Simply Income Statement

Financials in millions USD. Fiscal year is February - January.

Millions USD. Fiscal year is Feb - Jan.

Year	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011 - 2001
Revenue	79.11	68.02	30.39	11.62	13.62	39.14	47.83	48.14	37.9	34.29	Upgrade
Revenue Growth (YoY)	16.30%	123.87%	161.60%	-14.69%	-65.21%	-18.17%	-0.65%	27.05%	10.50%	-1.69%	Upgrade
Cost of Revenue	61.59	49.67	23.34	10.06	12.24	34.55	40.41	39.89	30.95	27.49	Upgrade
Gross Profit	17.52	18.35	7.04	1.56	1.38	4.59	7.42	8.25	6.94	6.81	Upgrade
Selling, General & Admin	30.01	27.2	20.29	9.73	8.09	6.94	8.34	7.38	6.75	7.08	Upgrade
Research & Development	0	0	0	0	0	0	0	0.59	1.34	2.22	Upgrade
Other Operating Expenses	0	0	0	1.43	0	0	0	0	0	0	Upgrade
Operating Expenses	30.01	27.2	20.29	11.16	8.09	6.94	8.34	7.97	8.09	9.29	Upgrade
Operating Income	-12.49	-8.85	-13.25	-9.6	-6.71	-2.35	-0.92	0.29	-1.15	-2.49	Upgrade
Interest Expense / Income	2.71	1.05	4.88	1.23	1.01	0.24	0.32	0.13	-0.02	-0.06	Upgrade
Other Expense / Income	-4.11	-14.22	2.89	16.22	-0.19	0.33	-	-0.12	-0.58	0.07	Upgrade
Pretax Income	-11.09	4.33	-21.02	-27.05	-7.54	-2.93	-1.24	0.28	-0.55	-2.5	Upgrade
Income Tax	0.03	0.05	0	0.22	0	-0.09	0	0.01	0.05	0	Upgrade
Net Income	-11.12	4.28	-21.02	-27.27	-7.54	-2.84	-1.24	0.26	-0.6	-2.5	Upgrade
Shares Outstanding (Basic)	12	10	1	0	0	0	0	0	0	0	Upgrade
Shares Outstanding (Diluted)	12	10	1	0	0	0	0	0	0	0	Upgrade
Shares Change	18.89%	753.34%	186.09%	-5.28%	657.12%	0.07%	-2.77%	4.27%	-	-	Upgrade
EPS (Basic)	-0.93	0.43	-17.80	-66.10	-17.30	-49.50	-21.50	5.00	-10.00	-45.00	Upgrade
EPS (Diluted)	-0.93	0.42	-17.80	-66.10	-17.30	-49.50	-21.50	5.00	-10.00	-45.00	Upgrade
Free Cash Flow	-11.42	-3.24	-2.33	-8.15	-4.04	0.66	4.75	-3.06	-3.86	-6.29	Upgrade
Free Cash Flow Per Share	-0.95	-0.33	-1.97	-19.75	-9.27	11.40	82.53	-53.39	-68.02	-110.92	Upgrade
Gross Margin	22.15%	26.98%	23.18%	13.41%	10.14%	11.73%	15.51%	17.14%	18.32%	19.85%	Upgrade
Operating Margin	-15.79%	-13.00%	-43.60%	-82.63%	-49.31%	-6.00%	-1.92%	0.59%	-3.02%	-7.25%	Upgrade
Profit Margin	-14.06%	6.29%	-69.17%	-234.79%	-55.38%	-7.24%	-2.60%	0.54%	-1.58%	-7.29%	Upgrade
Free Cash Flow Margin	-14.44%	-4.77%	-7.66%	-70.19%	-29.68%	1.68%	9.92%	-6.35%	-10.18%	-18.35%	Upgrade
Effective Tax Rate	-	1.18%	-	-	-	-	-	5.09%	-	-	Upgrade
EBITDA	-7.51	6.05	-15.75	-25.66	-6.45	-2.6	-0.83	0.55	-0.3	-2.28	Upgrade
EBITDA Margin	-9.49%	8.90%	-51.83%	-220.88%	-47.39%	-6.64%	-1.73%	1.14%	-0.79%	-6.66%	Upgrade
Depreciation & Amortization	0.88	0.68	0.39	0.17	0.08	0.09	0.09	0.15	0.26	0.28	Upgrade
EBIT	-8.38	5.38	-16.14	-25.82	-6.53	-2.68	-0.92	0.4	-0.56	-2.56	Upgrade
EBIT Margin	-10.60%	7.90%	-53.12%	-222.31%	-47.94%	-6.86%	-1.92%	0.83%	-1.49%	-7.46%	Upgrade

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).