COM:CALCULUSCAPITAL
Calculus Capital
- Stock
Last Close
58.00
21/10 13:32
Market Cap
407.19K
Beta: -
Volume Today
29.96K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Mar '14 | Jun '14 | Sep '14 | Mar '15 | Jun '15 | Sep '15 | Mar '16 | Jun '16 | Mar '17 | Jun '17 | Mar '18 | Jun '18 | Mar '19 | Jun '19 | Mar '20 | Jun '20 | Sep '20 | May '21 | Aug '21 | Nov '21 | Feb '22 | May '22 | Aug '22 | Nov '22 | Feb '23 | May '23 | Aug '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 18.50K - | 18.50K 0% | 18.50K 0% | 16K 13.51% | 16K 0% | 16K 0% | 13.50K 15.63% | 13.50K 0% | -36.25K 368.52% | -36.25K 0% | -4K 88.97% | -4K 0% | -201.50K 4,937.50% | -201.50K 0% | -80.25K 60.17% | -80.25K 0% | -80.25K 0% | 273K 440.19% | 273K 0% | 1.05M 283.33% | 1.05M 0% | 307K 70.66% | 307K 0% | 459.50K 49.67% | 459.50K 0% | -36.50K 107.94% | -36.50K 0% | |
cost of revenue | ||||||||||||||||||||||||||||
gross profit | 18.50K - | 18.50K 0% | 18.50K 0% | 16K 13.51% | 16K 0% | 16K 0% | 13.50K 15.63% | 13.50K 0% | -36.25K 368.52% | -36.25K 0% | -4K 88.97% | -4K 0% | -201.50K 4,937.50% | -201.50K 0% | -80.25K 60.17% | -80.25K 0% | -80.25K 0% | 273K 440.19% | 273K 0% | 1.05M 283.33% | 1.05M 0% | 307K 70.66% | 307K 0% | 459.50K 49.67% | 459.50K 0% | -36.50K 107.94% | -36.50K 0% | |
selling and marketing expenses | -20.75K - | -20.75K 0% | -20.75K 0% | -4.75K 77.11% | -4.75K 0% | -4.75K 0% | -4.75K 0% | -4.75K 0% | -49.75K - | -49.75K 0% | 68K - | 68K 0% | 61K 10.29% | 61K 0% | 75.50K 23.77% | 75.50K 0% | 85K 12.58% | 85K 0% | 76K 10.59% | 76K 0% | ||||||||
general and administrative expenses | 32.25K - | 32.25K 0% | 32.25K 0% | 19.75K 38.76% | 19.75K 0% | 19.75K 0% | 17.50K 11.39% | 17.50K 0% | 53.25K 204.29% | 53.25K 0% | 57K 7.04% | 57K 0% | 55.25K 3.07% | 55.25K 0% | 59.75K 8.14% | 59.75K 0% | 59.75K 0% | 103.50K 73.22% | 103.50K 0% | 114.50K 10.63% | 114.50K 0% | 139.50K 21.83% | 139.50K 0% | 142.50K 2.15% | 142.50K 0% | 159.50K 11.93% | 159.50K 0% | |
selling general and administrative expenses | 11.50K - | 11.50K 0% | 11.50K 0% | 15K 30.43% | 15K 0% | 15K 0% | 12.75K 15% | 12.75K 0% | -5K 139.22% | -5K 0% | 7.25K 245.00% | 7.25K 0% | 55.25K 662.07% | 55.25K 0% | 59.75K 8.14% | 59.75K 0% | 59.75K 0% | 171.50K 187.03% | 171.50K 0% | 175.50K 2.33% | 175.50K 0% | 215K 22.51% | 215K 0% | 227.50K 5.81% | 227.50K 0% | 235.50K 3.52% | 235.50K 0% | |
research and development expenses | ||||||||||||||||||||||||||||
other expenses | -110.50K - | -110.50K 0% | -119.50K 8.14% | -119.50K 0% | -119.50K 0% | |||||||||||||||||||||||
cost and expenses | 29.50K - | 29.50K 0% | 29.50K 0% | 30.25K 2.54% | 30.25K 0% | 30.25K 0% | 31.75K 4.96% | 31.75K 0% | 16.25K 48.82% | 16.25K 0% | 89K 447.69% | 89K 0% | -55.25K 162.08% | -55.25K 0% | -59.75K 8.14% | -59.75K 0% | -59.75K 0% | 171.50K 387.03% | 171.50K 0% | 175.50K 2.33% | 175.50K 0% | 215K 22.51% | 215K 0% | 227.50K 5.81% | 227.50K 0% | 235.50K 3.52% | 235.50K 0% | |
operating expenses | 11.50K - | 11.50K 0% | 11.50K 0% | 15K 30.43% | 15K 0% | 15K 0% | 12.75K 15% | 12.75K 0% | -5K 139.22% | -5K 0% | 7.25K 245.00% | 7.25K 0% | -55.25K 862.07% | -55.25K 0% | -59.75K 8.14% | -59.75K 0% | -59.75K 0% | 171.50K 387.03% | 171.50K 0% | 175.50K 2.33% | 175.50K 0% | 215K 22.51% | 215K 0% | 227.50K 5.81% | 227.50K 0% | 235.50K 3.52% | 235.50K 0% | |
interest expense | 77K - | 77K 0% | 13.75K 82.14% | 13.75K 0% | ||||||||||||||||||||||||
ebitda | -11K - | -11K 0% | -11K 0% | -14.25K 29.55% | -14.25K 0% | -14.25K 0% | -18.25K 28.07% | -18.25K 0% | -84.50K 363.01% | -84.50K 0% | -68.25K 19.23% | -68.25K 0% | -256.75K 276.19% | -256.75K 0% | -140K 45.47% | -140K 0% | -140K 0% | |||||||||||
operating income | -11K - | -11K 0% | -11K 0% | -14.25K 29.55% | -14.25K 0% | -14.25K 0% | -18.25K 28.07% | -18.25K 0% | -7.50K 58.90% | -7.50K 0% | -54.50K 626.67% | -54.50K 0% | -256.75K 371.10% | -256.75K 0% | -140K 45.47% | -140K 0% | -140K 0% | 101.50K 172.50% | 101.50K 0% | 871K 758.13% | 871K 0% | 92K 89.44% | 92K 0% | 232K 152.17% | 232K 0% | -272K 217.24% | -272K 0% | |
depreciation and amortization | -77K - | -77K 0% | -13.75K 82.14% | -13.75K 0% | -101.50K - | -101.50K 0% | -871K 758.13% | -871K 0% | -92K 89.44% | -92K 0% | -232K 152.17% | -232K 0% | 272K 217.24% | 272K 0% | ||||||||||||||
total other income expenses net | -77K - | -77K 0% | -13.75K 82.14% | -13.75K 0% | ||||||||||||||||||||||||
income before tax | -11K - | -11K 0% | -11K 0% | -14.25K 29.55% | -14.25K 0% | -14.25K 0% | -18.25K 28.07% | -18.25K 0% | -84.50K 363.01% | -84.50K 0% | -68.25K 19.23% | -68.25K 0% | -256.75K 276.19% | -256.75K 0% | -140K 45.47% | -140K 0% | -140K 0% | 101.50K 172.50% | 101.50K 0% | 871K 758.13% | 871K 0% | 92K 89.44% | 92K 0% | 232K 152.17% | 232K 0% | -272K 217.24% | -272K 0% | |
income tax expense | 77K - | 77K 0% | 13.75K 82.14% | 13.75K 0% | ||||||||||||||||||||||||
net income | -11K - | -11K 0% | -11K 0% | -14.25K 29.55% | -14.25K 0% | -14.25K 0% | -18.25K 28.07% | -18.25K 0% | -161.50K 784.93% | -161.50K 0% | -82K 49.23% | -82K 0% | -256.75K 213.11% | -256.75K 0% | -140K 45.47% | -140K 0% | -140K 0% | 101.50K 172.50% | 101.50K 0% | 871K 758.13% | 871K 0% | 92K 89.44% | 92K 0% | 232K 152.17% | 232K 0% | -272K 217.24% | -272K 0% | |
weighted average shs out | 4.74M - | 4.74M 0% | 4.74M 0% | 4.74M 0% | 4.74M 0% | 4.74M 0% | 4.74M 0% | 4.74M 0% | 4.74M 0% | 4.74M 0% | 10.03M 111.75% | 10.03M 0% | 14.13M 40.82% | 14.13M 0% | 21.73M 53.78% | 21.73M 0% | 21.73M 0% | 37.93M 74.56% | 37.93M 0% | 42.76M 12.74% | 42.76M 0% | 48.34M 13.06% | 48.33M 0.03% | 51.45M 6.46% | 51.45M 0% | 58.36M 13.42% | 58.36M 0% | |
weighted average shs out dil | 4.74M - | 4.74M 0% | 4.74M 0% | 4.74M 0% | 4.74M 0% | 4.74M 0% | 4.74M 0% | 4.74M 0% | 4.74M 0% | 4.74M 0% | 10.03M 111.75% | 10.03M 0% | 14.13M 40.82% | 14.13M 0% | 21.73M 53.78% | 21.73M 0% | 21.73M 0% | 37.92M 74.50% | 37.92M 0% | 42.76M 12.78% | 42.76M 0% | 48.33M 13.03% | 48.33M 0% | 51.44M 6.44% | 51.44M 0% | 58.35M 13.42% | 58.35M 0% | |
eps | -0.00 - | -0.00 0% | -0.00 0% | -0.00 30.43% | -0.00 0% | -0.00 0% | -0.00 30.00% | -0.00 0% | -0.03 774.36% | -0.03 0% | -0.01 75.95% | -0.01 0% | -0.02 121.95% | -0.02 0% | -0.01 64.84% | -0.01 0% | -0.01 0% | 0.00 142.19% | 0.00 0% | 0.02 655.56% | 0.02 0% | 0.00 90.69% | 0.00 0% | 0.00 136.84% | 0.00 0% | -0.00 204.44% | -0.00 0% | |
epsdiluted | -0.00 - | -0.00 0% | -0.00 0% | -0.00 30.43% | -0.00 0% | -0.00 0% | -0.00 30.00% | -0.00 0% | -0.03 774.36% | -0.03 0% | -0.01 75.95% | -0.01 0% | -0.02 121.95% | -0.02 0% | -0.01 64.84% | -0.01 0% | -0.01 0% | 0.00 142.19% | 0.00 0% | 0.02 655.56% | 0.02 0% | 0.00 90.69% | 0.00 0% | 0.00 136.84% | 0.00 0% | -0.00 204.44% | -0.00 0% |
All numbers in (except ratios and percentages)