Income Statement | Trend | Unit | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-05-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2008-08-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 4 | 5 | 2 | 2 | 5 | 4 | 3 | 3 | 4 | 5 | 5 | 5 | 9 | 8 | 7 | 5 | 6 | 10 | 13 | 11 | 10 | 8 | 7 | 5 | 15 |
Cost of Revenue |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 7 | 7 | 6 | 7 | 8 | 8 | 8 | 8 | 10 | 9 | 8 | 10 | 5 | 8 | 6 | 5 | 5 | 5 | 5 | 4 | 8 |
Gross Profit |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -3 | -3 | -3 | -3 | -2 | -4 | -5 | -3 | -3 | -3 | -1 | -1 | -1 | -5 | 0 | 2 | 7 | 6 | 5 | 3 | 2 | 0 | - |
Operating Expenses |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 10 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 3 | 4 | 14 | 5 | 4 | 13 | 6 | 7 | 5 | 6 | 7 | 4 | 3 | 2 | 1 | 2 | 1 | 1 | 2 | - |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 2 | 3 | 4 | 4 | 3 | 3 | 4 | 5 | 3 | 2 | 2 | 1 | 2 | 1 | 1 | 2 | 4 |
Research and Development (R&D) Expenses |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 2 |
Other Operating Expenses |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 2 | 0 | 8 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | - |
Costs and Expenses |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -4 | -4 | -2 | -3 | -5 | -5 | -3 | -3 | -5 | -4 | -2 | -3 | -1 | -5 | -5 | -4 | -3 | -4 | -4 | -3 | - |
Operating Income |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -2 | -1 | -1 | -1 | 0 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -12 | -3 | -3 | -3 | -3 | -3 | -3 | -6 | -6 | -6 | -7 | -6 | -18 | -10 | -7 | -16 | -9 | -8 | -6 | -6 | -12 | -4 | -1 | 5 | 5 | 4 | 2 | 1 | -2 | - |
Interest Expense |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Non-operating Income/Expense |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | -3 | 1 | -16 | -16 | -4 | -2 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | - |
EBT |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -2 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | -1 | -2 | -1 | -1 | -12 | -3 | -3 | -3 | -3 | -3 | -3 | -5 | -5 | -6 | -6 | -6 | -18 | -11 | -6 | -25 | -25 | -10 | -7 | -8 | -13 | -5 | -1 | 4 | 5 | 3 | 2 | 0 | -2 | - |
Income Tax Provision |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Income after Tax |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -2 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -12 | -3 | -3 | -3 | -3 | -3 | -3 | -5 | -5 | -5 | -6 | -6 | -18 | -12 | -6 | -25 | -25 | -10 | -7 | -9 | -14 | -5 | -1 | 4 | 5 | 3 | 2 | 0 | -1 | - |
Non-Controlling Interest |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -4 | -5 | -3 | -2 | 0 | 0 | - |
Net Income |
Loading...
|
M | - | - | - | - | - | -1 | -1 | -1 | 0 | -1 | -2 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | -1 | -2 | -1 | -1 | -12 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -5 | -6 | -6 | -6 | -18 | -11 | -6 | -9 | -25 | -10 | -7 | -8 | 0 | 0 | -4 | 4 | 5 | 3 | 2 | 0 | 0 | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 4,905,000.00 | 4,885,000.00 | 4,903,000.00 | 4,897,000.00 | 4,866,000.00 | 4,836,000.00 | 4,533,000.00 | 4,517,000.00 | 4,490,000.00 | 4,460,000.00 | 4,413,000.00 | 4,060,000.00 | 4,033,000.00 | 4,013,000.00 | 4,008,000.00 | 3,738,000.00 | 4,486,000.00 | 3,595,000.00 | 3,592,000.00 | 3,589,000.00 | 3,579,000.00 | 3,560,000.00 | 3,559,000.00 | 3,550,000.00 | 3,545,000.00 | 3,544,000.00 | 3,544,000.00 | 3,544,000.00 | 3,532,000.00 | 3,518,000.00 | 3,518,000.00 | 2,932,000.00 | 2,908,400.00 | 2,913,300.00 | 2,913,300.00 | 2,856,700.00 | 2,848,300.00 | 2,844,300.00 | 2,844,300.00 | 2,844,100.00 | 2,788,200.00 | 2,778,400.00 | 2,777,900.00 | 2,771,000.00 | 2,753,100.00 | 2,748,700.00 | 2,748,700.00 | 2,748,100.00 | 2,738,300.00 | 2,730,300.00 | 2,730,300.00 | 2,725,600.00 | 2,533,700.00 | 798,800.00 | 711,100.00 | 787,300.00 | 800,900.00 | 782,318.00 | 687,367.00 | - |
EBITDA |
Loading...
|
M | -1 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | -1 | -2 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -3 | -3 | -3 | -2 | -3 | -3 | -6 | -4 | -6 | -5 | -5 | 3 | -4 | -8 | -1 | -6 | -5 | -3 | -3 | -7 | -2 | 1 | 6 | 6 | 5 | 3 | 2 | -1 | - |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | - |
EBIT |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | -2 | 0 | -1 | -1 | -2 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -2 | -1 | -1 | -3 | -5 | -4 | -4 | -3 | -4 | -4 | -7 | -6 | -8 | -7 | -6 | 1 | -6 | -10 | -4 | -9 | -7 | -5 | -5 | -9 | -4 | 0 | 5 | 4 | 4 | 2 | 1 | -2 | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Tax Rate (Effective) |
Loading...
|
% | -0.36 | -58.56 | -7.84 | 20.90 | -0.55 | -0.59 | 26.63 | -9.33 | 227.63 | -17.33 | -0.11 | -12.28 | -0.39 | 1.41 | 1.52 | -0.79 | 0.57 | 1.55 | -0.11 | -0.12 | -0.36 | 0.51 | 7.07 | 49.39 | 19.96 | -68.37 | -1.93 | 14.12 | 0.61 | 0.86 | -0.16 | 0.31 | 0.24 | -0.13 | -0.03 | 0.16 | -0.03 | 2.49 | 0.00 | 27.81 | -0.05 | 0.91 | 0.02 | -8.68 | -0.05 | -1.66 | 0.00 | 0.10 | 2.99 | -16.66 | -5.22 | 0.19 | 15.79 | 6.74 | -0.08 | 4.45 | 4.63 | 6.92 | 10.07 | - |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Gross Profit Margin |
Loading...
|
% | 12.64 | 14.85 | 2.82 | 14.35 | 22.74 | 27.32 | 20.60 | 18.83 | 24.03 | 13.86 | 10.94 | 46.14 | 19.98 | -3.06 | 7.72 | 26.51 | 35.65 | 33.14 | 21.16 | 19.48 | 0.12 | -22.53 | -10.51 | 8.10 | -28.78 | 2.60 | 5.64 | -8.81 | 0.38 | 4.29 | -66.33 | -60.98 | -27.26 | -33.22 | -33.22 | -24.49 | -14.26 | -133.63 | -133.63 | -60.52 | -75.21 | -68.39 | -103.43 | -129.24 | -69.42 | -54.93 | -54.93 | -11.48 | -9.13 | -12.18 | -93.39 | 8.50 | 23.39 | 51.01 | 52.91 | 50.98 | 41.24 | 27.38 | 1.28 | - |
Operating Income Margin |
Loading...
|
% | -93.91 | -49.64 | -73.43 | -58.43 | -60.94 | -38.58 | -65.74 | -46.58 | -6.11 | -66.76 | -134.72 | -41.14 | -42.04 | -135.19 | -28.23 | -47.23 | -25.50 | -35.76 | -66.05 | -40.17 | -56.13 | -105.14 | -62.46 | -17.61 | -80.30 | -43.19 | -31.39 | -61.06 | -61.69 | -40.82 | -614.02 | -132.09 | -94.99 | -93.85 | -91.74 | -87.63 | -62.46 | -250.88 | -250.88 | -137.55 | -158.69 | -178.72 | -522.58 | -277.99 | -145.07 | -295.56 | -158.29 | -86.97 | -73.24 | -95.09 | -227.72 | -69.54 | -6.10 | 37.69 | 42.29 | 35.80 | 28.19 | 9.04 | -39.00 | - |
Net Income Margin |
Loading...
|
% | - | - | - | - | - | -30.21 | -69.99 | -51.35 | -7.90 | -35.36 | -133.84 | -4.45 | -21.14 | -96.94 | -4.43 | -32.70 | 22.64 | -20.28 | -56.66 | -49.23 | -51.96 | -100.62 | -58.00 | -16.31 | -73.36 | -19.57 | -26.18 | -75.13 | -62.40 | -25.54 | -646.36 | -136.80 | -87.07 | -106.09 | -96.09 | -86.69 | -63.56 | -190.12 | -235.69 | -138.79 | -153.66 | -184.14 | -527.69 | -310.64 | -124.04 | -163.16 | -450.16 | -108.99 | -89.99 | -114.44 | 0.00 | 0.00 | -38.36 | 29.35 | 46.16 | 32.83 | 24.93 | 5.41 | 0.00 | - |
EBITDA Ratio |
Loading...
|
% | -76.19 | -27.64 | -53.61 | -40.86 | -12.67 | -24.31 | -49.14 | -20.74 | 3.86 | -13.04 | -131.95 | -8.34 | -33.75 | -122.25 | -119.44 | -30.02 | -14.64 | -30.77 | -53.05 | -34.79 | -63.87 | -126.54 | -60.67 | -42.77 | -90.67 | -18.32 | -30.11 | -61.25 | -46.94 | -26.50 | -74.72 | -132.13 | -88.65 | -92.02 | -55.54 | -85.66 | -68.57 | -250.75 | -177.96 | -136.88 | -121.58 | -133.16 | 80.02 | -125.10 | -160.93 | -24.30 | -115.19 | -54.92 | -42.20 | -44.95 | -138.06 | -36.27 | 11.71 | 46.62 | 49.94 | 47.83 | 43.87 | 25.25 | -17.07 | - |
EBIT Ratio |
Loading...
|
% | -93.91 | -36.97 | -73.43 | -58.43 | -60.94 | -38.58 | -65.74 | -46.58 | -6.11 | -28.12 | -148.21 | -24.39 | -52.65 | -152.16 | -135.17 | -43.47 | -27.98 | -44.02 | -70.16 | -50.95 | -81.10 | -153.70 | -72.56 | -55.08 | -108.94 | -30.20 | -39.71 | -73.66 | -60.71 | -38.90 | -153.16 | -193.02 | -132.72 | -128.22 | -91.74 | -123.57 | -94.90 | -323.66 | -250.88 | -176.40 | -159.05 | -178.99 | 19.00 | -183.78 | -204.12 | -67.40 | -158.29 | -79.57 | -68.69 | -74.06 | -173.78 | -67.00 | -4.90 | 35.99 | 38.38 | 35.52 | 30.02 | 9.04 | -42.44 | - |
EBT Ratio |
Loading...
|
% | -62.87 | -36.12 | -60.56 | -45.03 | -47.31 | -30.03 | -69.99 | -51.07 | -6.99 | -35.84 | -134.14 | -3.96 | -21.06 | -98.33 | -4.72 | -32.44 | 22.77 | -20.60 | -56.59 | -49.17 | -51.78 | -101.13 | -58.00 | -16.31 | -73.36 | -19.57 | -26.18 | -75.13 | -62.79 | -25.76 | -646.89 | -137.22 | -87.28 | -95.96 | -95.96 | -86.83 | -63.60 | -237.53 | -237.53 | -139.13 | -154.11 | -185.84 | -530.50 | -322.86 | -127.97 | -451.67 | -451.67 | -110.07 | -92.52 | -116.07 | -243.74 | -91.66 | -13.93 | 31.47 | 46.13 | 34.36 | 26.15 | 5.82 | -35.43 | - |
StockViz Staff
September 8, 2024
Any question? Send us an email