Period Ending: |
LTM
(Last Twelve Months) |
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 | 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 | 19.7 | 15.1 | 17.1 | 14.8 | 15.4 | 11.6 | 11.0 | 9.72 | 11.8 | 10.8 | 10.3 | 9.54 | 12.1 | 9.91 | 7.24 | 6.41 | 5.70 | 6.89 | 6.87 | 5.80 | 3.50 | 3.16 | 3.47 | 4.31 | 4.80 | 2.90 | 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 | 9.86 | 7.41 | 8.52 | 7.84 | 8.04 | 6.36 | 5.71 | 5.23 | 6.20 | 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 | 0.30 | |
Gross Profit | 9.84 | 7.65 | 8.61 | 7.00 | 7.31 | 5.25 | 5.30 | 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 | 2.00 | 1.78 | 2.17 | 2.56 | 2.33 | 1.28 | 1.83 | 1.59 | 1.54 | 1.07 | 1.58 | 1.29 | 1.49 | 1.10 | 2.01 | 1.76 | 0.78 | 0.84 | |
Operating Expenses | 8.66 | 6.97 | 6.72 | 5.66 | 6.20 | 5.17 | 4.91 | 4.64 | 4.90 | 4.36 | 4.01 | 4.38 | 4.90 | 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 | 2.89 | 2.15 | 1.73 | 1.64 | 1.43 | 1.32 | 1.28 | 1.25 | 1.27 | 1.02 | 0.89 | 0.89 | 1.13 | 0.82 | 0.72 | 0.80 | 0.80 | 0.86 | 0.65 | 0.52 | 0.37 | 0.36 | 0.32 | 0.30 | 0.65 | 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 | 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 | 1.90 | 1.81 | 1.27 | 1.17 | 1.24 | 1.52 | 2.00 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 0.12 | 0.34 | 0.00 | -0.01 | 0.01 | 0.00 | 0.09 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | |
Operating Income | 1.18 | 0.68 | 1.89 | 1.34 | 1.12 | 0.08 | 0.38 | -0.15 | 0.74 | 0.85 | 0.72 | 0.15 | 1.26 | 0.60 | 0.08 | -0.92 | -0.10 | 0.47 | 0.88 | 0.84 | 0.36 | 0.24 | 0.61 | 0.67 | -0.45 | -0.76 | 0.30 | 0.22 | 0.16 | -0.44 | -0.03 | -0.55 | -0.39 | -0.84 | 0.38 | 0.57 | -0.60 | -0.27 | |
Net Non-Operating Interest | 0.53 | 0.14 | 0.00 | -0.02 | 0.07 | 0.10 | 0.05 | 0.02 | 0.00 | -0.03 | -0.10 | -0.11 | -0.11 | -0.01 | -0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.11 | 0.00 | 0.00 | 0.00 | 0.06 | 0.05 | 0.07 | 0.07 | 0.06 | 0.04 | 0.03 | 0.03 | 0.00 | 0.01 | 0.02 | 0.03 | 0.03 | |
Interest Income | 0.53 | 0.14 | 0.01 | 0.02 | 0.10 | 0.14 | 0.09 | 0.07 | 0.05 | 0.03 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Interest Expense | 0.00 | 0.00 | 0.01 | 0.04 | 0.03 | 0.04 | 0.05 | 0.05 | 0.06 | 0.06 | 0.11 | 0.11 | 0.12 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | -0.05 | -0.07 | -0.07 | -0.06 | -0.04 | -0.03 | -0.03 | 0.00 | -0.01 | -0.02 | -0.03 | -0.03 | |
Equity & Other Income/(Expense) | 0.03 | -0.03 | 1.01 | 0.02 | 0.03 | 0.00 | 0.03 | 0.21 | 0.01 | 0.01 | 0.00 | 0.02 | -0.01 | 0.01 | 0.01 | 0.01 | 0.09 | 0.08 | 0.17 | -0.03 | -0.17 | -0.23 | -0.18 | -0.29 | -0.01 | -0.11 | -0.10 | -0.14 | -0.07 | -0.10 | -0.07 | -0.06 | -0.03 | 0.05 | 0.02 | -0.02 | -0.05 | -0.06 | |
Income Before Tax | 1.74 | 0.79 | 2.90 | 1.35 | 1.21 | 0.18 | 0.46 | 0.08 | 0.74 | 0.83 | 0.61 | 0.06 | 1.14 | 0.61 | 0.08 | -0.90 | -0.01 | 0.55 | 1.04 | 0.81 | 0.20 | 0.12 | 0.43 | 0.38 | -0.45 | -0.81 | 0.25 | 0.15 | 0.16 | -0.48 | -0.06 | -0.58 | -0.39 | -0.79 | 0.41 | 0.57 | -0.62 | -0.30 | |
Income Tax Expense | 0.30 | 0.15 | 0.36 | 0.23 | 0.11 | 0.02 | 0.09 | -0.02 | 0.19 | 0.22 | 0.13 | -0.07 | -0.29 | 0.01 | 0.00 | 0.61 | -0.03 | 0.01 | 0.00 | 0.01 | -0.58 | 0.00 | 0.62 | 2.37 | 0.23 | -0.11 | -0.10 | -0.14 | -0.07 | -0.10 | -0.02 | -0.06 | -0.03 | 0.05 | 0.18 | 0.24 | 0.00 | 0.00 | |
Income Attributable to Non-Controlling Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.36 | -0.01 | 0.11 | 0.10 | 0.14 | 0.07 | 0.10 | -0.13 | 0.06 | 0.03 | -0.05 | -0.17 | -0.25 | 0.00 | 0.00 | |
Net Income | 1.44 | 0.64 | 2.54 | 1.12 | 1.11 | 0.16 | 0.37 | 0.10 | 0.55 | 0.61 | 0.48 | 0.13 | 1.43 | 0.59 | 0.08 | -1.51 | 0.01 | 0.54 | 1.04 | 0.80 | 0.79 | 0.12 | -0.19 | -1.63 | -0.67 | -0.81 | 0.25 | 0.15 | 0.16 | -0.48 | 0.09 | -0.58 | -0.39 | -0.79 | 0.40 | 0.58 | -0.62 | -0.30 | |
Depreciation and Amortization | 0.60 | 0.51 | 0.44 | 0.46 | 0.41 | 0.33 | 0.40 | 0.44 | 0.48 | 0.41 | 0.34 | 0.35 | 0.33 | 0.31 | 0.31 | 0.26 | 0.15 | 0.13 | 0.07 | 0.05 | 0.05 | 0.08 | 0.08 | 0.07 | 0.12 | 0.05 | 0.04 | 0.06 | 0.08 | 0.09 | 0.09 | 0.09 | 0.10 | 0.09 | 0.08 | 0.07 | -0.05 | -0.06 | |
EBITDA | 1.78 | 1.19 | 2.32 | 1.80 | 1.52 | 0.41 | 0.78 | 0.29 | 1.22 | 1.26 | 1.06 | 0.50 | 1.59 | 0.91 | 0.39 | -0.65 | 0.05 | 0.61 | 0.95 | 0.89 | 0.41 | 0.32 | 0.69 | 0.74 | -0.33 | -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) | 0.092 | 0.040 | 0.160 | 0.073 | 0.072 | 0.011 | 0.024 | 0.010 | 0.040 | 0.040 | 0.030 | 0.010 | 0.100 | 0.040 | 0.010 | -0.110 | 0.001 | 0.040 | 0.070 | 0.070 | 0.080 | 0.010 | -0.020 | -0.180 | -0.090 | -0.180 | 0.052 | 0.033 | 0.036 | -0.120 | 0.023 | -0.150 | -0.100 | -0.210 | 0.100 | 0.160 | -0.170 | -0.110 | |
Diluted Earnings Per Share | 0.091 | 0.040 | 0.160 | 0.072 | 0.072 | 0.011 | 0.024 | 0.010 | 0.040 | 0.040 | 0.030 | 0.010 | 0.090 | 0.040 | 0.010 | -0.110 | 0.001 | 0.040 | 0.070 | 0.070 | 0.070 | 0.010 | -0.020 | -0.180 | -0.090 | -0.180 | 0.052 | 0.033 | 0.036 | -0.120 | 0.023 | -0.150 | -0.100 | -0.210 | 0.100 | 0.160 | -0.170 | -0.110 | |
Weighted Average Shares Outstanding | 15.7 | 15.7 | 15.6 | 15.4 | 15.3 | 15.1 | 15.0 | 15.0 | 14.9 | 14.7 | 14.5 | 14.5 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 14.2 | 11.7 | 9.25 | 9.15 | 9.10 | 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 | 3.60 | 2.83 | |
Diluted Weighted Average Shares Outstanding | 15.8 | 15.8 | 15.6 | 15.7 | 15.4 | 15.2 | 15.1 | 15.0 | 15.0 | 14.8 | 14.6 | 14.5 | 15.4 | 15.0 | 14.5 | 14.4 | 14.4 | 14.4 | 14.3 | 12.0 | 11.4 | 10.3 | 9.10 | 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 | 3.60 | 2.83 |