Simulations Plus Income Statement

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

Millions USD. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Revenue	78.68	79.18	70.01	59.58	53.91	46.47
Revenue Growth (YoY)	5.70%	13.09%	17.52%	10.52%	16.01%	11.73%
Cost of Revenue	31.78	32.96	26.86	11.63	10.82	10.6
Gross Profit	46.89	46.22	43.15	47.95	43.08	35.87
Selling, General & Admin	31.4	32.15	28.67	30.92	24.67	20.57
Research & Development	8.02	6.88	5.75	4.5	3.21	4.05
Operating Expenses	39.42	39.03	34.42	35.42	27.87	24.61
Operating Income	7.48	7.19	8.73	12.53	15.21	11.25
Interest Expense	-	-	-	-	-	-0.02
Interest & Investment Income	0.83	0.72	4.38	4.13	0.72	0.2
Currency Exchange Gain (Loss)	0.02	0.01	0.39	-0.48	-0.23	0.14
EBT Excluding Unusual Items	8.33	7.93	13.49	16.18	15.7	11.57
Merger & Restructuring Charges	-0.4	-0.7	-2.6	-3.3	-0.3	-
Impairment of Goodwill	-51.63	-51.63	-	-	-	-
Gain (Loss) on Sale of Investments	-	-	-0.12	-	-	-
Gain (Loss) on Sale of Assets	-0.02	-0.02	-	-0.01	0	-
Asset Writedown	-25.59	-25.59	-	-0.5	-	-
Other Unusual Items	0.64	0.64	1.64	-0.68	-0.28	-0.49
Pretax Income	-68.68	-69.38	12.41	11.7	15.12	11.09
Income Tax Expense	-4.43	-4.66	2.46	1.73	2.63	1.3
Net Income	-64.25	-64.72	9.95	9.96	12.48	9.78
Net Income to Common	-64.25	-64.72	9.95	9.96	12.48	9.78
Net Income Growth	-	-	-0.07%	-20.20%	27.61%	4.82%
Shares Outstanding (Basic)	20	20	20	20	20	20
Shares Outstanding (Diluted)	20	20	20	20	21	21
Shares Change (YoY)	-0.88%	-0.98%	-0.80%	-1.37%	0.03%	11.89%
EPS (Basic)	-3.19	-3.22	0.50	0.50	0.62	0.49
EPS (Diluted)	-3.20	-3.22	0.49	0.49	0.60	0.47
EPS Growth	-	-	-	-18.33%	27.66%	-6.00%
Free Cash Flow	23.01	17.41	12.75	21.4	17.08	17.58
Free Cash Flow Per Share	1.14	0.87	0.63	1.05	0.82	0.85
Dividend Per Share	-	-	0.240	0.240	0.240	0.240
Gross Margin	59.60%	58.38%	61.63%	80.48%	79.92%	77.19%
Operating Margin	9.51%	9.08%	12.47%	21.02%	28.22%	24.22%
Profit Margin	-81.66%	-81.74%	14.22%	16.72%	23.16%	21.05%
Free Cash Flow Margin	29.24%	21.99%	18.22%	35.93%	31.69%	37.83%
EBITDA	11.77	12.3	12.3	14.87	17.59	13.44
EBITDA Margin	14.96%	15.54%	17.56%	24.95%	32.62%	28.93%
D&A For EBITDA	4.29	5.11	3.57	2.34	2.37	2.19
EBIT	7.48	7.19	8.73	12.53	15.21	11.25
EBIT Margin	9.51%	9.08%	12.47%	21.02%	28.22%	24.22%
Effective Tax Rate	-	-	19.80%	14.83%	17.41%	11.76%
Revenue as Reported	78.68	79.18	70.01	59.58	53.91	46.47

Updated Dec 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q