Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 11/30/2024 | 11/30/2023 | 11/30/2022 | 11/30/2021 | 11/30/2020 |
|---|---|---|---|---|---|---|
| Revenue | 22 | 102 | 46 | 8 | 93 | 31 |
| Revenue Growth (YoY) | -80% | 122% | 475% | -91% | 200% | -44% |
| Cost of Revenue | 4 | 4 | 3 | 3 | 3 | 2 |
| Gross Profit | 18 | 98 | 42 | 5 | 90 | 28 |
| Selling, General & Admin | 0 | 0 | 0 | 0 | 0 | 0 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non Operating Income (Expenses) | -- | -- | -- | -- | -- | -- |
| Pretax Income | 17 | 97 | 41 | 4 | 90 | 27 |
| Income Tax Expense | 1 | 1 | 1 | 1 | 1 | 0 |
| Net Income | 16 | 96 | 40 | 3 | 88 | 26 |
| Net Income Growth | -84% | 140% | 1,233% | -97% | 238% | -49% |
| Shares Outstanding (Diluted) | 43.23 | 42.7 | 42.69 | 42.69 | 42.69 | 42.69 |
| Shares Change (YoY) | 1% | 0% | 0% | 0% | 0% | 0% |
| EPS (Diluted) | 0.38 | 2.24 | 0.95 | 0.08 | 2.08 | 0.62 |
| EPS Growth | -84% | 136% | 1,021% | -96% | 231% | -48% |
| Free Cash Flow | -1 | 6 | 12 | 14 | 7 | 5 |
| Free Cash Flow Per Share | -0.02 | 0.14 | 0.28 | 0.32 | 0.16 | 0.11 |
| Gross Margin | 81.81% | 96.07% | 91.3% | 62.5% | 96.77% | 90.32% |
| Operating Margin | 77.27% | 95.09% | 89.13% | 50% | 96.77% | 87.09% |
| Profit Margin | 72.72% | 94.11% | 86.95% | 37.5% | 94.62% | 83.87% |
| Free Cash Flow Margin | -4.54% | 5.88% | 26.08% | 175% | 7.52% | 16.12% |
| EBITDA | -- | -- | -- | -- | -- | -- |
| EBITDA Margin | -- | -- | -- | -- | -- | -- |
| D&A For EBITDA | -- | -- | -- | -- | -- | -- |
| EBIT | 17 | 97 | 41 | 4 | 90 | 27 |
| EBIT Margin | 77.27% | 95.09% | 89.13% | 50% | 96.77% | 87.09% |
| Effective Tax Rate | 5.88% | 1.03% | 2.43% | 25% | 1.11% | 0% |