Da Ai Zhi Shui International Holding Group Ltd (DAZSF)

DAZSF Income Statement

Financials in millions USD. Fiscal year is June - May.

Fiscal Year	FY 2023	FY 2022	FY 2021
Period Ending	May 31, 2023	May 31, 2022	May 31, 2021
Revenue	3.79	2.93	0.38
Revenue Growth (YoY)	29.52%	661.92%	-
Cost of Revenue	3.43	2.68	0.32
Gross Profit	0.36	0.24	0.07
Selling, General & Admin	0.37	0.27	0.07
Research & Development	0.04	-	-
Operating Expenses	0.41	0.27	0.07
Operating Income	-0.05	-0.02	-0.01
Interest Expense	-0.02	-0.01	-0
Other Non Operating Income (Expenses)	0.09	0.02	0
EBT Excluding Unusual Items	0.03	-0.01	-0.01
Gain (Loss) on Sale of Assets	0.1	0.07	0.07
Pretax Income	0.12	0.06	0.06
Income Tax Expense	0.05	0.02	0.02
Earnings From Continuing Operations	0.07	0.04	0.04
Minority Interest in Earnings	0	0	0
Net Income	0.07	0.04	0.04
Net Income to Common	0.07	0.04	0.04
Net Income Growth	87.18%	-9.26%	-
Shares Outstanding (Basic)	13	12	10
Shares Outstanding (Diluted)	13	12	10
Shares Change (YoY)	11.88%	16.19%	-
EPS (Basic)	0.01	0.00	-
EPS (Diluted)	0.01	0.00	-
EPS Growth	67.29%	-	-
Free Cash Flow	-0.48	-0.18	-0.29
Free Cash Flow Per Share	-0.04	-0.02	-0.03
Gross Margin	9.50%	8.37%	17.04%
Operating Margin	-1.39%	-0.76%	-2.36%
Profit Margin	1.93%	1.34%	11.22%
Free Cash Flow Margin	-12.78%	-6.32%	-75.64%
EBITDA	0.06	0.05	0.01
EBITDA Margin	1.53%	1.72%	1.56%
D&A For EBITDA	0.11	0.07	0.02
EBIT	-0.05	-0.02	-0.01
EBIT Margin	-1.39%	-0.76%	-2.36%
Effective Tax Rate	41.67%	37.23%	30.57%
Revenue as Reported	3.79	2.93	0.38
Advertising Expenses	0	0	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.