Dustin Group AB (publ)
DUSXF · OTC
8/31/2025 | 5/31/2025 | 2/28/2025 | 11/30/2024 | |
|---|---|---|---|---|
| Revenue | -$13,202,143 | $5,089,000 | $5,480,000 | $4,782,000 |
| % Growth | -359.4% | -7.1% | 14.6% | – |
| Cost of Goods Sold | -$11,325,967 | $4,409,000 | $4,718,000 | $4,099,000 |
| Gross Profit | -$1,876,176 | $680,000 | $762,000 | $683,000 |
| % Margin | 14.2% | 13.4% | 13.9% | 14.3% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $659,000 | $704,000 | $718,000 |
| SG&A Expenses | $602,000 | $659,000 | $704,000 | $718,000 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | -$538,609 | $1,000 | $6,000 | -$35,000 |
| Operating Expenses | $63,391 | $660,000 | $710,000 | $683,000 |
| Operating Income | -$21,155 | $20,000 | $52,000 | -$42,000 |
| % Margin | 0.2% | 0.4% | 0.9% | -0.9% |
| Other Income/Exp. Net | $2,427,740 | -$64,000 | -$2,599,000 | -$58,000 |
| Pre-Tax Income | $2,406,585 | -$44,000 | -$2,547,000 | -$100,000 |
| Tax Expense | -$1,369 | -$17,000 | -$18,000 | -$23,000 |
| Net Income | $2,357,956 | -$28,000 | -$2,529,000 | -$78,000 |
| % Margin | -17.9% | -0.6% | -46.1% | -1.6% |
| EPS | 0.002 | -0.062 | -5.59 | -0.17 |
| % Growth | 102.6% | 98.9% | -3,188.2% | – |
| EPS Diluted | 0.002 | -0.062 | -5.59 | -0.17 |
| Weighted Avg Shares Out | 1,893,939 | 452,475 | 452,475 | 452,475 |
| Weighted Avg Shares Out Dil | 1,893,040 | 452,475 | 452,475 | 452,475 |
| Supplemental Information | – | – | – | – |
| Interest Income | $316 | $2,000 | $17,000 | $1,000 |
| Interest Expense | $3,580 | $57,000 | $12,000 | $49,000 |
| Depreciation & Amortization | $11,162 | $0 | $0 | -$9,000 |
| EBITDA | $13,689 | $13,000 | -$2,535,000 | -$51,000 |
| % Margin | -0.1% | 0.3% | -46.3% | -1.1% |