| Financial Year End | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | 2020-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 | 2004-05-31 | 2003-05-31 | 2001-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 165.57M | 55.39M | 8.55M | N/A | N/A | 337.00K | 1.55M | 3.87M | 3.31M | 3.59M | 1.09M | 5.49K |
| Cost of Revenue | 148.34M | 44.39M | 9.51M | 1.00K | N/A | 145.43K | 1.34M | 2.37M | 2.23M | 2.39M | 799.26K | 4.10K |
| Gross Profit | 17.23M | 11.00M | -957.00K | -1.00K | N/A | 191.57K | 208.78K | 1.50M | 1.08M | 1.20M | 293.84K | 1.39K |
| Operating Expenses | 98.46M | 55.06M | 19.94M | 332.00K | -263.00K | 3.57M | 3.26M | 3.76M | 2.68M | 1.65M | 1.24M | 21.25K |
| Selling, General & Admin | 98.46M | 55.06M | 19.89M | 331.00K | N/A | 2.95M | 3.04M | 2.59M | 2.00M | 1.39M | 1.14M | 21.25K |
| Research & Development | N/A | N/A | N/A | N/A | N/A | 284.72K | 130.24K | 1.05M | 557.14K | 170.83K | 40.44K | N/A |
| Other Operating Expenses | -21.21M | N/A | 49.00K | 1.00K | -263.00K | 333.19K | 90.87K | 108.00K | 125.66K | 88.05K | 59.08K | N/A |
| Operating Income | -81.23M | -44.05M | -20.90M | -332.00K | -263.00K | -3.38M | -3.05M | -2.25M | -1.61M | -448.07K | -947.80K | -19.87K |
| Other Expenses / Income | -68.35M | -2.07M | -1.05M | -236.00K | -263.00K | -10.17K | 252.94K | 21.61K | 223.59K | 39.75K | 5.64K | N/A |
| Before Tax Income | -149.57M | -46.13M | -21.95M | -568.00K | -263.00K | -3.28M | -2.80M | -2.23M | -1.38M | -408.32K | -942.16K | N/A |
| Income Tax Expenses | 96.00K | -523.00K | 540.00K | 236.00K | -469.30K | 7.14K | -13.59K | 24.80K | 27.66K | 15.89K | 1.81K | N/A |
| Net Income | -149.27M | -45.61M | -22.49M | -804.00K | -263.00K | -3.29M | -2.79M | -2.26M | -1.41M | -424.21K | -943.97K | -19.87K |
| Interest Expenses | 26.83M | 1.98M | 112.00K | 236.00K | 263.00K | -97.59K | -252.94K | N/A | N/A | N/A | 2.23K | N/A |
| Basic Shares Outstanding | 114.06M | 93.98M | 57.12M | 1.51M | 1.51M | 1.39M | 1.37M | 1.37M | 1.37M | 1.03M | 658.01K | 1.08M |
| Diluted Shares Outstanding | 114.06M | 93.98M | 57.12M | 1.51M | 1.51M | 1.39M | 1.37M | 1.37M | 1.37M | 1.03M | 658.01K | 1.08M |
| EBITDA | -1.87M | -44.05M | -19.37M | -331.00K | -263.00K | -3.04M | -2.71M | -2.12M | -1.26M | -320.27K | -880.85K | -19.87K |
| EBITDA Margin | -1.13% | -79.53% | -226.60% | 0.00% | 0.00% | -903.15% | -175.27% | -54.90% | -38.01% | -8.91% | -80.58% | -362.24% |
| EBIT | -122.35M | -44.15M | -21.83M | -332.00K | -469.30K | -3.38M | -3.05M | -2.23M | -1.38M | -408.32K | -939.93K | -19.87K |
| EBIT Margin | -73.89% | -79.70% | -255.40% | 0.00% | 0.00% | -1,002.02% | -197.49% | -57.69% | -41.80% | -11.36% | -85.99% | -362.24% |
| Financial Year End | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | 2020-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 | 2004-05-31 | 2003-05-31 | 2001-12-31 |