| Financial Year End | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | 2020-05-31 | 2019-05-31 | 2018-05-31 | 2017-05-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 | 2011-05-31 | 2010-05-31 | 2009-05-31 | 2008-05-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 175.81M | -14.31M | -125.69M | 159.24M | -27.27M | 19.37M | 29.33M | 38.67M | 32.18M | 28.14M | 27.69M | 26.47M | 22.53M | 22.69M | 20.34M | 13.67M | 12.00M |
| Cost of Revenue | 20.55M | 19.68M | 19.02M | 11.12M | 7.32M | 6.38M | N/A | 8.31M | 7.35M | 6.85M | 6.34M | 5.78M | 4.68M | 4.62M | 4.15M | 3.87M | 4.76M |
| Gross Profit | 155.26M | -33.98M | -144.71M | 148.12M | -34.58M | 12.98M | 29.33M | 30.36M | 24.84M | 21.29M | 21.35M | 20.69M | 17.85M | 18.07M | 16.19M | 9.80M | 7.24M |
| Operating Expenses | 2.23M | 2.15M | 1.46M | 1.45M | 1.07M | 861.56K | 1.09M | 805.68K | 176.11K | 215.17K | 420.00K | 290.00K | 100.00K | 120.00K | 90.00K | 140.00K | 20.00K |
| Selling, General & Admin | 2.37M | 2.16M | 1.44M | 1.43M | 1.04M | 844.37K | 857.16K | 784.99K | 173.04K | 212.71K | 390.00K | 290.00K | 80.00K | 70.00K | 60.00K | 120.00K | N/A |
| Research & Development | N/A | 0 | 0 | 1.00 | -1.00 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Other Operating Expenses | 57.06M | -126.98M | 22.18K | 22.16K | 42.43M | 17.19K | 235.68K | 20.68K | 3.07K | 2.46K | 30.00K | 0 | 20.00K | 50.00K | 30.00K | 20.00K | 20.00K |
| Operating Income | 212.31M | -16.46M | -122.96M | 159.95M | -28.34M | 18.51M | 29.15M | 30.34M | 24.66M | 21.08M | 20.93M | 20.40M | 17.75M | 17.96M | 16.10M | 9.67M | 7.22M |
| Other Expenses / Income | -24.13M | -20.66M | -4.19M | -2.15M | 0 | -217.98K | -911.13K | 51.90M | -23.33M | -2.93M | 4.46M | 22.86M | -10.52M | 22.99M | 47.83M | -39.28M | -9.08M |
| Before Tax Income | 188.18M | -16.46M | -127.15M | 157.80M | -28.34M | 18.51M | 28.24M | 82.24M | 1.33M | 18.14M | 25.39M | 43.26M | 7.23M | 40.95M | 63.93M | -29.61M | -1.86M |
| Income Tax Expenses | N/A | 4.20M | -123.60M | 160.08M | -28.23M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Net Income | 188.18M | -16.46M | -127.15M | 157.80M | -28.34M | 18.51M | 28.24M | 82.24M | 1.33M | 18.14M | 25.39M | 43.26M | 7.23M | 40.95M | 63.93M | -29.61M | -1.86M |
| Interest Expenses | 23.52M | 20.82M | 4.19M | 2.15M | 203.37K | 118.88K | 911.13K | 51.90M | -23.33M | -2.93M | 4.45M | 22.86M | -10.51M | 22.99M | 47.83M | -39.27M | -9.08M |
| Basic Shares Outstanding | 142.62M | 119.34M | 104.15M | 39.95M | 42.43M | 35.85M | 27.73M | 18.40M | 17.73M | 17.49M | 15.47M | 13.67M | 10.91M | 9.32M | 9.22M | 9.11M | 9.11M |
| Diluted Shares Outstanding | 142.62M | 119.34M | 104.15M | 39.95M | 42.43M | 35.85M | 27.73M | 18.40M | 17.73M | 17.49M | 15.47M | 13.67M | 10.91M | 9.32M | 9.22M | 9.11M | 9.11M |
| EBITDA | 212.31M | -16.46M | -122.96M | 159.95M | -28.34M | 18.51M | 29.15M | 134.14M | -22.01M | 15.21M | 29.84M | 66.12M | -3.28M | 63.94M | 111.76M | -68.88M | -10.94M |
| EBITDA Margin | 120.77% | 115.04% | 97.83% | 100.44% | 103.91% | 95.55% | 99.38% | 346.87% | -68.39% | 54.04% | 107.76% | 249.79% | -14.56% | 281.80% | 549.46% | -503.88% | -91.17% |
| EBIT | 211.70M | 8.57M | -246.56M | 320.03M | -56.37M | 18.63M | 29.15M | 134.14M | -22.01M | 15.21M | 29.84M | 66.12M | -3.28M | 63.94M | 111.76M | -68.88M | -10.94M |
| EBIT Margin | 120.42% | -59.88% | 196.17% | 200.97% | 206.70% | 96.17% | 99.38% | 346.87% | -68.39% | 54.04% | 107.76% | 249.79% | -14.56% | 281.80% | 549.46% | -503.88% | -91.17% |
| Financial Year End | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | 2020-05-31 | 2019-05-31 | 2018-05-31 | 2017-05-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 | 2011-05-31 | 2010-05-31 | 2009-05-31 | 2008-05-31 |