Meta Data Ltd
NYSE:AIU
Income Statement
Earnings Waterfall
Meta Data Ltd
Revenue
|
32.4m
USD
|
Cost of Revenue
|
-17m
USD
|
Gross Profit
|
15.4m
USD
|
Operating Expenses
|
-1.8m
USD
|
Operating Income
|
13.6m
USD
|
Other Expenses
|
680.9m
USD
|
Net Income
|
694.5m
USD
|
Income Statement
Meta Data Ltd
Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | Aug-2022 | Feb-2023 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
647
N/A
|
1 590
+146%
|
2 683
+69%
|
3 994
+49%
|
4 144
+4%
|
4 087
-1%
|
3 739
-9%
|
3 439
-8%
|
3 327
-3%
|
3 372
+1%
|
2
-100%
|
15
+614%
|
32
+114%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(387)
|
(863)
|
(1 405)
|
(2 072)
|
(2 202)
|
(2 256)
|
(2 196)
|
(2 170)
|
(2 130)
|
(2 143)
|
(2)
|
(9)
|
(17)
|
|
Gross Profit |
260
N/A
|
727
+179%
|
1 278
+76%
|
1 922
+50%
|
1 942
+1%
|
1 832
-6%
|
1 543
-16%
|
1 269
-18%
|
1 197
-6%
|
1 230
+3%
|
0
-100%
|
6
+2 213%
|
15
+153%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(321)
|
(698)
|
(1 126)
|
(1 693)
|
(1 767)
|
(1 802)
|
(1 714)
|
(1 632)
|
(1 608)
|
(1 697)
|
(53)
|
3
|
(2)
|
|
Selling, General & Administrative |
(322)
|
(698)
|
(1 126)
|
(1 693)
|
(1 767)
|
(1 802)
|
(1 714)
|
(1 632)
|
(1 608)
|
(1 697)
|
(53)
|
3
|
(2)
|
|
Operating Income |
(61)
N/A
|
29
N/A
|
152
+423%
|
229
+50%
|
175
-23%
|
30
-83%
|
(171)
N/A
|
(363)
-113%
|
(412)
-13%
|
(467)
-14%
|
(53)
+89%
|
9
N/A
|
14
+54%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
1
|
(4)
|
(24)
|
20
|
23
|
12
|
5
|
(66)
|
(94)
|
(103)
|
(7)
|
(9)
|
(3)
|
|
Total Other Income |
17
|
19
|
65
|
67
|
52
|
77
|
(314)
|
(359)
|
(348)
|
(401)
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
(43)
N/A
|
44
N/A
|
193
+341%
|
316
+64%
|
250
-21%
|
120
-52%
|
(480)
N/A
|
(788)
-64%
|
(853)
-8%
|
(970)
-14%
|
(61)
+94%
|
0
N/A
|
11
+3 745%
|
|
Net Income | ||||||||||||||
Tax Provision |
(3)
|
(30)
|
(77)
|
(122)
|
(116)
|
(67)
|
(17)
|
38
|
47
|
33
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(45)
|
14
|
116
|
195
|
134
|
53
|
(497)
|
(751)
|
(807)
|
(938)
|
(61)
|
0
|
11
|
|
Income to Minority Interest |
23
|
42
|
51
|
79
|
76
|
66
|
59
|
39
|
27
|
26
|
5
|
(2)
|
0
|
|
Equity Earnings Affiliates |
6
|
(7)
|
(9)
|
(28)
|
(39)
|
(29)
|
(36)
|
(18)
|
(20)
|
(44)
|
0
|
0
|
0
|
|
Net Income (Common) |
(16)
N/A
|
49
N/A
|
158
+225%
|
245
+55%
|
172
-30%
|
91
-47%
|
(473)
N/A
|
(730)
-54%
|
(800)
-10%
|
(955)
-19%
|
(169)
+82%
|
(414)
-145%
|
694
N/A
|
|
EPS (Diluted) |
0
N/A
|
0.01
N/A
|
0.03
+200%
|
0.04
+33%
|
0.03
-25%
|
0.02
-33%
|
-0.07
N/A
|
-0.11
-57%
|
-0.12
-9%
|
-0.15
-25%
|
-7.61
-4 973%
|
-11.53
-52%
|
7.95
N/A
|