BSET Income Statement

Financials in millions USD. Fiscal year is December - November.

Millions USD. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	Nov '25 Nov 29, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 25, 2023	Nov '22 Nov 26, 2022	Nov '21 Nov 27, 2021
Revenue	333.46	335.28	329.92	390.14	485.6	430.89
Revenue Growth (YoY)	2.44%	1.62%	-15.43%	-19.66%	12.70%	27.61%
Cost of Revenue	146.44	146.6	150.51	183.65	237.26	209.8
Gross Profit	187.02	188.68	179.42	206.49	248.34	221.09
Selling, General & Admin	179.9	180.36	187.53	205.23	218.07	196.83
Other Operating Expenses	0.59	0.5	7.2	5.41	-	-
Total Operating Expenses	180.49	180.86	194.72	210.64	218.07	196.83
Operating Income	6.53	7.83	-16.27	-3.14	30.27	24.26
Interest Income	1.97	1.98	2.67	2.53	0.3	0.05
Interest Expense	-	-0.05	-0.03	-0.02	-0.04	-0.03
Other Non-Operating Income (Expense)	-0.78	-0.99	-1.71	-0.85	3.53	-1.52
Total Non-Operating Income (Expense)	1.19	0.93	0.94	1.66	3.79	-1.5
Pretax Income	7.72	8.76	-14.37	-2.49	34.06	22.76
Provision for Income Taxes	2.36	2.66	-4.68	0.68	8.7	5.84
Net Income	5.36	6.1	-9.7	-3.17	65.35	18.04
Earnings From Discontinued Operations	-	-	-	-	39.99	1.12
Net Income to Common	5.36	6.1	-9.7	-3.17	65.35	18.04
Net Income Growth	-	-	-	-	262.18%	-
Shares Outstanding (Basic)	9	9	9	9	9	10
Shares Outstanding (Diluted)	9	9	9	9	9	10
Shares Change (YoY)	-0.54%	-0.48%	-0.59%	-6.58%	-4.48%	-1.26%
EPS (Basic)	0.62	0.70	-1.11	-0.36	2.70	1.72
EPS (Diluted)	0.62	0.70	-1.11	-0.36	2.70	1.72
EPS Growth	-	-	-	-	56.98%	-
Shares Outstanding	8.65	8.65	8.74	8.77	8.95	9.76
Free Cash Flow	3.55	8.96	-1.16	1.24	-24.27	3.81
Free Cash Flow Growth	-60.35%	-	-	-	-	-87.56%
Free Cash Flow Per Share	0.41	1.03	-0.13	0.14	-2.58	0.39
Dividends Per Share	0.800	0.800	0.760	0.680	0.600	0.530
Dividend Growth	-	5.26%	11.77%	13.33%	13.21%	16.48%
Gross Margin	56.08%	56.28%	54.38%	52.93%	51.14%	51.31%
Operating Margin	1.96%	2.33%	-4.93%	-0.80%	6.23%	5.63%
Profit Margin	1.61%	1.82%	-2.94%	-0.81%	5.22%	3.93%
FCF Margin	1.07%	2.67%	-0.35%	0.32%	-5.00%	0.88%
EBITDA	15.32	16.63	-6.35	7.01	41.58	38.85
EBITDA Margin	4.59%	4.96%	-1.92%	1.80%	8.56%	9.02%
EBIT	6.53	7.83	-16.27	-3.14	30.27	24.26
EBIT Margin	1.96%	2.33%	-4.93%	-0.80%	6.23%	5.63%
Effective Tax Rate	30.57%	30.37%	32.53%	-27.45%	25.55%	25.64%

Updated Apr 1, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q