Destiny Media Technologies Inc. (DSNY)

DSNY Income Statement

Financials in millions USD. Fiscal year is September - August.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021	Aug 31, 2020
Revenue	4.5	4.42	4.03	4.02	4.17	3.82
Revenue Growth (YoY)	3.70%	9.58%	0.26%	-3.56%	9.10%	0.41%
Cost of Revenue	0.63	0.61	0.52	0.66	0.39	0.32
Gross Profit	3.87	3.81	3.52	3.37	3.78	3.51
Selling, General & Admin	1.92	1.83	1.72	2.08	2.19	1.9
Research & Development	1.63	1.45	1.26	1.01	1.11	1.22
Operating Expenses	4.3	3.75	3.22	3.23	3.4	3.26
Operating Income	-0.43	0.06	0.3	0.13	0.38	0.25
Interest & Investment Income	0.03	0.05	0.04	0.01	0	0.02
Other Non Operating Income (Expenses)	-	-	-	-	-	0
EBT Excluding Unusual Items	-0.4	0.11	0.34	0.14	0.38	0.27
Gain (Loss) on Sale of Assets	-	-	-	0.01	-	-
Legal Settlements	-	-	-	-	-	-0.1
Pretax Income	-0.4	0.11	0.34	0.15	0.38	0.17
Income Tax Expense	-	-	0	0	-	-
Net Income	-0.4	0.11	0.34	0.15	0.38	0.17
Net Income to Common	-0.4	0.11	0.34	0.15	0.38	0.17
Net Income Growth	-	-66.65%	124.79%	-61.03%	125.79%	-72.26%
Shares Outstanding (Basic)	10	10	10	10	10	11
Shares Outstanding (Diluted)	10	10	10	10	10	11
Shares Change (YoY)	-0.70%	-0.88%	-0.49%	-3.07%	-1.04%	-3.64%
EPS (Basic)	-0.04	0.01	0.03	0.01	0.04	0.02
EPS (Diluted)	-0.05	0.01	0.03	0.01	0.04	0.02
EPS Growth	-	-66.36%	125.89%	-60.09%	129.85%	-71.21%
Free Cash Flow	0.33	0.42	0.12	-0.02	0.48	0.21
Free Cash Flow Per Share	0.03	0.04	0.01	-0.00	0.05	0.02
Gross Margin	86.03%	86.19%	87.23%	83.68%	90.56%	91.67%
Operating Margin	-9.52%	1.37%	7.46%	3.31%	9.07%	6.49%
Profit Margin	-8.85%	2.53%	8.31%	3.71%	9.17%	4.43%
Free Cash Flow Margin	7.44%	9.52%	2.98%	-0.48%	11.60%	5.44%
EBITDA	0.33	0.53	0.54	0.28	0.48	0.38
EBITDA Margin	7.24%	12.00%	13.37%	6.86%	11.60%	10.03%
D&A For EBITDA	0.76	0.47	0.24	0.14	0.11	0.14
EBIT	-0.43	0.06	0.3	0.13	0.38	0.25
EBIT Margin	-9.52%	1.37%	7.46%	3.31%	9.07%	6.49%
Effective Tax Rate	-	-	0.76%	2.83%	-	-
Advertising Expenses	-	-	-	-	-	0.02

Updated May 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.