Period Ending: |
LTM
(Last Twelve Months) |
2025 02-28 |
2024 02-29 |
2023 02-28 |
2022 02-28 |
2021 02-28 |
2020 02-29 |
2019 02-28 |
2018 02-28 |
2017 02-28 |
2016 02-29 |
2015 02-28 |
2014 02-28 |
2013 02-28 |
2012 02-29 |
2011 02-28 |
2010 02-28 |
2009 02-28 |
2008 02-29 |
2007 02-28 |
2006 02-28 |
2005 02-28 |
2004 02-29 |
2003 02-28 |
2002 02-28 |
2001 02-28 |
2000 02-29 |
1999 02-28 |
1998 02-28 |
1997 02-28 |
1996 02-29 |
1995 02-28 |
1994 02-28 |
1993 02-28 |
1992 02-29 |
1991 02-28 |
1990 02-28 |
1989 02-28 |
1988 02-29 |
1987 02-28 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing | 2025-05-28 | 2025-05-28 | 2024-05-23 | 2023-05-25 | 2022-05-24 | 2021-05-28 | 2020-05-29 | 2019-05-28 | 2018-05-24 | 2017-05-26 | 2016-05-25 | 2015-05-27 | 2014-05-28 | 2013-05-22 | 2012-05-11 | 2011-05-23 | 2010-05-24 | 2009-05-29 | 2008-05-29 | 2007-05-23 | 2006-05-26 | 2005-05-27 | 2004-05-27 | 2003-05-28 | 2002-05-28 | 2001-06-15 | 2000-05-31 | 1999-06-01 | 1998-05-29 | 1997-05-29 | 1996-05-29 | 1995-02-28 | 1994-02-28 | 1993-02-28 | 1992-02-29 | 1991-02-28 | 1990-02-28 | 1989-02-28 | 1988-02-29 | 1987-02-28 |
Revenue | 20.5 | 20.5 | 19.7 | 15.06 | 17.13 | 14.83 | 15.35 | 11.61 | 11.01 | 9.72 | 11.83 | 10.85 | 10.28 | 9.54 | 12.05 | 9.91 | 7.24 | 6.41 | 5.7 | 6.89 | 6.87 | 5.8 | 3.5 | 3.16 | 3.47 | 4.31 | 4.8 | 2.9 | 3.57 | 3.11 | 2.75 | 2.55 | 2.94 | 2.51 | 2.32 | 1.69 | 2.62 | 2.34 | 1.16 | 1.14 |
Cost of Revenue | 10.77 | 10.77 | 9.86 | 7.41 | 8.52 | 7.84 | 8.04 | 6.36 | 5.71 | 5.23 | 6.2 | 5.63 | 5.55 | 5.01 | 5.89 | 5.14 | 3.57 | 3.56 | 3.03 | 3.42 | 3.44 | 2.64 | 1.51 | 1.38 | 1.29 | 1.75 | 2.47 | 1.62 | 1.74 | 1.52 | 1.21 | 1.48 | 1.36 | 1.22 | 0.83 | 0.59 | 0.61 | 0.58 | 0.38 | 0.3 |
Gross Profit | 9.74 | 9.74 | 9.84 | 7.65 | 8.61 | 7 | 7.31 | 5.25 | 5.3 | 4.49 | 5.64 | 5.22 | 4.73 | 4.53 | 6.17 | 4.77 | 3.67 | 2.85 | 2.66 | 3.46 | 3.43 | 3.16 | 2 | 1.78 | 2.17 | 2.56 | 2.33 | 1.28 | 1.83 | 1.59 | 1.54 | 1.07 | 1.58 | 1.29 | 1.49 | 1.1 | 2.01 | 1.76 | 0.78 | 0.84 |
Operating Expenses | 8.73 | 8.73 | 8.66 | 6.97 | 6.72 | 5.66 | 6.2 | 5.17 | 4.91 | 4.64 | 4.9 | 4.36 | 4.01 | 4.38 | 4.9 | 4.17 | 3.59 | 3.77 | 2.77 | 2.99 | 2.55 | 2.33 | 1.64 | 1.53 | 1.56 | 1.89 | 2.77 | 2.04 | 1.53 | 1.37 | 1.38 | 1.51 | 1.61 | 1.84 | 1.88 | 1.94 | 1.63 | 1.19 | 1.38 | 1.11 |
Research & Development | 2.72 | 2.72 | 2.89 | 2.15 | 1.73 | 1.64 | 1.43 | 1.32 | 1.28 | 1.25 | 1.27 | 1.02 | 0.885 | 0.894 | 1.13 | 0.823 | 0.718 | 0.804 | 0.796 | 0.858 | 0.648 | 0.518 | 0.366 | 0.362 | 0.321 | 0.298 | 0.648 | 0.49 | 0.41 | 0.37 | 0.38 | 0.33 | 0.26 | 0.36 | 0.36 | 0.29 | 0.12 | 0.11 | 0.19 | 0.16 |
Selling, General and Administrative | 6 | 6 | 5.78 | 4.82 | 4.99 | 4.01 | 4.77 | 3.84 | 3.63 | 3.39 | 3.63 | 3.35 | 3.13 | 3.49 | 3.78 | 3.35 | 2.87 | 2.96 | 1.97 | 2.13 | 1.9 | 1.81 | 1.27 | 1.17 | 1.24 | 1.52 | 2 | 1.21 | 1.12 | 1.01 | 0.99 | 1.18 | 1.26 | 1.48 | 1.52 | 1.65 | 1.49 | 1.08 | 1.19 | 0.95 |
Other Operating Expenses | -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 | 0.072 | 0.121 | 0.34 | 0 | -0.01 | 0.01 | 0 | 0.09 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 |
Operating Income | 1.01 | 1.01 | 1.18 | 0.683 | 1.89 | 1.34 | 1.12 | 0.082 | 0.382 | -0.148 | 0.74 | 0.85 | 0.719 | 0.151 | 1.26 | 0.602 | 0.083 | -0.918 | -0.102 | 0.474 | 0.876 | 0.836 | 0.36 | 0.241 | 0.613 | 0.665 | -0.446 | -0.76 | 0.3 | 0.22 | 0.16 | -0.44 | -0.03 | -0.55 | -0.39 | -0.84 | 0.38 | 0.57 | -0.6 | -0.27 |
Net Non-Operating Interest | 0.489 | 0.489 | 0.53 | 0.14 | 0 | -0.017 | 0.069 | 0.097 | 0.045 | 0.019 | -0.004 | -0.032 | -0.104 | -0.109 | -0.112 | -0.006 | -0.008 | 0.007 | 0 | 0 | 0 | 0 | 0.009 | 0.111 | 0 | 0 | 0 | 0.06 | 0.05 | 0.07 | 0.07 | 0.06 | 0.04 | 0.03 | 0.03 | 0 | 0.01 | 0.02 | 0.03 | 0.03 |
Interest Income | 0.489 | 0.489 | 0.53 | 0.14 | 0.009 | 0.023 | 0.102 | 0.137 | 0.091 | 0.071 | 0.055 | 0.033 | 0.007 | 0.005 | 0.006 | 0.002 | 0.002 | 0.012 | 0 | 0 | 0 | 0 | 0.009 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense | 0 | 0 | 0 | 0 | 0.009 | 0.04 | 0.033 | 0.04 | 0.046 | 0.052 | 0.058 | 0.065 | 0.11 | 0.114 | 0.118 | 0.008 | 0.01 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -0.05 | -0.07 | -0.07 | -0.06 | -0.04 | -0.03 | -0.03 | 0 | -0.01 | -0.02 | -0.03 | -0.03 |
Equity & Other Income/(Expense) | 0.036 | 0.036 | 0.032 | -0.033 | 1.01 | 0.025 | 0.029 | 0.002 | 0.033 | 0.206 | 0.006 | 0.007 | 0 | 0.016 | -0.007 | 0.012 | 0.006 | 0.01 | 0.088 | 0.078 | 0.168 | -0.028 | -0.167 | -0.229 | -0.183 | -0.29 | -0.005 | -0.11 | -0.1 | -0.14 | -0.07 | -0.1 | -0.07 | -0.06 | -0.03 | 0.05 | 0.02 | -0.02 | -0.05 | -0.06 |
Income Before Tax | 1.53 | 1.53 | 1.74 | 0.79 | 2.9 | 1.35 | 1.21 | 0.181 | 0.46 | 0.076 | 0.742 | 0.826 | 0.615 | 0.058 | 1.14 | 0.608 | 0.08 | -0.901 | -0.014 | 0.551 | 1.04 | 0.807 | 0.201 | 0.123 | 0.431 | 0.375 | -0.452 | -0.81 | 0.25 | 0.15 | 0.16 | -0.48 | -0.06 | -0.58 | -0.39 | -0.79 | 0.41 | 0.57 | -0.62 | -0.3 |
Income Tax Expense | 0.261 | 0.261 | 0.303 | 0.154 | 0.362 | 0.227 | 0.106 | 0.02 | 0.092 | -0.019 | 0.195 | 0.219 | 0.13 | -0.074 | -0.291 | 0.015 | -0.002 | 0.612 | -0.025 | 0.007 | 0 | 0.012 | -0.584 | 0.003 | 0.617 | 2.37 | 0.226 | -0.11 | -0.1 | -0.14 | -0.07 | -0.1 | -0.02 | -0.06 | -0.03 | 0.05 | 0.18 | 0.24 | 0 | 0 |
Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | -0.361 | -0.005 | 0.11 | 0.1 | 0.14 | 0.07 | 0.1 | -0.13 | 0.06 | 0.03 | -0.05 | -0.17 | -0.25 | 0 | 0 |
Net Income | 1.27 | 1.27 | 1.44 | 0.636 | 2.54 | 1.12 | 1.11 | 0.162 | 0.368 | 0.096 | 0.548 | 0.606 | 0.484 | 0.132 | 1.43 | 0.594 | 0.082 | -1.51 | 0.011 | 0.544 | 1.04 | 0.795 | 0.785 | 0.121 | -0.186 | -1.63 | -0.673 | -0.81 | 0.25 | 0.15 | 0.16 | -0.48 | 0.09 | -0.58 | -0.39 | -0.79 | 0.4 | 0.58 | -0.62 | -0.3 |
Depreciation and Amortization | 0.701 | 0.701 | 0.597 | 0.511 | 0.436 | 0.463 | 0.407 | 0.332 | 0.4 | 0.44 | 0.477 | 0.408 | 0.344 | 0.35 | 0.33 | 0.313 | 0.31 | 0.264 | 0.154 | 0.132 | 0.072 | 0.053 | 0.049 | 0.077 | 0.077 | 0.072 | 0.121 | 0.05 | 0.04 | 0.06 | 0.08 | 0.09 | 0.09 | 0.09 | 0.1 | 0.09 | 0.08 | 0.07 | -0.05 | -0.06 |
EBITDA | 1.71 | 1.71 | 1.78 | 1.19 | 2.32 | 1.8 | 1.52 | 0.415 | 0.781 | 0.292 | 1.22 | 1.26 | 1.06 | 0.501 | 1.59 | 0.915 | 0.392 | -0.654 | 0.052 | 0.606 | 0.948 | 0.889 | 0.409 | 0.318 | 0.69 | 0.737 | -0.325 | -0.71 | 0.34 | 0.28 | 0.24 | -0.35 | 0.06 | -0.46 | -0.29 | -0.75 | 0.46 | 0.64 | -0.65 | -0.33 |
Earnings Per Share (EPS) | 0.081 | 0.08 | 0.092 | 0.04 | 0.16 | 0.073 | 0.072 | 0.011 | 0.024 | 0.01 | 0.04 | 0.04 | 0.03 | 0.01 | 0.1 | 0.04 | 0.01 | -0.11 | 0.001 | 0.04 | 0.07 | 0.07 | 0.08 | 0.01 | -0.021 | -0.18 | -0.09 | -0.18 | 0.052 | 0.033 | 0.036 | -0.12 | 0.023 | -0.15 | -0.1 | -0.21 | 0.1 | 0.16 | -0.17 | -0.11 |
Diluted Earnings Per Share | 0.081 | 0.08 | 0.091 | 0.04 | 0.16 | 0.071 | 0.072 | 0.011 | 0.024 | 0.01 | 0.04 | 0.04 | 0.03 | 0.01 | 0.09 | 0.04 | 0.01 | -0.11 | 0.001 | 0.04 | 0.07 | 0.07 | 0.07 | 0.01 | -0.021 | -0.18 | -0.09 | -0.18 | 0.052 | 0.033 | 0.036 | -0.12 | 0.023 | -0.15 | -0.1 | -0.21 | 0.1 | 0.16 | -0.17 | -0.11 |
Weighted Average Shares Outstanding | 15.75 | 15.75 | 15.74 | 15.74 | 15.59 | 15.43 | 15.3 | 15.11 | 14.97 | 14.96 | 14.94 | 14.74 | 14.54 | 14.48 | 14.44 | 14.44 | 14.41 | 14.38 | 14.36 | 14.36 | 14.16 | 11.71 | 9.25 | 9.15 | 9.1 | 9.01 | 7.51 | 4.39 | 4.77 | 4.51 | 4.48 | 3.88 | 3.87 | 3.78 | 3.75 | 3.75 | 4.01 | 3.62 | 3.6 | 2.83 |
Diluted Weighted Average Shares Outstanding | 15.77 | 15.77 | 15.77 | 15.77 | 15.62 | 15.67 | 15.36 | 15.22 | 15.1 | 15.02 | 15.03 | 14.85 | 14.58 | 14.48 | 15.41 | 15.03 | 14.52 | 14.38 | 14.39 | 14.44 | 14.27 | 12.01 | 11.41 | 10.27 | 9.1 | 9.01 | 7.51 | 4.39 | 4.77 | 4.51 | 4.48 | 3.88 | 3.87 | 3.78 | 3.75 | 3.75 | 4.01 | 3.62 | 3.6 | 2.83 |