TSI Holdings Co.,Ltd.
TSIHF · OTC
8/31/2025 | 5/31/2025 | 2/28/2025 | 11/30/2024 | |
|---|---|---|---|---|
| Revenue | $30,562 | $35,605 | $40,555 | $40,821 |
| % Growth | -14.2% | -12.2% | -0.7% | – |
| Cost of Goods Sold | $14,213 | $15,126 | $20,026 | $17,910 |
| Gross Profit | $16,349 | $20,479 | $20,529 | $22,911 |
| % Margin | 53.5% | 57.5% | 50.6% | 56.1% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $1,285 | $0 |
| SG&A Expenses | $17,215 | $18,972 | $20,035 | $20,524 |
| Sales & Mktg Exp. | $0 | $0 | $16,123 | $0 |
| Other Operating Expenses | $8 | -$7 | $1,035 | -$12 |
| Operating Expenses | $17,223 | $18,965 | $21,070 | $20,512 |
| Operating Income | -$874 | $1,514 | -$541 | $2,399 |
| % Margin | -2.9% | 4.3% | -1.3% | 5.9% |
| Other Income/Exp. Net | $296 | $511 | $22,941 | -$900 |
| Pre-Tax Income | -$578 | $2,025 | $22,400 | $1,499 |
| Tax Expense | $175 | $81 | $7,330 | $542 |
| Net Income | -$653 | $1,966 | $15,070 | $950 |
| % Margin | -2.1% | 5.5% | 37.2% | 2.3% |
| EPS | -10.02 | 28.44 | 212.66 | 13.26 |
| % Growth | -135.2% | -86.6% | 1,503.8% | – |
| EPS Diluted | -10.02 | 28.44 | 212.66 | 13.26 |
| Weighted Avg Shares Out | 65 | 69 | 71 | 72 |
| Weighted Avg Shares Out Dil | 65 | 69 | 71 | 72 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $75 | $218 | $71 |
| Interest Expense | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $922 | $734 | $1,036 | -$2,387 |
| EBITDA | $56 | $2,241 | $494 | $0 |
| % Margin | 0.2% | 6.3% | 1.2% | 0% |