| Period Ending: |
LTM
(Last Twelve Months) |
2024 11-30 |
2023 11-30 |
2022 11-30 |
2021 11-30 |
2020 11-30 |
2019 11-30 |
2018 11-30 |
2017 11-30 |
2016 11-30 |
2015 11-30 |
2014 11-30 |
2013 11-30 |
2012 11-30 |
2011 11-30 |
2010 11-30 |
2009 11-30 |
2008 11-30 |
2007 11-30 |
2006 11-30 |
2005 11-30 |
2004 11-30 |
2003 11-30 |
2002 11-30 |
2001 11-30 |
2000 11-30 |
1999 11-30 |
1998 11-30 |
1997 11-30 |
1996 11-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-07-09 | 2025-02-26 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 | 2014-11-30 | 2013-11-30 | 2012-11-30 | 2011-11-30 | 2010-11-30 | 2009-11-30 | 2008-11-30 | 2007-11-30 | 2006-11-30 | 2005-11-30 | 2004-11-30 | 2003-11-30 | 2002-11-30 | 2001-11-30 | 2000-11-30 | 1999-11-30 | 1998-11-30 | 1997-11-30 | 1996-11-30 |
| Revenue | 84.38 | 85.87 | 81.76 | 80.06 | 69.82 | 66.05 | 63.22 | 44.1 | 33.31 | 27.59 | 22.48 | 5.88 | 7.11 | 13.66 | 14.46 | 31.26 | 16.52 | 2.13 | 3.13 | 1.44 | 14.09 | 2.23 | 3.09 | 5.48 | 2.86 | 0.802 | 1.02 | 0.716 | 0.281 | 0.371 |
| Cost of Revenue | 18.8 | 20.45 | 19.64 | 26.28 | 23.26 | 26.9 | 26.08 | 12.97 | 7.98 | 4.96 | 3.01 | 2.14 | 3.5 | 5.09 | 8.86 | 0.46 | 0 | -0.514 | -0.002 | -0.204 | -2.37 | -0.418 | -0.92 | -3.09 | 0.152 | 0.076 | 0.204 | 0.195 | -0.119 | 0.148 |
| Gross Profit | 65.58 | 65.42 | 62.13 | 53.78 | 46.56 | 39.15 | 37.14 | 31.13 | 25.33 | 22.64 | 19.47 | 3.73 | 3.62 | 8.57 | 5.6 | 30.8 | 16.52 | 2.64 | 3.13 | 1.65 | 16.46 | 2.65 | 4.01 | 8.57 | 2.71 | 0.727 | 0.815 | 0.521 | 0.4 | 0.223 |
| Operating Expenses | 58.46 | 57.24 | 72.76 | 93.69 | 71.8 | 57.11 | 45.65 | 34.69 | 33.95 | 19.71 | 16.37 | 14.97 | 7.84 | 12.74 | 23.77 | 24.26 | 32.35 | 41.59 | 40.65 | 24.3 | 20.75 | 21.91 | 24.22 | 24.26 | 11.51 | 7.15 | 4.82 | 4.3 | 4.83 | 4.23 |
| Research & Development | 14.08 | 16.97 | 30.37 | 36.94 | 28.27 | 18.02 | 10.84 | 7.78 | 9.21 | 5.18 | 3.67 | 4.9 | 6.94 | 6.38 | 10.64 | 13.79 | 21.01 | 28.45 | 31.85 | 18.48 | 11.79 | 14.29 | 18.69 | 15.1 | 8.87 | 4.22 | 3.19 | 2.86 | 2.95 | 2.67 |
| Selling, General and Administrative | 44.38 | 40.27 | 42.39 | 56.75 | 43.52 | 39.09 | 34.81 | 27.52 | 24.74 | 13.04 | 11.28 | 9.18 | 3.83 | 6.36 | 12.44 | 10.47 | 13.24 | 9.84 | 9.61 | 5.07 | 5.51 | 6.45 | 6.24 | 5.24 | 3.74 | 3.92 | 2.38 | 2.34 | 2.39 | 2 |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.609 | 0 | 1.49 | 1.42 | 0.881 | -2.93 | -0 | 0.693 | 0 | -1.9 | 3.31 | -0.81 | 0.754 | 3.45 | 1.17 | -0.707 | 3.91 | -1.1 | -0.995 | -0.747 | -0.911 | -0.514 | -0.445 |
| Operating Income | 7.12 | 8.17 | -10.63 | -39.91 | -25.24 | -17.96 | -8.51 | -3.56 | -8.62 | 2.93 | 3.1 | -11.23 | -4.22 | -4.17 | -18.18 | 6.54 | -15.83 | -38.95 | -37.51 | -22.66 | -4.29 | -19.26 | -20.21 | -15.69 | -8.8 | -6.42 | -4.01 | -3.78 | -4.43 | -4.01 |
| Net Non-Operating Interest | -6.55 | -8.93 | -10.55 | -6.18 | -5.47 | -5.29 | -3.89 | -1.93 | -0.834 | -1.4 | -1.85 | -0.877 | 0.429 | 0.762 | 0.936 | 2.34 | 1.98 | 3.91 | 2.5 | 1.45 | 1.6 | 2.38 | 3.81 | 5.08 | 3.8 | 2.2 | 0 | 0 | 0 | 0 |
| Interest Income | 0.786 | 1.49 | 0 | 0.316 | 0.195 | 0.31 | 1.1 | 0.596 | 0.262 | 0.077 | 0.031 | 0.173 | 0.429 | 0.762 | 1.55 | 2.34 | 2.01 | 3.91 | 2.5 | 1.45 | 1.6 | 2.38 | 3.81 | 5.08 | 3.8 | 2.2 | 0 | 0 | 0 | 0 |
| Interest Expense | 7.33 | 10.42 | 10.55 | 6.5 | 5.66 | 5.6 | 4.99 | 2.53 | 1.1 | 1.47 | 1.88 | 1.05 | 0 | 0 | 0.616 | 0 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | -7.4 | -5.54 | -2.36 | -0.705 | -0.957 | 0.6 | -0.09 | -0.477 | -4.88 | -0.754 | 0.349 | 2.94 | -0.001 | -10.62 | 0 | 0 | -0.478 | -4.37 | -2.55 | 21.2 | -9.6 | -3.89 | -11.27 | 1.63 | 21.57 | 6.57 | 4.01 | 0.456 | 0.422 | 0.371 |
| Income Before Tax | -6.83 | -6.3 | -23.54 | -46.79 | -31.66 | -22.65 | -12.5 | -5.97 | -14.34 | 0.781 | 1.6 | -9.18 | -3.79 | -14.03 | -17.24 | 8.87 | -14.33 | -39.42 | -37.57 | 0 | -12.28 | -20.77 | -27.67 | -8.98 | 16.56 | 2.34 | 0 | -3.32 | -4.01 | -3.64 |
| Income Tax Expense | 2.33 | 2 | 0.421 | 0.443 | 0.063 | 0.016 | 0 | -1.27 | 0 | 0.476 | 0.426 | 0.027 | 0.024 | 0.005 | -0.07 | 0.112 | 0 | -0.465 | -0.057 | 0 | -7.99 | -1.51 | -2.43 | 0.183 | -25.78 | -10.19 | -0.679 | 0 | 0 | -0.223 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.093 | 0.465 | 0.057 | 22.66 | 7.99 | -0.045 | 0 | 0 | 25.36 | 8.76 | 4.01 | 0 | 0 | 0.074 |
| Net Income | -9.16 | -8.31 | -23.96 | -47.24 | -31.73 | -22.67 | -12.5 | -4.7 | -14.34 | 0.305 | 1.17 | -9.2 | -3.82 | -14.03 | -17.17 | 8.76 | -14.24 | -39.42 | -37.57 | -22.66 | -12.28 | -19.22 | -25.25 | -9.16 | 16.98 | 3.77 | -3.33 | -3.32 | -4.01 | -3.49 |
| Depreciation and Amortization | 1.86 | 2.76 | 3.31 | 12.47 | 8.75 | 8.52 | 7.5 | 4.23 | 1.55 | 1.57 | 1.43 | 0.997 | 0.114 | 0.568 | 0.322 | 0.457 | 0.579 | 4.85 | 1.11 | 0.915 | 1.32 | 1.1 | 2.53 | 1.44 | 0.627 | 0.3 | 0.204 | 0.065 | 0.141 | 0.074 |
| EBITDA | 8.98 | 10.94 | -7.31 | -27.44 | -16.49 | -9.44 | -1.02 | 0.669 | -7.08 | 4.5 | 4.53 | -10.24 | -4.11 | -3.6 | -17.85 | 6.99 | -15.25 | -34.1 | -36.4 | -21.74 | -2.97 | -18.16 | -17.68 | -14.25 | -8.18 | -6.12 | -3.8 | -3.71 | -4.29 | -3.93 |
| Earnings Per Share (EPS) | -0.178 | -0.17 | -0.33 | -0.5 | -0.34 | -0.29 | -0.23 | -0.06 | -0.2 | 0.007 | 0.022 | -0.15 | -0.063 | -0.23 | -0.28 | 0.15 | -0.24 | -0.69 | -0.71 | -0.53 | -0.34 | -0.56 | -0.82 | -0.3 | 0.62 | 0.16 | -0.16 | -0.18 | -0.24 | -0.24 |
| Diluted Earnings Per Share | -0.185 | -0.17 | -0.33 | -0.5 | -0.34 | -0.29 | -0.23 | -0.06 | -0.2 | 0.007 | 0.015 | -0.15 | -0.063 | -0.23 | -0.28 | 0.15 | -0.24 | -0.69 | -0.71 | -0.53 | -0.34 | -0.54 | -0.82 | -0.3 | 0.6 | 0.16 | -0.16 | -0.18 | -0.24 | -0.24 |
| Weighted Average Shares Outstanding | 49.36 | 49.36 | 73.08 | 95.25 | 92.35 | 76.99 | 76.93 | 75.94 | 73.47 | 65.81 | 62.49 | 61.01 | 61.01 | 60.98 | 60.73 | 60.48 | 60.31 | 57.42 | 52.58 | 43.1 | 35.86 | 34.57 | 30.92 | 30.5 | 27.57 | 24.62 | 20.42 | 18.21 | 16.76 | 14.69 |
| Diluted Weighted Average Shares Outstanding | 49.36 | 49.36 | 73.08 | 95.25 | 92.35 | 76.99 | 76.93 | 75.94 | 73.47 | 66.6 | 63.17 | 61.01 | 61.01 | 60.98 | 60.73 | 61.32 | 60.31 | 57.42 | 52.58 | 43.1 | 35.86 | 35.48 | 30.92 | 30.5 | 28.37 | 26.9 | 20.42 | 18.21 | 16.76 | 14.69 |