |
OperatingLeaseCost | 23,375,000 | 2025-11-29 | 20 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 22,929,000 | 2025-11-29 | 9 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 22,913,000 | 2019-11-30 | 23 | USD |
LeaseCost | 22,798,000 | 2025-11-29 | 20 | USD |
EquityMethodInvestmentSummarizedFinancialInformationCurrentAssets | 22,575,000 | 2011-11-26 | 1 | USD |
AccountsReceivableNet | 22,340,000 | 2020-11-28 | 20 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | -20,481,000 | 2018-11-24 | 68 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 20,141,000 | 2025-11-29 | 9 | USD |
EquityMethodInvestmentSummarizedFinancialInformationRevenue | 19,955,000 | 2012-11-24 | 3 | USD |
AccountsPayableFairValueDisclosure | 19,048,000 | 2013-08-31 | 10 | USD |
ShortTermInvestments | 17,988,000 | 2026-05-30 | 106 | USD |
OperatingLeaseLiabilityCurrent | 17,689,000 | 2026-05-30 | 54 | USD |
InventoryRawMaterialsAndSupplies | 16,949,000 | 2026-05-30 | 114 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 16,835,000 | 2019-11-30 | 23 | USD |
GoodwillGross | 16,523,000 | 2026-02-28 | 78 | USD |
AccountsReceivableFairValueDisclosure | 16,219,000 | 2013-08-31 | 10 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 15,567,000 | 2025-11-29 | 10 | USD |
LineOfCreditFacilityMaximumBorrowingCapacity | 15,000,000 | 2015-08-29 | 17 | USD |
ProceedsFromRepaymentsOfLinesOfCredit | -15,000,000 | 2010-11-27 | 4 | USD |
LineOfCreditFacilityRemainingBorrowingCapacity | 14,784,000 | 2015-05-30 | 14 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 14,698,000 | 2017-08-26 | 6 | USD |
SalesRevenueServicesNet | 14,149,000 | 2018-02-24 | 53 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 13,586,000 | 2025-11-29 | 9 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 13,573,000 | 2025-11-29 | 7 | USD |
LettersOfCreditOutstandingAmount | 13,175,000 | 2015-08-29 | 8 | USD |
EquityMethodInvestmentSummarizedFinancialInformationCurrentLiabilities | 13,163,000 | 2011-11-26 | 1 | USD |
AccountsReceivableGrossCurrent | 13,067,000 | 2026-05-30 | 114 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 13,001,000 | 2021-08-28 | 72 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | 13,001,000 | 2021-08-28 | 96 | USD |
RealEstateInvestmentsOther | 12,872,000 | 2012-08-25 | 10 | USD |
AccountsReceivableNetCurrent | 12,559,000 | 2026-05-30 | 129 | USD |
InventoryLIFOReserve | 12,193,000 | 2026-05-30 | 114 | USD |
AssetImpairmentCharges | 12,184,000 | 2020-05-30 | 14 | USD |
AccountsPayableCurrent | 12,068,000 | 2026-05-30 | 122 | USD |
PostemploymentBenefitsLiabilityNoncurrent | 12,048,000 | 2026-05-30 | 122 | USD |
IncreaseDecreaseInRestrictedCash | -11,240,000 | 2011-11-26 | 5 | USD |
Land | 10,866,000 | 2025-11-29 | 28 | USD |
AdvertisingExpense | 10,330,000 | 2025-11-29 | 42 | USD |
DepreciationNonproduction | 10,226,000 | 2015-11-28 | 6 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | -10,162,000 | 2017-08-26 | 6 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -9,983,000 | 2026-05-30 | 43 | USD |
IncomeLossFromContinuingOperations | -9,695,000 | 2024-11-30 | 29 | USD |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | -9,695,000 | 2024-11-30 | 9 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 9,626,000 | 2025-11-29 | 9 | USD |
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear | 9,392,000 | 2019-08-31 | 15 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 9,354,000 | 2020-08-29 | 3 | USD |
GoodwillImpairedAccumulatedImpairmentLoss | 9,306,000 | 2026-05-30 | 86 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 9,228,000 | 2026-05-30 | 40 | USD |
PostemploymentBenefitsLiabilityCurrentAndNoncurrent | 9,154,000 | 2012-08-25 | 2 | USD |
OtherAssetsNoncurrent | 8,928,000 | 2026-05-30 | 122 | USD |
CashAndCashEquivalentsFairValueDisclosure | 8,904,000 | 2013-08-31 | 10 | USD |
Depreciation | 8,743,000 | 2025-11-29 | 36 | USD |
CommonStockSharesIssued | 8,651,054 | 2025-11-29 | 30 | shares |
CommonStockSharesOutstanding | 8,651,054 | 2025-11-29 | 30 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 8,643,494 | 2026-05-30 | 174 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 8,617,003 | 2026-05-30 | 175 | shares |
OtherPostretirementDefinedBenefitPlanLiabilitiesCurrentAndNoncurrent | 8,444,000 | 2021-08-28 | 8 | USD |
OtherAccruedLiabilitiesCurrent | 8,006,000 | 2026-05-30 | 122 | USD |
EquityMethodInvestments | 7,787,000 | 2014-08-30 | 16 | USD |
Goodwill | 7,664,000 | 2026-05-30 | 104 | USD |
OperatingLeasesFutureMinimumPaymentsReceivable | 7,410,000 | 2020-02-29 | 9 | USD |
ProceedsFromIssuanceOfDebt | 7,384,000 | 2016-11-26 | 18 | USD |
AccumulatedDistributionsInExcessOfNetIncome | -7,356,000 | 2010-11-27 | 1 | USD |
FinancingReceivableAllowanceForCreditLossesWriteOffs | 7,292,000 | 2011-11-26 | 1 | USD |
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain | 7,212,000 | 2015-11-28 | 10 | USD |
DefinedBenefitPlanAccumulatedBenefitObligation | 6,990,000 | 2025-11-29 | 28 | USD |
DefinedBenefitPlanAmountsRecognizedInBalanceSheet | 6,990,000 | 2025-11-29 | 28 | USD |
DefinedBenefitPlanBenefitObligation | 6,990,000 | 2025-11-29 | 39 | USD |
DividendsCommonStockCash | 6,939,000 | 2025-11-29 | 116 | USD |
IntangibleAssetsNetIncludingGoodwill | 6,939,000 | 2025-05-31 | 87 | USD |
OtherAssetsCurrent | 6,924,000 | 2026-05-30 | 122 | USD |
IntangibleAssetsNetExcludingGoodwill | 6,881,000 | 2026-05-30 | 10 | USD |
ShippingHandlingAndTransportationCosts | 6,863,000 | 2015-11-28 | 6 | USD |
IndefiniteLivedTradeNames | 6,848,000 | 2026-05-30 | 90 | USD |
EmployeeRelatedLiabilitiesCurrent | 6,772,000 | 2026-05-30 | 122 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -6,692,000 | 2026-05-30 | 137 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsDomestic | 6,341,000 | 2011-11-26 | 1 | USD |
RealEstateInvestmentPropertyNet | 6,302,000 | 2014-11-29 | 20 | USD |
AccruedRentCurrentAndNoncurrent | 6,227,000 | 2019-03-02 | 12 | USD |
DeferredIncomeTaxAssetsNet | 6,180,000 | 2026-05-30 | 54 | USD |
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent | 6,175,000 | 2025-11-29 | 28 | USD |
EntityWideDisclosureOnGeographicAreasRevenueFromExternalCustomersAttributedToForeignCountries | 6,121,000 | 2012-11-24 | 3 | USD |
DeferredTaxAssetsLiabilitiesNet | 5,979,000 | 2025-11-29 | 28 | USD |
FinancingReceivableRecordedInvestmentPastDue | 5,917,000 | 2012-08-25 | 1 | USD |
DeferredTaxAssetsLiabilitiesNetNoncurrent | 5,813,000 | 2015-08-29 | 24 | USD |
DeferredTaxAssetsNetNoncurrent | 5,744,000 | 2019-11-30 | 34 | USD |
InventoryValuationReserves | 5,695,000 | 2026-05-30 | 135 | USD |
DeferredTaxAssetsLiabilitiesNetCurrent | 5,378,000 | 2015-08-29 | 24 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -5,375,000 | 2026-05-30 | 69 | USD |
ProceedsFromSaleOfPropertyHeldForSale | 5,157,000 | 2014-08-30 | 3 | USD |
ProceedsFromSaleOfRealEstate | 5,157,000 | 2015-11-28 | 9 | USD |
ProceedsFromSaleMaturityAndCollectionsOfInvestments | 5,000,000 | 2014-11-29 | 29 | USD |
NotesReceivableGross | 4,775,000 | 2012-11-24 | 4 | USD |
OtherReceivablesNetCurrent | 4,695,000 | 2011-05-02 | 1 | USD |
DepreciationDepletionAndAmortization | 4,517,000 | 2026-05-30 | 185 | USD |
FiniteLivedIntangibleAssetsGross | 4,384,000 | 2021-11-27 | 54 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 4,294,000 | 2026-05-30 | 197 | USD |
AllowanceForNotesAndLoansReceivableNoncurrent | 4,140,000 | 2011-11-26 | 2 | USD |
AccountsReceivableGross | 4,139,000 | 2012-08-25 | 2 | USD |
FinancingReceivableAllowanceForCreditLosses | 4,139,000 | 2012-11-24 | 5 | USD |
NetCashProvidedByUsedInFinancingActivities | -4,121,000 | 2026-05-30 | 131 | USD |
LossContingencyEstimateOfPossibleLoss | 4,118,000 | 2025-11-29 | 28 | USD |
DeferredTaxAssetsInventory | 4,070,000 | 2025-11-29 | 28 | USD |
OtherLongTermDebtNoncurrent | 3,821,000 | 2016-11-26 | 1 | USD |
EquityMethodInvestmentDividendsOrDistributions | 3,756,000 | 2011-11-26 | 10 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsDeferredRent | 3,753,000 | 2019-11-30 | 12 | USD |
RealEstateHeldforsale | 3,623,000 | 2022-05-28 | 2 | USD |
FinancingReceivableRecordedInvestmentEqualToGreaterThan90DaysPastDue | 3,622,000 | 2012-08-25 | 1 | USD |
ProceedsFromSaleOfInvestmentProjects | 3,592,000 | 2017-08-26 | 4 | USD |
EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss | 3,470,000 | 2012-11-24 | 3 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 3,443,000 | 2025-11-29 | 23 | USD |
PaymentsOfDividends | 3,443,000 | 2026-05-30 | 132 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 3,418,000 | 2017-11-25 | 5 | USD |
OperatingIncomeLoss | 3,400,000 | 2026-05-30 | 254 | USD |
IncreaseDecreaseInOtherOperatingAssets | -3,380,000 | 2025-11-29 | 87 | USD |
AssetsFairValueDisclosure | 3,206,000 | 2012-08-25 | 1 | USD |
Investments | 3,206,000 | 2012-08-25 | 3 | USD |
MarketableSecuritiesCurrent | 3,206,000 | 2012-08-25 | 8 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -3,183,000 | 2017-08-26 | 6 | USD |
NetIncomeLoss | 3,155,000 | 2026-05-30 | 279 | USD |
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic | 3,155,000 | 2026-05-30 | 46 | USD |
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersDiluted | 3,155,000 | 2026-05-30 | 46 | USD |
NetCashProvidedByUsedInInvestingActivities | -3,150,000 | 2026-05-30 | 131 | USD |
ComprehensiveIncomeNetOfTax | 3,134,000 | 2026-05-30 | 187 | USD |
NotesPayableFairValueDisclosure | 3,104,000 | 2013-08-31 | 10 | USD |
AvailableForSaleSecuritiesFairValueDisclosure | 2,939,000 | 2012-11-24 | 3 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperation | 2,835,000 | 2015-03-12 | 2 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter | 2,800,000 | 2025-11-29 | 14 | USD |
IncreaseDecreaseInInventories | 2,771,000 | 2026-05-30 | 137 | USD |
IncreaseDecreaseInOtherCurrentAssets | -2,768,000 | 2026-05-30 | 50 | USD |
AvailableForSaleSecuritiesAmortizedCost | 2,731,000 | 2012-11-24 | 3 | USD |
ProceedsFromMaturitiesPrepaymentsAndCallsOfShorttermInvestments | 2,713,000 | 2025-11-29 | 3 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPostretirementBenefits | 2,652,000 | 2025-11-29 | 28 | USD |
SegmentExpenditureAdditionToLongLivedAssets | 2,592,000 | 2026-05-30 | 15 | USD |
IncreaseDecreaseInOtherReceivables | 2,348,000 | 2013-03-02 | 6 | USD |
ProceedsFromSaleOfEquityMethodInvestments | 2,348,000 | 2014-11-29 | 34 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 2,324,000 | 2016-08-27 | 10 | USD |
DefinedBenefitPlanAmountsRecognizedInOtherComprehensiveIncomeLossNetGainLossBeforeTax | 2,297,000 | 2013-11-30 | 4 | USD |
StockRepurchasedAndRetiredDuringPeriodValue | 2,285,000 | 2025-11-29 | 67 | USD |
DeferredTaxAssetsValuationAllowance | 2,264,000 | 2025-11-29 | 29 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsForeign | 2,264,000 | 2025-11-29 | 5 | USD |
DueToAffiliateCurrentAndNoncurrent | 2,234,000 | 2014-08-30 | 14 | USD |
SecuredDebt | 2,218,000 | 2014-11-29 | 20 | USD |
LoansPayableFairValueDisclosure | 2,196,000 | 2014-11-29 | 20 | USD |
FinancingReceivableRecordedInvestmentCurrent | 2,180,000 | 2012-08-25 | 1 | USD |
GainOnSaleOfInvestments | 2,157,000 | 2018-02-24 | 3 | USD |
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability | 2,157,000 | 2018-02-24 | 1 | USD |
TaxCutsAndJobsActOf2017ChangeInTaxRateDeferredTaxAssetIncomeTaxExpense | 2,157,000 | 2018-02-24 | 1 | USD |
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice | 2,141,000 | 2012-11-24 | 3 | USD |
BusinessAcquisitionPurchasePriceAllocationAssetsAcquiredLiabilitiesAssumedNet | 2,141,000 | 2012-11-24 | 3 | USD |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax | 2,085,000 | 2013-11-30 | 4 | USD |
AvailableForSaleSecuritiesGrossRealizedGains | 2,024,000 | 2010-11-27 | 3 | USD |
GainLossOnSaleOfEquityInvestments | -2,024,000 | 2010-08-28 | 1 | USD |
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation | 1,998,000 | 2015-11-28 | 9 | USD |
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities | 1,998,000 | 2015-11-28 | 14 | USD |
PaymentsToAcquireProductiveAssets | 1,966,000 | 2019-11-30 | 1 | USD |
SecuredLongTermDebt | 1,902,000 | 2014-11-29 | 28 | USD |
IncreaseDecreaseInAccountsReceivable | -1,851,000 | 2026-05-30 | 137 | USD |
NonoperatingIncomeExpense | -1,850,000 | 2022-08-27 | 23 | USD |
LitigationReserve | 1,750,000 | 2020-08-29 | 2 | USD |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax | 1,712,000 | 2022-11-26 | 11 | USD |
DeferredRevenue | 1,678,000 | 2011-11-26 | 1 | USD |
BusinessAcquisitionCostOfAcquiredEntityOtherNoncashConsideration | 1,592,000 | 2012-11-24 | 3 | USD |
ProceedsFromIncomeTaxRefunds | 1,582,000 | 2010-11-27 | 1 | USD |
CurrentFederalTaxExpenseBenefit | 1,538,000 | 2025-11-29 | 42 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableCurrent | 1,533,000 | 2019-11-30 | 8 | USD |
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsInventory | 1,480,000 | 2012-11-24 | 3 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 1,472,000 | 2025-11-29 | 21 | USD |
LossContingencyDamagesAwardedValue | 1,449,000 | 2012-10-31 | 5 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableInThreeYears | 1,429,000 | 2020-02-29 | 9 | USD |
LitigationSettlementAmount | 1,428,000 | 2016-08-27 | 1 | USD |
LitigationSettlementAmountAwardedFromOtherParty | 1,428,000 | 2016-11-26 | 4 | USD |
AssetsHeldForSaleLongLived | 1,401,000 | 2013-11-30 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableInTwoYears | 1,395,000 | 2020-02-29 | 9 | USD |
PaymentsToAcquireInterestInSubsidiariesAndAffiliates | 1,345,000 | 2015-11-28 | 9 | USD |
GainsLossesOnExtinguishmentOfDebt | 1,305,000 | 2011-11-26 | 8 | USD |
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount | 1,296,000 | 2012-11-24 | 2 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 1,257,000 | 2016-11-26 | 5 | USD |
DividendsPayableCurrent | 1,249,000 | 2020-05-30 | 41 | USD |
ContractWithCustomerAssetNet | 1,240,000 | 2021-11-27 | 12 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities | 1,236,000 | 2015-11-28 | 6 | USD |
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilitiesAccruedLiabilities | 1,227,000 | 2012-11-24 | 3 | USD |
DeferredCostsCurrentAndNoncurrent | 1,175,000 | 2011-11-26 | 1 | USD |
DeferredTaxAssetsOther | 1,142,000 | 2025-11-29 | 28 | USD |
IncomeTaxExpenseBenefit | 1,139,000 | 2026-05-30 | 204 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 1,129,000 | 2026-05-30 | 4 | USD |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax | 1,121,000 | 2021-11-27 | 2 | USD |
IncomeTaxesPaidNet | 1,118,000 | 2026-05-30 | 53 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableInFourYears | 1,113,000 | 2020-02-29 | 9 | USD |
OtherNonoperatingExpense | 1,091,000 | 2012-08-25 | 4 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableRemainderOfFiscalYear | 1,078,000 | 2020-02-29 | 1 | USD |
ProvisionForLoanLeaseAndOtherLosses | 1,074,000 | 2020-05-30 | 4 | USD |
DeferredTaxAssetsUnrealizedLossesOnAvailableforSaleSecuritiesGross | 1,069,000 | 2012-11-24 | 2 | USD |
LessorOperatingLeasePaymentsToBeReceived | 1,055,000 | 2025-11-29 | 8 | USD |
InventoryWriteDown | 1,033,000 | 2026-05-30 | 87 | USD |
SubleaseIncome | 1,011,000 | 2025-11-29 | 20 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableInFiveYears | 1,007,000 | 2020-02-29 | 9 | USD |
CostMethodInvestments | 1,000,000 | 2011-05-02 | 6 | USD |
InvestmentIncomeInterest | 999,000 | 2026-05-30 | 54 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 990,000 | 2016-08-27 | 10 | USD |
PaymentsToAcquireAdditionalInterestInSubsidiaries | 980,000 | 2011-11-26 | 6 | USD |
PaymentsToAcquireEquityMethodInvestments | 980,000 | 2011-05-28 | 1 | USD |
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeBeforeTax | -972,000 | 2025-11-29 | 25 | USD |
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetGainsLossesBeforeTax | 972,000 | 2025-11-29 | 24 | USD |
DefinedContributionPlanCostRecognized | 921,000 | 2025-11-29 | 39 | USD |
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax | 854,000 | 2013-11-30 | 4 | USD |
FinanceLeaseLiabilityPaymentsDue | 826,000 | 2025-11-29 | 9 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths | 815,000 | 2025-11-29 | 14 | USD |
PensionAndOtherPostretirementDefinedBenefitPlansCurrentLiabilities | 815,000 | 2025-11-29 | 28 | USD |
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths | 810,000 | 2025-11-29 | 7 | USD |
FairValueInvestmentsEntitiesThatCalculateNetAssetValuePerShareUnobservableInputUnrealizedLossesIncludedInEarnings | 806,000 | 2012-11-24 | 2 | USD |
LongTermInvestments | 806,000 | 2011-11-26 | 7 | USD |
OtherThanTemporaryImpairmentLossesInvestmentsPortionRecognizedInEarningsNet | 806,000 | 2012-11-24 | 10 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo | 802,000 | 2025-11-29 | 14 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree | 793,000 | 2025-11-29 | 14 | USD |
OciBeforeReclassificationsBeforeTaxAttributableToParent | -762,000 | 2021-11-27 | 1 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 756,000 | 2013-11-30 | 5 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized | 752,000 | 2024-11-30 | 11 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour | 746,000 | 2025-11-29 | 14 | USD |
FinanceLeaseLiability | 740,000 | 2025-11-29 | 7 | USD |
ShareBasedCompensation | 728,000 | 2013-11-30 | 6 | USD |
OtherLiabilitiesNoncurrent | 726,000 | 2026-05-30 | 122 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | -704,000 | 2018-11-24 | 4 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 702,000 | 2026-05-30 | 122 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive | 702,000 | 2025-11-29 | 14 | USD |
GainOnBusinessInterruptionInsuranceRecovery | 698,000 | 2025-08-30 | 3 | USD |
FinanceLeaseRightOfUseAsset | 696,000 | 2025-11-29 | 9 | USD |
PaymentsForRepurchaseOfCommonStock | 653,000 | 2026-05-30 | 133 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 649,000 | 2021-11-27 | 9 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 639,000 | 2025-11-29 | 45 | USD |
NotesReceivableFairValueDisclosure | 636,000 | 2012-11-24 | 4 | USD |
InventoryWorkInProcess | 612,000 | 2026-05-30 | 114 | USD |
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability | 609,000 | 2025-11-29 | 18 | USD |
NotesAndLoansReceivableNetNoncurrent | 601,000 | 2012-11-24 | 12 | USD |
BusinessAcquisitionPurchasePriceAllocationPropertyPlantAndEquipment | 592,000 | 2012-11-24 | 3 | USD |
ImpairedFinancingReceivableRecordedInvestment | 583,000 | 2012-08-25 | 1 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 577,000 | 2026-05-30 | 69 | USD |
PreOpeningCosts | 568,000 | 2026-05-30 | 101 | USD |
BusinessAcquisitionCostOfAcquiredEntityCashPaid | 549,000 | 2012-11-24 | 2 | USD |
DefinedBenefitPlanBenefitsPaid | 549,000 | 2016-11-26 | 8 | USD |
DeferredFederalIncomeTaxExpenseBenefit | 545,000 | 2025-11-29 | 42 | USD |
DeferredTaxLiabilitiesPrepaidExpenses | 541,000 | 2025-11-29 | 28 | USD |
OtherComprehensiveIncomeLossTaxPortionAttributableToParent1 | 511,000 | 2012-08-25 | 4 | USD |
FinanceLeaseLiabilityNoncurrent | 510,000 | 2025-11-29 | 9 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 508,000 | 2026-05-30 | 127 | USD |
AllowanceForDoubtfulAccountsReceivable | 508,000 | 2026-05-30 | 48 | USD |
CommonStockCapitalSharesReservedForFutureIssuance | 500,000 | 2010-04-14 | 5 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfAdditionalSharesAuthorized | 500,000 | 2010-04-14 | 6 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant | 500,000 | 2014-11-29 | 4 | shares |
RepaymentsOfLongTermCapitalLeaseObligations | 490,000 | 2013-03-02 | 4 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | 486,000 | 2024-11-30 | 8 | USD |
PaymentsToAcquireBusinessesAndInterestInAffiliates | 485,000 | 2012-08-25 | 1 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 479,000 | 2026-05-30 | 62 | USD |
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements | 472,500 | 2013-11-30 | 3 | shares |
PaymentsToAcquireBusinessesGross | 470,000 | 2026-05-30 | 2 | USD |
RestructuringCostsAndAssetImpairmentCharges | 469,000 | 2018-11-24 | 30 | USD |
MarketableSecuritiesRealizedGainLossExcludingOtherThanTemporaryImpairments | 453,000 | 2012-11-24 | 13 | USD |
AllowanceForDoubtfulAccountsReceivableChargeOffs | 449,000 | 2013-03-02 | 4 | USD |
RestructuringSettlementAndImpairmentProvisions | -449,000 | 2015-11-28 | 41 | USD |
GoodwillAcquiredDuringPeriod | 447,000 | 2026-05-30 | 19 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedShareBasedAwardsOtherThanOptions | 439,000 | 2012-11-24 | 1 | USD |
DebtInstrumentCarryingAmount | 436,000 | 2018-08-25 | 27 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 421,000 | 2017-08-26 | 14 | USD |
ImpairmentOfInvestments | 416,000 | 2013-11-30 | 4 | USD |
IncomeTaxesReceivable | 410,000 | 2026-05-30 | 52 | USD |
DeferredCompensationArrangementWithIndividualCompensationExpense | 409,000 | 2026-05-30 | 102 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 404,000 | 2014-11-29 | 3 | USD |
OperatingLeasePayments | 403,000 | 2026-05-30 | 20 | USD |
PaymentsForRent | -401,000 | 2016-08-27 | 11 | USD |
PaymentToAcquireLifeInsurancePolicyOperatingActivities | 391,000 | 2017-08-26 | 1 | USD |
LessorOperatingLeasePaymentsToBeReceivedRemainderOfFiscalYear | 379,000 | 2020-08-29 | 2 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal | 374,000 | 2025-11-29 | 26 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedInPeriodFairValue | 371,000 | 2012-11-24 | 3 | USD |
AmountRecognizedInNetPeriodicBenefitCostAndOtherComprehensiveIncomeLossBeforeTax | 369,000 | 2025-11-29 | 10 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 367,000 | 2025-11-29 | 42 | USD |
DiscontinuedOperationTaxEffectOfIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriod | 362,000 | 2021-11-27 | 2 | USD |
GuaranteeObligationsCurrentCarryingValue | 347,000 | 2012-11-24 | 4 | USD |
StockIssuedDuringPeriodValueNewIssues | 335,000 | 2025-11-29 | 42 | USD |
DefinedBenefitPlanFutureAmortizationOfGainLoss | -332,000 | 2016-11-26 | 4 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 329,000 | 2018-08-25 | 18 | USD |
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities | -327,000 | 2017-05-27 | 11 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 324,000 | 2021-11-27 | 2 | USD |
ProceedsFromCollectionOfLoansReceivable | 320,000 | 2014-11-29 | 19 | USD |
SecuredDebtCurrent | 316,000 | 2014-11-29 | 28 | USD |
PaymentsToAcquireShortTermInvestments | 316,000 | 2025-11-29 | 6 | USD |
MarketableSecuritiesGainLossExcludingOtherThanTemporaryImpairments | 313,000 | 2012-11-24 | 3 | USD |
DefinedBenefitPlanBenefitObligationBenefitsPaid | 296,000 | 2025-11-29 | 18 | USD |
LongTermDebt | 292,000 | 2018-11-24 | 31 | USD |
LongTermDebtCurrent | 292,000 | 2018-11-24 | 32 | USD |
ProceedsFromRepaymentsOfSecuredDebt | -292,000 | 2019-11-30 | 77 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 276,000 | 2025-11-29 | 7 | USD |
FinanceLeaseLiabilityPaymentsDueYearTwo | 272,000 | 2025-11-29 | 9 | USD |
IncomeTaxReconciliationTaxExemptIncome | 266,000 | 2018-08-25 | 2 | USD |
ProceedsFromLifeInsurancePolicies | 266,000 | 2018-08-25 | 2 | USD |
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostBeforeTax | 255,000 | 2012-11-24 | 2 | USD |
PensionExpense | 248,000 | 2015-11-28 | 22 | USD |
ProceedsFromPaymentsForOtherFinancingActivities | 246,000 | 2014-08-30 | 3 | USD |
LessorOperatingLeasePaymentsToBeReceivedTwoYears | 245,000 | 2025-11-29 | 8 | USD |
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate | 239,000 | 2013-11-30 | 5 | USD |
AccumulatedOtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax | 236,000 | 2011-11-26 | 1 | USD |
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax | -236,000 | 2012-11-24 | 13 | USD |
OtherNoncashExpense | 232,000 | 2011-08-27 | 2 | USD |
FinanceLeaseLiabilityCurrent | 230,000 | 2025-11-29 | 9 | USD |
IncomeLossFromEquityMethodInvestments | 220,000 | 2015-11-28 | 36 | USD |
IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions | 220,000 | 2015-11-28 | 47 | USD |
AvailableforsaleSecuritiesGrossUnrealizedGain | 213,000 | 2012-11-24 | 3 | USD |
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossBeforeTax | 212,000 | 2013-11-30 | 2 | USD |
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodBeforeTax | -211,000 | 2012-11-24 | 11 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 210,000 | 2025-11-29 | 42 | USD |
GainLossOnInvestments | 207,000 | 2014-08-30 | 4 | USD |
DeferredIncomeTaxExpenseBenefit | -201,000 | 2026-05-30 | 127 | USD |
OtherNoncashIncomeExpense | -200,000 | 2026-05-30 | 134 | USD |
FinanceLeaseLiabilityPaymentsDueYearThree | 190,000 | 2025-11-29 | 9 | USD |
ReclassificationFromAociCurrentPeriodBeforeTaxAttributableToParent | 186,000 | 2021-11-27 | 4 | USD |
FinanceLeaseInterestPaymentOnLiability | 178,000 | 2025-11-29 | 18 | USD |
FinanceLeaseRightOfUseAssetAmortization | 176,000 | 2025-11-29 | 20 | USD |
ProceedsFromIssuanceOfCommonStock | 173,000 | 2026-05-30 | 133 | USD |
ShortTermLeaseCost | 167,000 | 2025-11-29 | 20 | USD |
DefinedBenefitPlanInterestCost | 148,000 | 2026-05-30 | 183 | USD |
GoodwillForeignCurrencyTranslationGainLoss | -145,000 | 2023-11-25 | 8 | USD |
ValuationAllowancesAndReservesChargedToCostAndExpense | 136,000 | 2013-11-30 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod | 134,154 | 2015-11-28 | 3 | shares |
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued | 134,000 | 2014-11-29 | 6 | USD |
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPeriodIncreaseDecrease | -133,000 | 2011-11-26 | 3 | USD |
IncreaseDecreaseInDeferredCompensation | 124,000 | 2015-11-28 | 4 | USD |
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodBeforeTax | -124,000 | 2014-08-30 | 10 | USD |
FinanceLeasePrincipalPayments | 122,000 | 2026-05-30 | 60 | USD |
DefinedBenefitPlanNetPeriodicBenefitCost | 120,000 | 2026-05-30 | 184 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableThereafter | 120,000 | 2019-11-30 | 6 | USD |
LongTermDebtNoncurrent | 109,000 | 2018-05-26 | 30 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts | 108,000 | 2025-11-29 | 28 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 107,000 | 2018-08-25 | 12 | USD |
OtherNonoperatingIncomeExpense | -105,000 | 2026-05-30 | 174 | USD |
DefinedBenefitPlanExpectedAmortizationOfPriorServiceCostCreditNextFiscalYear | 103,000 | 2023-11-25 | 7 | USD |
UnrecognizedTaxBenefits | 101,000 | 2017-11-25 | 22 | USD |
LossContingencyAccrualAtCarryingValue | 100,000 | 2021-11-27 | 4 | USD |
ProvisionForDoubtfulAccounts | 97,000 | 2026-05-30 | 81 | USD |
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear | 95,000 | 2020-08-29 | 3 | USD |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax | -94,000 | 2017-02-25 | 47 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesIssuedInPeriod | 91,000 | 2011-11-26 | 3 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber | 90,153 | 2019-11-30 | 4 | shares |
PaymentsForProceedsFromOtherInvestingActivities | 88,000 | 2026-05-30 | 92 | USD |
ProceedsAndExcessTaxBenefitFromSharebasedCompensation | 87,000 | 2016-11-26 | 6 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1 | 87,000 | 2015-11-28 | 12 | USD |
FinanceLeaseLiabilityUndiscountedExcessAmount | 86,000 | 2025-11-29 | 8 | USD |
InterestIncomeOther | 85,000 | 2012-11-24 | 3 | USD |
What to be careful about
What this model itself distrusts about BSET's figures. Written by the derivation as it ran, not added afterwards.
- no current stock compensation tagged (last tagged 2021-08-28); treated as zero, so owner earnings are overstated
- no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
- operating margin is only 1.89%, so EV/EBIT (21x) measures the rounding error in the denominator; valuation rests on EV/revenue (0.4x) instead
- forward EPS growth +118.7% is analyst consensus, not a filing: consensus 2027 EPS 1.39 against trailing 0.63, over 1 year(s), from 2 analysts (taken 2026-09-18)