Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 05/31/2023 | 05/31/2022 | 05/31/2021 | 05/31/2020 | 05/31/2019 |
|---|---|---|---|---|---|---|
| Revenue | 37 | 62 | 66 | 57 | 46 | 39 |
| Revenue Growth (YoY) | -40% | -6% | 16% | 24% | 18% | 11% |
| Cost of Revenue | 34 | 54 | 53 | 43 | 36 | 32 |
| Gross Profit | 3 | 8 | 13 | 13 | 9 | 7 |
| Selling, General & Admin | 4 | 7 | 6 | 5 | 4 | 3 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 4 | 7 | 6 | 5 | 4 | 3 |
| Other Non Operating Income (Expenses) | -- | 0 | 0 | 0 | 0 | 0 |
| Pretax Income | -1 | 1 | 6 | 8 | 5 | 3 |
| Income Tax Expense | 0 | 0 | 1 | 2 | 1 | 0 |
| Net Income | 0 | 0 | 5 | 6 | 4 | 2 |
| Net Income Growth | -- | -100% | -17% | 50% | 100% | -33% |
| Shares Outstanding (Diluted) | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 |
| Shares Change (YoY) | 0% | 0% | 0% | 0% | 0% | 0% |
| EPS (Diluted) | -1.06 | 0.93 | 5.88 | 7.07 | 4.73 | 3.16 |
| EPS Growth | -199% | -84% | -17% | 50% | 50% | -23% |
| Free Cash Flow | -8 | 5 | -4 | -2 | 1 | 0 |
| Free Cash Flow Per Share | -8.94 | 5.59 | -4.47 | -2.23 | 1.11 | 0 |
| Gross Margin | 8.1% | 12.9% | 19.69% | 22.8% | 19.56% | 17.94% |
| Operating Margin | -2.7% | 1.61% | 9.09% | 14.03% | 10.86% | 7.69% |
| Profit Margin | 0% | 0% | 7.57% | 10.52% | 8.69% | 5.12% |
| Free Cash Flow Margin | -21.62% | 8.06% | -6.06% | -3.5% | 2.17% | 0% |
| EBITDA | -1 | 3 | 7 | 9 | 6 | 3 |
| EBITDA Margin | -2.7% | 4.83% | 10.6% | 15.78% | 13.04% | 7.69% |
| D&A For EBITDA | 0 | 2 | 1 | 1 | 1 | 0 |
| EBIT | -1 | 1 | 6 | 8 | 5 | 3 |
| EBIT Margin | -2.7% | 1.61% | 9.09% | 14.03% | 10.86% | 7.69% |
| Effective Tax Rate | 0% | 0% | 16.66% | 25% | 20% | 0% |