Free Trial

Simulations Plus (SLP) Financials

Simulations Plus logo
$18.50 0.00 (0.00%)
As of 10/9/2026
Annual Income Statements for Simulations Plus

Annual Income Statements for Simulations Plus

This table shows Simulations Plus' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Net Income / (Loss) Attributable to Common Shareholders
3.84 4.95 5.79 8.93 8.58 9.33 9.78 12 9.96 9.95 -65
Consolidated Net Income / (Loss)
3.84 4.95 5.79 8.93 8.58 9.33 9.78 12 9.96 9.95 -65
Net Income / (Loss) Continuing Operations
3.84 4.95 5.79 8.93 8.58 9.33 9.78 12 9.96 9.95 -65
Total Pre-Tax Income
5.69 7.24 8.24 10 11 11 11 15 12 12 -69
Total Operating Income
5.86 7.23 8.26 10 11 12 11 15 8.73 6.13 -71
Total Gross Profit
14 15 18 22 25 31 36 43 48 43 46
Total Revenue
18 20 24 30 34 42 46 54 60 70 79
Operating Revenue
18 20 24 30 34 42 46 54 60 70 79
Total Cost of Revenue
4.39 4.60 6.31 7.99 9.03 11 11 11 12 27 33
Operating Cost of Revenue
4.39 4.60 6.31 7.99 9.03 11 11 11 12 27 33
Total Operating Expenses
8.07 8.14 9.57 11 14 19 25 28 39 37 117
Selling, General & Admin Expense
6.74 6.69 8.20 9.58 12 16 21 20 28 22 21
Marketing Expense
- - - - - - - 4.88 6.56 8.92 12
Research & Development Expense
1.33 1.45 1.37 1.79 2.50 2.98 4.05 3.21 4.50 5.75 6.88
Impairment Charge
- - - - - - - - 0.50 0.00 77
Total Other Income / (Expense), net
-0.16 0.00 -0.02 -0.16 -0.09 -0.22 -0.17 0.20 2.97 6.28 1.35
Other Income / (Expense), net
-0.18 -0.01 -0.00 -0.19 -0.13 -0.22 -0.17 0.20 2.97 6.28 1.35
Income Tax Expense
1.85 2.29 2.45 1.20 1.97 2.06 1.30 2.63 1.73 2.46 -4.66
Basic Earnings per Share
$0.23 $0.29 $0.34 $0.52 - $0.52 $0.49 $0.62 $0.50 $0.50 ($3.22)
Weighted Average Basic Shares Outstanding
16.86M 17.03M 17.24M 17.33M 17.49M 17.82M 20.05M 20.20M 20.08M 19.99M 20.10M
Diluted Earnings per Share
$0.23 $0.29 $0.33 $0.50 - $0.50 $0.47 $0.60 $0.49 $0.49 ($3.22)
Weighted Average Diluted Shares Outstanding
17.03M 17.21M 17.52M 17.86M 18.06M 18.54M 20.74M 20.75M 20.47M 20.30M 20.10M
Weighted Average Basic & Diluted Shares Outstanding
16.70M 17.10M 17M 17.20M 17.62M 19.93M 20.15M 20.30M 19.94M 20.07M 20.14M
Cash Dividends to Common per Share
- - - - $0.24 $0.24 $0.24 $0.24 $0.24 $0.24 $0.24

Quarterly Income Statements for Simulations Plus

This table shows Simulations Plus' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Income / (Loss) Attributable to Common Shareholders
1.95 4.03 3.14 0.84 0.21 3.07 -67 -0.68 0.68 4.54 3.58
Consolidated Net Income / (Loss)
1.95 4.03 3.14 0.84 0.21 3.07 -67 -0.68 0.68 4.54 3.58
Net Income / (Loss) Continuing Operations
1.95 4.03 3.14 0.84 0.21 3.07 -67 -0.68 0.68 4.54 3.58
Total Pre-Tax Income
2.41 5.25 3.89 0.86 0.27 3.51 -74 0.89 0.97 5.89 4.81
Total Operating Income
0.96 4.44 1.88 -1.15 0.13 2.71 -74 0.66 0.71 5.63 4.50
Total Gross Profit
9.85 13 13 6.83 10 13 13 9.84 11 16 15
Total Revenue
15 18 19 19 19 22 20 17 18 24 22
Operating Revenue
15 18 19 19 19 22 20 17 18 24 22
Total Cost of Revenue
4.65 5.08 5.29 12 8.71 9.31 7.33 7.62 7.53 8.15 6.76
Operating Cost of Revenue
4.65 5.08 5.29 12 8.71 9.31 7.33 7.62 7.53 8.15 6.76
Total Operating Expenses
8.89 8.78 11 7.98 10 10 87 9.19 10 11 11
Selling, General & Admin Expense
5.68 5.52 7.68 3.47 5.39 4.56 6.14 4.85 4.02 4.11 4.68
Marketing Expense
1.99 1.95 2.40 2.58 2.85 3.72 2.68 2.66 3.18 2.93 2.54
Research & Development Expense
1.22 1.31 1.30 1.93 1.85 2.14 1.22 1.68 2.98 3.47 3.41
Impairment Charge
- - 0.00 - - - 77 - - - 0.00
Total Other Income / (Expense), net
1.45 0.81 2.01 2.01 0.14 0.80 0.18 0.23 0.26 0.26 0.31
Other Income / (Expense), net
1.45 0.81 2.01 2.01 0.14 0.80 0.18 0.23 0.26 0.26 0.31
Income Tax Expense
0.46 1.22 0.75 0.02 0.06 0.43 -6.73 1.57 0.29 1.35 1.23
Basic Earnings per Share
$0.10 $0.20 $0.16 $0.04 $0.01 $0.15 ($3.35) ($0.03) $0.03 $0.22 $0.18
Weighted Average Basic Shares Outstanding
19.95M 19.98M 20.00M 19.99M 20.07M 20.10M 20.11M 20.10M 20.14M 20.16M 20.21M
Diluted Earnings per Share
$0.10 $0.20 $0.15 $0.04 $0.01 $0.15 ($3.35) ($0.03) $0.03 $0.22 $0.18
Weighted Average Diluted Shares Outstanding
20.28M 20.32M 20.43M 20.30M 20.27M 20.28M 20.11M 20.10M 20.22M 20.24M 20.24M
Weighted Average Basic & Diluted Shares Outstanding
19.97M 19.98M 20.01M 20.07M 20.09M 20.11M 20.13M 20.14M 20.15M 20.21M 20.22M

Annual Cash Flow Statements for Simulations Plus

This table details how cash moves in and out of Simulations Plus' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Net Change in Cash & Equivalents
-0.06 -0.52 -1.81 3.18 2.03 38 -12 15 5.96 -47 21
Net Cash From Operating Activities
7.14 5.42 6.88 9.29 12 11 19 18 22 13 18
Net Cash From Continuing Operating Activities
7.14 5.42 6.88 9.29 12 11 19 18 22 13 18
Net Income / (Loss) Continuing Operations
3.84 4.95 5.79 8.93 8.58 9.33 9.78 12 9.96 9.95 -65
Consolidated Net Income / (Loss)
3.84 4.95 5.79 8.93 8.58 9.33 9.78 12 9.96 9.95 -65
Depreciation Expense
0.21 1.93 2.14 2.72 2.75 2.96 3.59 3.57 3.84 5.67 8.21
Amortization Expense
1.78 - - - 0.00 0.00 2.35 1.68 -1.13 -1.12 -0.06
Non-Cash Adjustments To Reconcile Net Income
0.30 0.35 0.62 0.71 0.24 1.58 2.65 2.77 5.50 6.43 83
Changes in Operating Assets and Liabilities, net
1.01 -1.81 -1.67 -3.08 0.06 -2.96 0.83 -2.61 3.69 -7.62 -8.65
Net Cash From Investing Activities
-3.13 -1.95 -4.36 -2.33 -1.96 -76 -27 4.31 7.37 -54 3.56
Net Cash From Continuing Investing Activities
-3.13 -1.95 -4.36 -2.33 -1.96 -76 -27 4.31 7.37 -54 3.56
Purchase of Property, Plant & Equipment
-1.24 -1.23 -1.56 -2.33 -1.91 -2.58 -4.58 -3.97 -3.67 -3.76 -3.34
Acquisitions
-2.08 -0.72 0.00 0.00 -0.05 - 0.00 0.00 -8.22 -99 -0.23
Purchase of Investments
- - -4.52 0.00 0.00 -77 -122 -101 -96 -68 -6.88
Sale and/or Maturity of Investments
- - - - 0.00 0.00 100 109 115 116 15
Other Investing Activities, net
- - - - - - - - 0.00 0.00 -1.00
Net Cash From Financing Activities
-4.07 -3.98 -4.34 -3.77 -7.65 102 -4.68 -7.62 -23 -6.57 -1.15
Net Cash From Continuing Financing Activities
-4.07 -3.98 -4.34 -3.77 -7.65 102 -4.68 -7.62 -23 -6.57 -1.15
Repurchase of Common Equity
- - - - - - 0.00 0.00 -20 0.00 0.00
Payment of Dividends
-3.38 -3.41 -3.45 -4.16 -4.20 -4.25 -4.81 -4.85 -4.81 -4.80 0.00
Other Financing Activities, net
-0.69 -0.57 -0.89 0.39 -3.45 -1.13 0.13 -2.78 1.54 -1.77 -1.15
Cash Income Taxes Paid
0.96 2.91 2.69 2.71 2.67 2.35 1.86 3.23 3.20 5.69 1.16

Quarterly Cash Flow Statements for Simulations Plus

This table details how cash moves in and out of Simulations Plus' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Change in Cash & Equivalents
-18 -2.76 72 -99 -4.12 4.81 16 3.90 -0.66 -4.46 9.60
Net Cash From Operating Activities
0.16 5.81 5.68 1.66 -1.27 5.67 8.14 5.59 4.23 6.41 8.71
Net Cash From Continuing Operating Activities
0.16 5.81 5.68 1.66 -1.27 5.67 8.14 5.59 4.23 6.41 8.71
Net Income / (Loss) Continuing Operations
1.95 4.03 3.14 0.84 0.21 3.07 -67 -0.68 0.68 4.54 3.58
Consolidated Net Income / (Loss)
1.95 4.03 3.14 0.84 0.21 3.07 -67 -0.68 0.68 4.54 3.58
Depreciation Expense
1.09 1.11 1.26 2.21 2.27 2.27 2.32 1.35 1.35 1.55 1.37
Amortization Expense
-0.40 -0.40 -0.29 -0.03 -0.04 -0.02 -0.00 - 0.00 -0.10 0.11
Non-Cash Adjustments To Reconcile Net Income
1.31 1.77 1.74 1.62 1.69 1.44 79 1.53 1.68 1.63 1.66
Changes in Operating Assets and Liabilities, net
-3.79 -0.69 -0.17 -2.97 -5.39 -1.10 -5.55 3.39 0.53 -1.21 2.00
Net Cash From Investing Activities
-17 -7.52 70 -100 -3.14 0.68 7.81 -1.79 -4.90 -11 0.88
Net Cash From Continuing Investing Activities
-17 -7.52 70 -100 -3.14 0.68 7.81 -1.79 -4.90 -11 0.88
Purchase of Property, Plant & Equipment
-0.85 -1.30 -0.92 -0.69 -0.73 -0.78 -1.06 -0.78 -0.89 -0.83 -0.76
Purchase of Investments
-31 -28 -9.19 -0.03 -3.69 -1.66 -1.53 -0.01 -5.51 -11 -12
Sale and/or Maturity of Investments
15 21 80 -0.00 1.50 3.12 10 - 1.50 - 14
Net Cash From Financing Activities
-1.03 -1.05 -3.54 -0.95 0.29 -1.55 0.01 0.11 0.00 0.47 0.01
Net Cash From Continuing Financing Activities
-1.03 -1.05 -3.54 -0.95 0.29 -1.55 0.01 0.11 0.00 0.47 0.01
Other Financing Activities, net
0.16 0.15 -2.34 0.26 0.29 -1.55 0.01 0.11 0.00 0.47 0.01
Cash Income Taxes Paid
0.10 3.05 1.07 1.48 0.11 0.50 0.40 0.14 0.14 0.21 0.40

Annual Balance Sheets for Simulations Plus

This table presents Simulations Plus' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Total Assets
27 28 39 43 45 168 180 188 186 197 132
Total Current Assets
12 13 13 18 21 129 139 147 130 39 52
Cash & Equivalents
8.55 8.03 6.22 9.40 11 49 37 52 58 10 31
Short-Term Investments
- - - - 0.00 67 87 77 58 9.94 1.50
Accounts Receivable
1.59 3.01 4.05 5.51 5.03 7.42 9.85 14 10 9.14 9.72
Prepaid Expenses
0.38 0.41 0.46 0.61 0.70 1.60 4.85 3.38 3.90 7.75 7.70
Current Deferred & Refundable Income Taxes
0.21 0.56 0.46 0.31 0.77 0.97 1.01 1.39 0.80 2.20 1.78
Plant, Property, & Equipment, net
0.41 0.26 0.29 0.34 0.34 0.44 1.84 0.63 0.67 0.81 0.88
Total Noncurrent Assets
15 15 26 25 24 39 39 41 55 156 80
Goodwill
4.79 4.79 10 10 10 13 13 13 19 96 44
Intangible Assets
11 10 15 15 13 25 25 26 33 59 29
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - 0.00 1.44 0.00 4.77
Other Noncurrent Operating Assets
0.03 0.03 0.03 0.04 0.04 0.98 1.33 1.86 1.67 1.57 1.81
Total Liabilities & Shareholders' Equity
27 28 39 43 45 168 180 188 186 197 132
Total Liabilities
7.81 5.08 13 11 7.52 12 14 10 16 14 7.14
Total Current Liabilities
3.61 2.13 2.04 4.83 4.78 5.51 12 7.74 12 12 6.73
Accounts Payable
0.21 0.11 0.24 0.35 0.20 0.35 0.39 0.23 0.14 0.60 0.47
Accrued Expenses
- - - - - - 2.42 0.93 0.66 2.04 1.34
Current Deferred Revenue
0.19 0.41 0.57 0.77 1.18 0.44 0.65 2.86 3.10 2.00 2.70
Current Employee Benefit Liabilities
0.55 0.60 0.98 1.15 1.64 2.25 3.19 3.25 4.39 4.51 2.01
Other Current Liabilities
2.62 1.01 0.25 2.56 1.76 2.46 4.93 0.46 3.69 2.92 0.21
Total Noncurrent Liabilities
4.20 2.96 11 6.53 2.73 6.88 2.62 2.40 4.09 2.14 0.41
Other Noncurrent Operating Liabilities
1.01 0.00 5.74 3.33 0.00 4.53 0.90 0.94 4.09 0.53 0.41
Total Equity & Noncontrolling Interests
20 23 26 32 38 156 166 178 170 182 125
Total Preferred & Common Equity
20 23 26 32 38 156 166 178 170 182 125
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
20 23 26 32 38 156 166 178 170 182 125
Common Stock
9.72 11 12 13 15 129 133 139 145 152 159
Retained Earnings
9.81 11 14 18 22 27 32 40 25 30 -34
Accumulated Other Comprehensive Income / (Loss)
- - - - 0.00 0.06 -0.04 -0.31 -0.14 -0.25 -0.27
Other Equity Adjustments
- - - - - - - 0.00 0.00 0.00 0.00

Quarterly Balance Sheets for Simulations Plus

This table presents Simulations Plus' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 2/28/2023 5/31/2023 11/30/2023 2/29/2024 5/31/2024 11/30/2024 2/28/2025 5/31/2025 11/30/2025 2/28/2026 5/31/2026
Total Assets
173 179 186 194 193 197 201 134 138 146 153
Total Current Assets
131 137 130 128 136 40 47 52 58 68 75
Cash & Equivalents
39 55 40 37 109 6.19 11 27 30 26 35
Short-Term Investments
76 67 74 71 9.88 12 10 1.50 5.50 16 15
Accounts Receivable
11 10 10 13 10 13 16 15 12 18 17
Prepaid Expenses
4.34 4.73 5.41 4.98 5.30 7.10 7.46 7.59 8.55 6.89 7.67
Current Deferred & Refundable Income Taxes
0.40 0.00 0.04 1.36 1.20 2.33 1.38 0.95 1.75 0.67 0.26
Plant, Property, & Equipment, net
0.82 0.70 0.49 0.84 0.88 0.82 0.80 0.68 0.79 0.75 0.51
Total Noncurrent Assets
41 41 56 65 56 156 154 82 79 78 77
Goodwill
13 13 19 19 19 96 96 43 44 44 44
Intangible Assets
26 27 33 33 33 58 56 30 29 28 28
Noncurrent Deferred & Refundable Income Taxes
- - 1.83 2.32 2.80 - - 7.43 4.61 4.59 4.17
Other Noncurrent Operating Assets
1.74 1.50 1.55 1.59 1.47 1.83 1.28 0.86 1.77 1.72 1.78
Total Liabilities & Shareholders' Equity
173 179 186 194 193 197 201 134 138 146 153
Total Liabilities
8.61 9.74 13 17 12 12 12 11 11 13 14
Total Current Liabilities
6.00 9.02 8.59 15 11 9.74 11 10 10 12 14
Accounts Payable
0.35 0.36 0.32 0.36 0.66 1.12 1.21 1.66 0.86 0.80 2.23
Accrued Expenses
0.54 0.55 0.73 2.99 0.89 0.58 1.40 2.20 0.92 1.47 1.05
Current Deferred Revenue
2.05 3.17 2.66 2.46 1.44 3.23 3.35 4.34 5.72 5.53 5.28
Current Employee Benefit Liabilities
2.64 3.82 2.17 3.18 4.11 1.88 4.43 1.66 2.66 4.40 4.89
Other Current Liabilities
0.43 0.33 2.71 5.54 4.22 2.93 0.31 0.27 0.18 0.14 0.11
Total Noncurrent Liabilities
2.61 0.72 4.85 2.41 0.51 2.48 1.18 0.45 0.38 0.37 0.38
Other Noncurrent Operating Liabilities
0.75 0.61 4.85 2.41 0.51 0.84 0.48 0.45 0.38 0.37 0.38
Total Equity & Noncontrolling Interests
165 169 172 177 181 185 190 124 127 134 139
Total Preferred & Common Equity
165 169 172 177 181 185 190 124 127 134 139
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
165 169 172 177 181 185 190 124 127 134 139
Common Stock
138 144 147 148 150 154 156 158 161 163 165
Retained Earnings
27 26 26 29 31 31 34 -34 -34 -29 -26
Accumulated Other Comprehensive Income / (Loss)
-0.28 -0.13 -0.20 -0.21 -0.31 -0.29 -0.32 -0.27 -0.28 -0.27 -0.27
Other Equity Adjustments
- - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Metrics And Ratios for Simulations Plus

This table displays calculated financial ratios and metrics derived from Simulations Plus' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
DEI Shares Outstanding
16,892,117.00 17,051,964.00 17,245,346.00 17,365,084.00 17,531,487.00 17,820,057.00 20,132,906.00 - - - 20,127,110.00
DEI Adjusted Shares Outstanding
16,892,117.00 17,051,964.00 17,245,346.00 17,365,084.00 17,531,487.00 17,820,057.00 20,132,906.00 - - - 20,127,110.00
DEI Earnings Per Adjusted Shares Outstanding
0.23 0.29 0.34 0.51 0.49 0.52 0.49 - - - -3.22
Growth Metrics
- - - - - - - - - - -
Revenue Growth
59.80% 9.05% 20.86% 22.90% 14.51% 22.43% 11.73% 16.01% 10.52% 17.52% 13.09%
EBITDA Growth
38.87% 19.39% 13.63% 23.42% 3.42% 8.11% 18.65% 19.63% -29.29% 17.77% -461.03%
EBIT Growth
26.62% 27.20% 14.47% 22.38% 4.06% 8.22% -2.65% 36.36% -22.63% 6.12% -659.00%
NOPAT Growth
32.85% 25.13% 17.33% 56.34% -4.60% 9.85% 4.41% 24.01% -39.65% -33.83% -1,106.87%
Net Income Growth
27.02% 28.81% 16.92% 54.38% -3.94% 8.73% 4.82% 27.61% -20.20% -0.07% -750.17%
EPS Growth
27.78% 26.09% 13.79% 51.52% 0.00% 0.00% -6.00% 27.66% -18.33% 0.00% -757.14%
Operating Cash Flow Growth
34.49% -24.11% 27.01% 35.03% 25.30% -6.23% 75.98% -6.79% 22.10% -39.06% 36.08%
Free Cash Flow Firm Growth
-194.70% 691.78% -25.13% 569.35% -19.67% -186.49% 282.23% -42.39% -35.74% -3,667.76% 119.69%
Invested Capital Growth
61.00% 33.89% 33.24% 14.97% 16.54% 52.50% 5.38% 18.58% 9.10% 197.21% -43.00%
Revenue Q/Q Growth
10.32% 1.25% 10.57% 1.44% 4.10% 3.78% 0.65% 3.64% 7.00% 4.53% -1.50%
EBITDA Q/Q Growth
7.22% 3.63% -6.97% 3.18% 0.92% 2.51% -6.23% 0.82% -7.79% 15.91% -1.32%
EBIT Q/Q Growth
7.52% 5.01% 5.31% 2.83% 1.41% 1.81% -14.17% 4.54% -6.57% 6.83% 0.04%
NOPAT Q/Q Growth
9.54% 4.50% 7.59% 2.23% 8.17% 3.21% -17.02% 4.17% -7.71% -15.37% 2.50%
Net Income Q/Q Growth
7.51% 6.40% 6.66% 2.15% 9.17% 1.40% -19.70% 10.37% -4.11% 3.20% -2.41%
EPS Q/Q Growth
9.52% 7.41% 3.13% 4.17% 0.00% 0.00% -16.07% 3.45% -2.00% 2.08% -2.22%
Operating Cash Flow Q/Q Growth
20.66% -8.86% -7.44% 17.60% 5.62% 6.70% 22.02% -1.90% -18.21% -9.49% 27.62%
Free Cash Flow Firm Q/Q Growth
86.83% -68.55% -65.29% 212.09% -20.80% 2.07% 39.86% 88.67% -82.14% -1,033.86% 124.01%
Invested Capital Q/Q Growth
-17.98% 3.35% 15.38% -5.71% 2.28% 2.02% -7.58% -9.21% 16.04% 162.03% -3.02%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
76.02% 76.96% 73.87% 73.05% 73.43% 74.39% 77.19% 79.92% 80.48% 61.63% 58.38%
EBITDA Margin
41.85% 45.82% 43.08% 43.26% 39.07% 34.50% 36.64% 37.78% 24.17% 24.22% -77.33%
Operating Margin
31.98% 36.21% 34.24% 34.71% 31.35% 27.90% 24.22% 27.66% 14.64% 8.76% -89.33%
EBIT Margin
30.99% 36.14% 34.23% 34.09% 30.97% 27.38% 23.86% 28.04% 19.63% 17.73% -87.62%
Profit (Net Income) Margin
20.98% 24.79% 23.98% 30.12% 25.27% 22.44% 21.05% 23.16% 16.72% 14.22% -81.74%
Tax Burden Percent
67.50% 68.41% 70.24% 88.12% 81.31% 81.95% 88.25% 82.59% 85.17% 80.20% 93.28%
Interest Burden Percent
100.32% 100.25% 99.73% 100.27% 100.32% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
32.50% 31.59% 29.76% 11.88% 18.69% 18.05% 11.75% 17.41% 14.83% 19.80% 0.00%
Return on Invested Capital (ROIC)
44.42% 38.52% 33.85% 43.10% 35.51% 28.70% 24.16% 26.72% 14.21% 4.54% -38.89%
ROIC Less NNEP Spread (ROIC-NNEP)
45.70% 38.49% 34.09% 44.89% 36.22% 28.98% 24.28% 26.58% 12.14% -2.89% 18.93%
Return on Net Nonoperating Assets (RNNOA)
-22.44% -15.10% -10.01% -12.14% -10.84% -19.07% -18.08% -19.46% -8.49% 1.11% -3.24%
Return on Equity (ROE)
21.98% 23.42% 23.85% 30.96% 24.66% 9.63% 6.08% 7.26% 5.72% 5.65% -42.13%
Cash Return on Invested Capital (CROIC)
-2.33% 9.54% 5.35% 29.17% 20.23% -12.88% 18.92% 9.72% 5.50% -94.76% 15.88%
Operating Return on Assets (OROA)
23.49% 26.17% 24.91% 24.73% 23.79% 10.66% 6.36% 8.21% 6.25% 6.49% -42.23%
Return on Assets (ROA)
15.90% 17.95% 17.45% 21.85% 19.40% 8.74% 5.62% 6.78% 5.32% 5.20% -39.39%
Return on Common Equity (ROCE)
21.98% 23.42% 23.85% 30.96% 24.66% 9.63% 6.08% 7.26% 5.72% 5.65% -42.13%
Return on Equity Simple (ROE_SIMPLE)
19.68% 21.78% 22.43% 27.99% 22.78% 5.98% 5.90% 7.00% 5.86% 5.46% 0.00%
Net Operating Profit after Tax (NOPAT)
3.95 4.95 5.80 9.07 8.66 9.51 9.93 12 7.43 4.92 -50
NOPAT Margin
21.59% 24.77% 24.05% 30.59% 25.49% 22.87% 21.37% 22.84% 12.47% 7.02% -62.53%
Net Nonoperating Expense Percent (NNEP)
-1.29% 0.04% -0.24% -1.79% -0.72% -0.28% -0.12% 0.13% 2.08% 7.42% -57.82%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - - -39.67%
Cost of Revenue to Revenue
23.98% 23.04% 26.13% 26.95% 26.57% 25.61% 22.81% 20.08% 19.52% 38.37% 41.62%
SG&A Expenses to Revenue
36.78% 33.52% 33.96% 32.31% 34.72% 39.34% 44.26% 37.26% 47.27% 31.92% 26.45%
R&D to Revenue
7.25% 7.24% 5.67% 6.04% 7.36% 7.15% 8.71% 5.95% 7.56% 8.22% 8.69%
Operating Expenses to Revenue
44.04% 40.75% 39.63% 38.34% 42.08% 46.49% 52.97% 52.26% 65.83% 52.88% 147.70%
Earnings before Interest and Taxes (EBIT)
5.67 7.22 8.26 10 11 11 11 15 12 12 -69
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
7.66 9.15 10 13 13 14 17 20 14 17 -61
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.33 6.03 9.21 10.93 16.36 6.66 5.29 6.74 5.18 3.98 2.29
Price to Tangible Book Value (P/TBV)
24.97 17.34 831.99 51.00 43.93 8.80 6.83 8.63 7.46 26.36 5.50
Price to Revenue (P/Rev)
5.68 6.87 9.84 11.76 18.14 25.00 18.87 22.28 14.79 10.36 3.60
Price to Earnings (P/E)
27.08 27.71 41.04 39.04 71.81 111.42 89.63 96.21 88.45 72.86 0.00
Dividend Yield
4.06% 2.49% 1.82% 1.19% 0.68% 0.41% 0.55% 0.40% 0.54% 0.66% 0.00%
Earnings Yield
3.69% 3.61% 2.44% 2.56% 1.39% 0.90% 1.12% 1.04% 1.13% 1.37% 0.00%
Enterprise Value to Invested Capital (EV/IC)
8.70 8.78 11.81 15.07 23.05 23.08 17.86 21.45 14.03 4.35 2.74
Enterprise Value to Revenue (EV/Rev)
5.22 6.47 9.58 11.44 17.81 22.21 16.21 19.90 12.85 10.07 3.19
Enterprise Value to EBITDA (EV/EBITDA)
12.46 14.11 22.25 26.45 45.58 64.38 44.24 52.67 53.17 41.57 0.00
Enterprise Value to EBIT (EV/EBIT)
16.83 17.89 28.00 33.56 57.49 81.12 67.95 70.97 65.47 56.81 0.00
Enterprise Value to NOPAT (EV/NOPAT)
24.16 26.10 39.85 37.40 69.86 97.13 75.85 87.11 103.03 143.38 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
13.39 23.85 33.63 36.55 51.98 84.65 39.22 59.93 35.03 52.93 13.95
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 105.36 252.09 55.26 122.60 0.00 96.86 239.47 266.00 0.00 12.51
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.49 -0.39 -0.29 -0.27 -0.30 -0.66 -0.74 -0.73 -0.70 -0.39 -0.17
Leverage Ratio
1.38 1.31 1.37 1.42 1.27 1.10 1.08 1.07 1.08 1.09 1.07
Compound Leverage Factor
1.39 1.31 1.36 1.42 1.28 1.10 1.08 1.07 1.08 1.09 1.07
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
10.20 18.80 13.38 20.84 51.85 51.94 38.62 72.84 34.37 31.58 22.89
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.19 5.98 6.20 3.69 4.42 23.45 12.04 18.98 10.88 3.26 7.67
Quick Ratio
2.81 5.19 5.03 3.09 3.44 22.42 11.53 18.36 10.48 2.44 6.26
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-0.21 1.23 0.92 6.14 4.93 -4.27 7.78 4.48 2.88 -103 20
Operating Cash Flow to CapEx
575.34% 438.49% 440.97% 398.81% 610.55% 422.29% 419.65% 450.88% 595.21% 354.26% 542.05%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 24.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 180.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 139.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.76 0.72 0.73 0.73 0.77 0.39 0.27 0.29 0.32 0.37 0.48
Accounts Receivable Turnover
11.09 8.68 6.84 6.20 6.45 6.68 5.38 4.56 4.97 7.24 8.40
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
72.00 59.63 88.17 94.73 100.45 106.76 40.83 43.65 91.45 94.42 93.59
Accounts Payable Turnover
25.84 28.98 36.15 26.98 32.49 38.37 28.73 35.37 63.04 72.02 61.49
Days Sales Outstanding (DSO)
32.90 42.06 53.37 58.83 56.63 54.63 67.84 80.03 73.48 50.41 43.45
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
14.12 12.59 10.10 13.53 11.24 9.51 12.71 10.32 5.79 5.07 5.94
Cash Conversion Cycle (CCC)
18.78 29.47 43.27 45.30 45.40 45.11 55.14 69.71 67.69 45.34 37.52
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
11 15 20 23 26 40 42 50 55 162 92
Invested Capital Turnover
2.06 1.56 1.41 1.41 1.39 1.26 1.13 1.17 1.14 0.65 0.62
Increase / (Decrease) in Invested Capital
4.16 3.72 4.89 2.93 3.72 14 2.15 7.84 4.55 108 -70
Enterprise Value (EV)
96 129 231 339 605 924 753 1,073 766 705 253
Market Capitalization
104 137 238 349 616 1,040 877 1,201 881 725 285
Book Value per Share
$1.16 $1.33 $1.50 $1.84 $2.15 $8.76 $8.23 $8.81 $8.53 $9.12 $6.20
Tangible Book Value per Share
$0.25 $0.46 $0.02 $0.39 $0.80 $6.63 $6.37 $6.88 $5.93 $1.38 $2.58
Total Capital
20 23 26 32 38 156 166 178 170 182 125
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-8.55 -8.03 -6.22 -9.40 -11 -116 -124 -128 -115 -20 -32
Capital Expenditures (CapEx)
1.24 1.23 1.56 2.33 1.91 2.58 4.58 3.97 3.67 3.76 3.34
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.63 2.54 4.41 3.60 4.95 7.58 4.14 11 2.92 7.02 12
Debt-free Net Working Capital (DFNWC)
7.92 11 11 13 16 124 128 139 118 27 45
Net Working Capital (NWC)
7.92 11 11 13 16 124 128 139 118 27 45
Net Nonoperating Expense (NNE)
0.11 -0.00 0.02 0.14 0.07 0.18 0.15 -0.17 -2.53 -5.04 15
Net Nonoperating Obligations (NNO)
-8.55 -8.03 -6.22 -9.40 -11 -116 -124 -128 -115 -20 -32
Total Depreciation and Amortization (D&A)
1.99 1.93 2.14 2.72 2.75 2.96 5.94 5.25 2.71 4.55 8.15
Debt-free, Cash-free Net Working Capital to Revenue
-3.45% 12.74% 18.27% 12.12% 14.56% 18.21% 8.90% 20.07% 4.90% 10.02% 15.75%
Debt-free Net Working Capital to Revenue
43.24% 52.95% 44.02% 43.81% 48.22% 297.16% 274.91% 257.96% 198.71% 38.95% 56.61%
Net Working Capital to Revenue
43.24% 52.95% 44.02% 43.81% 48.22% 297.16% 274.91% 257.96% 198.71% 38.95% 56.61%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.23 $0.29 $0.34 $0.52 $0.49 $0.52 $0.00 $0.62 $0.50 $0.50 ($3.22)
Adjusted Weighted Average Basic Shares Outstanding
16.86M 17.03M 17.24M 17.33M 17.49M 17.82M 20.05M 20.20M 20.08M 19.99M 20.10M
Adjusted Diluted Earnings per Share
$0.23 $0.29 $0.33 $0.50 $0.48 $0.50 $0.00 $0.60 $0.49 $0.49 ($3.22)
Adjusted Weighted Average Diluted Shares Outstanding
17.03M 17.21M 17.52M 17.86M 18.06M 18.54M 20.74M 20.75M 20.47M 20.30M 20.10M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
17.00M 17.23M 17.28M 17.42M 17.62M 19.93M 20.15M 20.30M 19.94M 20.07M 20.14M
Normalized Net Operating Profit after Tax (NOPAT)
3.95 4.95 5.80 9.07 8.66 9.51 9.93 12 7.43 4.92 4.54
Normalized NOPAT Margin
21.59% 24.77% 24.05% 30.59% 25.49% 22.87% 21.37% 22.84% 12.47% 7.02% 5.74%
Pre Tax Income Margin
31.08% 36.23% 34.14% 34.18% 31.07% 27.38% 23.86% 28.04% 19.63% 17.73% -87.62%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 216.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 152.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 175.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 111.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
87.84% 68.95% 59.58% 46.58% 48.90% 45.54% 49.18% 38.82% 48.28% 48.18% 0.00%
Augmented Payout Ratio
87.84% 68.95% 59.58% 46.58% 48.90% 45.54% 49.18% 38.82% 249.06% 48.18% 0.00%

Quarterly Metrics And Ratios for Simulations Plus

This table displays calculated financial ratios and metrics derived from Simulations Plus' official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
DEI Shares Outstanding
- - - - - - 20,111,045.00 20,127,110.00 20,144,564.00 20,146,585.00 20,205,482.00
DEI Adjusted Shares Outstanding
- - - - - - 20,111,045.00 20,127,110.00 20,144,564.00 20,146,585.00 20,205,482.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - -3.35 -0.03 0.03 0.23 0.18
Growth Metrics
- - - - - - - - - - -
Revenue Growth
21.20% 16.22% 14.23% 19.42% 30.51% 22.55% 9.81% -6.45% -2.66% 8.29% 7.48%
EBITDA Growth
26.56% 4.24% -11.98% 327.89% -19.54% -3.27% -1,574.71% -26.17% -7.21% 27.30% 108.76%
EBIT Growth
48.70% 3.63% -21.26% 1,150.72% -88.78% -33.21% -2,003.44% 3.01% 259.26% 67.79% 106.49%
NOPAT Growth
14.87% 2.57% -54.39% 48.85% -87.61% -30.26% -3,527.14% 55.10% 416.88% 82.53% 106.44%
Net Income Growth
56.22% -3.47% -21.73% 57.87% -89.41% -23.70% -2,245.90% -180.78% 228.16% 47.53% 105.31%
EPS Growth
66.67% 0.00% -25.00% 33.33% -90.00% -25.00% -2,333.33% -175.00% 200.00% 46.67% 105.37%
Operating Cash Flow Growth
-96.56% 4.85% -33.50% -45.62% -886.42% -2.43% 43.28% 235.76% 432.34% 13.11% 6.94%
Free Cash Flow Firm Growth
-139.09% -428.79% -217.27% -1,510.66% -1,088.67% -1,450.72% -539.62% 163.66% 170.01% 175.81% 111.28%
Invested Capital Growth
20.29% 20.83% 31.62% 197.21% 184.90% 182.58% 54.02% -43.00% -45.10% -45.33% -6.59%
Revenue Q/Q Growth
-7.22% 26.24% 1.31% 0.65% 1.39% 18.54% -9.22% -14.26% 5.50% 31.87% -9.90%
EBITDA Q/Q Growth
336.90% 92.01% -18.33% -37.54% -17.84% 130.81% -1,345.10% 103.13% 3.25% 216.67% -14.37%
EBIT Q/Q Growth
3,386.96% 118.29% -25.93% -77.81% -68.71% 1,199.26% -2,210.72% 101.20% 9.11% 506.80% -18.35%
NOPAT Q/Q Growth
135.31% 339.09% -55.51% -174.16% 108.55% 2,372.07% -2,286.35% 99.03% 198.43% 772.97% -22.85%
Net Income Q/Q Growth
264.23% 107.15% -22.14% -73.13% -75.56% 1,392.23% -2,289.88% 98.99% 199.27% 570.86% -21.17%
EPS Q/Q Growth
233.33% 100.00% -25.00% -73.33% -75.00% 1,400.00% -2,333.33% 99.10% 200.00% 633.33% -18.18%
Operating Cash Flow Q/Q Growth
-94.71% 3,486.42% -2.17% -70.72% -176.56% 544.98% 43.66% -31.40% -24.22% 51.44% 35.82%
Free Cash Flow Firm Q/Q Growth
-34.56% 24.56% -94.81% -714.43% 0.70% 1.58% 19.65% 181.06% 9.21% 6.57% -88.05%
Invested Capital Q/Q Growth
7.12% 1.81% 4.00% 162.03% 2.68% 0.98% -43.31% -3.02% -1.11% 0.56% -3.14%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
67.92% 72.23% 71.49% 36.57% 53.99% 58.52% 64.00% 56.38% 59.12% 66.46% 69.12%
EBITDA Margin
21.39% 32.54% 26.23% 16.28% 13.19% 25.68% -352.26% 12.85% 12.57% 30.19% 28.69%
Operating Margin
6.62% 24.27% 10.14% -6.17% 0.67% 12.09% -364.51% 3.77% 3.87% 23.18% 20.56%
EBIT Margin
16.59% 28.69% 20.98% 4.62% 1.43% 15.64% -363.62% 5.09% 5.27% 24.23% 21.96%
Profit (Net Income) Margin
13.41% 22.01% 16.92% 4.52% 1.09% 13.70% -330.58% -3.90% 3.67% 18.67% 16.33%
Tax Burden Percent
80.84% 76.71% 80.64% 97.68% 76.30% 87.63% 90.91% -76.60% 69.69% 77.05% 74.39%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
19.16% 23.29% 19.36% 2.32% 23.70% 12.37% 0.00% 176.60% 30.31% 22.95% 25.61%
Return on Invested Capital (ROIC)
6.21% 22.14% 10.06% -3.89% 0.34% 7.31% -260.91% -1.80% 1.65% 11.06% 13.61%
ROIC Less NNEP Spread (ROIC-NNEP)
5.26% 21.60% 8.71% -6.79% 0.17% 6.31% -240.08% -1.13% 0.98% 10.43% 13.03%
Return on Net Nonoperating Assets (RNNOA)
-3.66% -14.73% -6.00% 2.61% -0.06% -2.39% 116.17% 0.19% -0.17% -2.04% -3.89%
Return on Equity (ROE)
2.55% 7.41% 4.05% -1.28% 0.27% 4.92% -144.74% -1.60% 1.48% 9.02% 9.72%
Cash Return on Invested Capital (CROIC)
-4.37% -4.80% -16.63% -94.76% -92.31% -92.78% -107.13% 15.88% 20.16% 22.43% 14.87%
Operating Return on Assets (OROA)
5.48% 10.11% 7.56% 1.69% 0.56% 6.21% -178.74% 2.45% 2.48% 11.22% 12.54%
Return on Assets (ROA)
4.43% 7.75% 6.09% 1.65% 0.42% 5.45% -162.50% -1.88% 1.73% 8.64% 9.33%
Return on Common Equity (ROCE)
2.55% 7.41% 4.05% -1.28% 0.27% 4.92% -144.74% -1.60% 1.48% 9.02% 9.72%
Return on Equity Simple (ROE_SIMPLE)
6.19% 5.94% 5.33% 0.00% 4.45% 3.83% -51.05% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
0.78 3.41 1.52 -1.12 0.10 2.38 -52 -0.50 0.50 4.34 3.35
NOPAT Margin
5.35% 18.62% 8.18% -6.02% 0.51% 10.59% -255.16% -2.89% 2.70% 17.86% 15.29%
Net Nonoperating Expense Percent (NNEP)
0.95% 0.53% 1.34% 2.90% 0.17% 1.00% -20.84% -0.67% 0.67% 0.62% 0.58%
Return On Investment Capital (ROIC_SIMPLE)
0.45% 1.92% - - 0.05% 1.25% -41.98% -0.40% 0.39% 3.24% 2.41%
Cost of Revenue to Revenue
32.08% 27.77% 28.51% 63.43% 46.01% 41.48% 36.00% 43.62% 40.88% 33.54% 30.88%
SG&A Expenses to Revenue
39.19% 30.14% 41.40% 18.61% 28.50% 20.31% 30.16% 27.79% 21.82% 16.93% 21.40%
R&D to Revenue
8.39% 7.17% 7.01% 10.31% 9.77% 9.55% 5.97% 9.60% 16.18% 14.29% 15.56%
Operating Expenses to Revenue
61.30% 47.96% 61.35% 42.73% 53.33% 46.43% 428.51% 52.61% 55.25% 43.28% 48.56%
Earnings before Interest and Taxes (EBIT)
2.41 5.25 3.89 0.86 0.27 3.51 -74 0.89 0.97 5.89 4.81
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3.10 5.96 4.86 3.04 2.50 5.76 -72 2.24 2.32 7.33 6.28
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.52 4.67 5.32 3.98 3.45 3.07 5.17 2.29 2.69 1.84 2.49
Price to Tangible Book Value (P/TBV)
6.48 6.62 7.47 26.36 20.68 15.77 12.77 5.50 6.27 3.98 5.11
Price to Revenue (P/Rev)
12.53 12.78 14.37 10.36 8.56 7.41 7.97 3.60 4.35 3.06 4.21
Price to Earnings (P/E)
72.99 78.57 99.80 72.86 77.61 80.20 0.00 0.00 0.00 0.00 42.65
Dividend Yield
0.61% 0.58% 0.50% 0.66% 0.76% 0.83% 0.75% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.37% 1.27% 1.00% 1.37% 1.29% 1.25% 0.00% 0.00% 0.00% 0.00% 2.34%
Enterprise Value to Invested Capital (EV/IC)
11.37 11.91 13.63 4.35 3.72 3.34 6.42 2.74 3.35 2.23 3.32
Enterprise Value to Revenue (EV/Rev)
10.69 10.96 12.60 10.07 8.32 7.14 7.61 3.19 3.90 2.54 3.60
Enterprise Value to EBITDA (EV/EBITDA)
44.13 46.34 57.66 41.57 37.87 34.71 0.00 0.00 0.00 0.00 16.27
Enterprise Value to EBIT (EV/EBIT)
53.22 55.95 72.62 56.81 60.28 65.75 0.00 0.00 0.00 0.00 23.56
Enterprise Value to NOPAT (EV/NOPAT)
88.32 92.65 145.20 143.38 146.25 184.77 0.00 0.00 0.00 0.00 39.82
Enterprise Value to Operating Cash Flow (EV/OCF)
38.37 40.32 57.33 52.93 52.12 47.76 43.09 13.95 12.97 8.39 11.86
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.51 11.79 7.01 21.57
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.70 -0.68 -0.69 -0.39 -0.37 -0.38 -0.48 -0.17 -0.17 -0.20 -0.30
Leverage Ratio
1.07 1.07 1.06 1.09 1.07 1.08 1.07 1.07 1.07 1.08 1.09
Compound Leverage Factor
1.07 1.07 1.06 1.09 1.07 1.08 1.07 1.07 1.07 1.08 1.09
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
36.10 30.61 50.23 31.38 32.09 30.31 35.12 24.65 19.82 12.48 15.77
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
15.10 8.81 11.98 3.26 4.15 4.37 5.11 7.67 5.62 5.47 5.54
Quick Ratio
14.47 8.37 11.41 2.44 3.18 3.54 4.27 6.26 4.63 4.86 4.95
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-9.08 -6.85 -13 -109 -108 -106 -85 69 76 81 9.63
Operating Cash Flow to CapEx
19.04% 446.58% 619.17% 241.16% -175.72% 731.48% 765.41% 716.28% 476.27% 770.67% 1,144.42%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.33 0.35 0.36 0.37 0.39 0.40 0.49 0.48 0.47 0.46 0.57
Accounts Receivable Turnover
5.64 5.28 6.58 7.24 6.43 5.31 6.45 8.40 6.30 4.65 5.13
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
106.27 77.68 84.62 94.42 113.99 95.63 102.86 93.59 97.61 103.78 137.45
Accounts Payable Turnover
49.05 45.28 36.26 72.02 43.03 44.87 32.04 61.49 32.05 30.49 15.42
Days Sales Outstanding (DSO)
64.77 69.18 55.47 50.41 56.76 68.78 56.59 43.45 57.89 78.55 71.13
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
7.44 8.06 10.07 5.07 8.48 8.13 11.39 5.94 11.39 11.97 23.66
Cash Conversion Cycle (CCC)
57.33 61.11 45.40 45.34 48.28 60.64 45.19 37.52 46.51 66.58 47.46
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
58 60 62 162 167 168 95 92 91 92 89
Invested Capital Turnover
1.16 1.19 1.23 0.65 0.66 0.69 1.02 0.62 0.61 0.62 0.89
Increase / (Decrease) in Invested Capital
9.86 10 15 108 108 109 33 -70 -75 -76 -6.28
Enterprise Value (EV)
664 709 844 705 619 561 612 253 306 205 296
Market Capitalization
778 826 963 725 638 582 640 285 342 246 346
Book Value per Share
$8.64 $8.87 $9.05 $9.12 $9.20 $9.43 $6.15 $6.20 $6.32 $6.64 $6.88
Tangible Book Value per Share
$6.02 $6.25 $6.45 $1.38 $1.54 $1.84 $2.49 $2.58 $2.71 $3.07 $3.35
Total Capital
172 177 181 182 185 190 124 125 127 134 139
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-114 -118 -119 -20 -18 -21 -28 -32 -36 -42 -50
Capital Expenditures (CapEx)
0.85 1.30 0.92 0.69 0.73 0.78 1.06 0.78 0.89 0.83 0.76
Debt-free, Cash-free Net Working Capital (DFCFNWC)
7.21 4.93 5.33 7.02 12 15 13 12 12 13 12
Debt-free Net Working Capital (DFNWC)
121 113 124 27 31 36 42 45 48 55 62
Net Working Capital (NWC)
121 113 124 27 31 36 42 45 48 55 62
Net Nonoperating Expense (NNE)
-1.17 -0.62 -1.62 -1.97 -0.11 -0.70 15 0.18 -0.18 -0.20 -0.23
Net Nonoperating Obligations (NNO)
-114 -118 -119 -20 -18 -21 -28 -32 -36 -42 -50
Total Depreciation and Amortization (D&A)
0.70 0.70 0.97 2.18 2.23 2.25 2.31 1.35 1.35 1.45 1.47
Debt-free, Cash-free Net Working Capital to Revenue
11.61% 7.62% 7.96% 10.02% 16.78% 18.63% 16.41% 15.75% 15.39% 16.62% 14.10%
Debt-free Net Working Capital to Revenue
194.97% 175.40% 185.58% 38.95% 41.19% 45.85% 51.81% 56.61% 60.76% 68.56% 75.02%
Net Working Capital to Revenue
194.97% 175.40% 185.58% 38.95% 41.19% 45.85% 51.81% 56.61% 60.76% 68.56% 75.02%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.10 $0.20 $0.16 $0.04 $0.01 $0.15 ($3.35) ($0.03) $0.03 $0.22 $0.18
Adjusted Weighted Average Basic Shares Outstanding
19.95M 19.98M 20.00M 19.99M 20.07M 20.10M 20.11M 20.10M 20.14M 20.16M 20.21M
Adjusted Diluted Earnings per Share
$0.10 $0.20 $0.15 $0.04 $0.01 $0.15 ($3.35) ($0.03) $0.03 $0.22 $0.18
Adjusted Weighted Average Diluted Shares Outstanding
20.28M 20.32M 20.43M 20.30M 20.27M 20.28M 20.11M 20.10M 20.22M 20.24M 20.24M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
19.97M 19.98M 20.01M 20.07M 20.09M 20.11M 20.13M 20.14M 20.15M 20.21M 20.22M
Normalized Net Operating Profit after Tax (NOPAT)
0.78 3.41 1.52 -1.12 0.10 2.38 2.10 0.46 0.50 4.34 3.35
Normalized NOPAT Margin
5.35% 18.62% 8.18% -6.02% 0.51% 10.59% 10.30% 2.64% 2.70% 17.86% 15.29%
Pre Tax Income Margin
16.59% 28.69% 20.98% 4.62% 1.43% 15.64% -363.62% 5.09% 5.27% 24.23% 21.96%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
44.90% 45.55% 49.66% 48.18% 43.82% 33.09% -1.90% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
44.90% 45.55% 49.66% 48.18% 43.82% 33.09% -1.90% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Simulations Plus (NASDAQ:SLP) showed a meaningful recovery in Q3 2026, although results remain uneven. Revenue increased to $21.9 million from $20.4 million in the year-ago quarter, while gross profit rose to $15.1 million. The company also returned to profitability following the large impairment-driven loss reported in Q3 2025.

  • Revenue growth resumed: Q3 2026 revenue increased approximately 7.5% year over year, reversing the decline reported in Q2 2026. Over the broader period shown, quarterly revenue has generally grown from the $11.7 million-$16.2 million range in late 2022 and 2023 to more than $20 million in recent quarters.
  • Gross margin improved: Gross profit increased to $15.1 million in Q3 2026 from $13.0 million in Q3 2025. Gross margin improved to roughly 69% from 64%, helped by lower cost of revenue relative to sales.
  • Profitability recovered: Operating income was $4.5 million and net income was $3.6 million in Q3 2026, compared with operating and net losses of $74.2 million and $67.3 million, respectively, in the restated year-ago quarter. The prior-year results included a $77.2 million impairment charge, so the comparison is unusually favorable.
  • Operating cash flow remains strong: Q3 2026 operating cash flow was $8.7 million, up from $8.1 million in Q3 2025 and $6.4 million in Q2 2026. Cash generation substantially exceeded reported net income, supported by noncash expenses and favorable working-capital changes.
  • Liquidity strengthened: Cash and equivalents reached $35.3 million at May 31, 2026, up from $27.0 million a year earlier. Including short-term investments, readily available funds totaled approximately $50.0 million, providing financial flexibility without a reported debt burden.
  • Balance-sheet leverage is low: Total liabilities were only $13.9 million compared with $139.0 million of equity. The current ratio was approximately 5.5, indicating substantial coverage of short-term obligations.
  • Asset base and equity improved sequentially: Total assets increased to $153.0 million from $137.8 million at the end of Q1 2026, while total equity rose to $139.0 million from $127.1 million. Retained earnings also improved from a deficit of $33.7 million in Q3 2025 to a deficit of $25.6 million in the latest quarter.
  • Sequential momentum softened: Q3 revenue fell nearly 10% from Q2 2026's $24.3 million, and net income declined from $4.5 million to $3.6 million. Investors should determine whether Q2 represented an unusually strong quarter or whether growth is beginning to moderate.
  • Comparisons are affected by restatements: Several historical income and cash-flow figures, including Q3 2025, are marked as restated. This makes long-term trend analysis less straightforward and places greater importance on the company's latest filings and explanations for prior adjustments.
  • Intangible-asset exposure remains significant: Goodwill and intangible assets totaled approximately $71.4 million, or nearly 47% of total assets. The large Q3 2025 impairment demonstrates that these balances can create substantial volatility in earnings and equity if acquired businesses underperform.

Overall, SLP's latest statements point to improving operating performance, strong cash generation and a conservatively financed balance sheet. However, the sharp year-over-year earnings improvement is partly a result of lapping last year's impairment charge, while the sequential decline in revenue and continued reliance on goodwill and intangible assets remain important risks for investors to monitor.

10/10/26 03:09 PM ETAI Generated. May Contain Errors.

Simulations Plus Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Simulations Plus' financial year ends in August. Their financial year 2025 ended on August 31, 2025.

Simulations Plus' net income appears to be on a downward trend, with a most recent value of -$64.72 million in 2025, compared with $3.84 million in 2015. The previous period was $9.95 million in 2024. Find out what analysts predict for Simulations Plus in the coming months.

Simulations Plus' total operating income in 2025 was -$70.73 million, based on the following breakdown:
  • Total Gross Profit: $46.22 million
  • Total Operating Expenses: $116.95 million

Over the last 10 years, Simulations Plus' total revenue changed from $18.31 million in 2015 to $79.18 million in 2025, a change of 332.3%.

In the past 13 quarters, Simulations Plus' cash and equivalents has ranged from $6.19 million in Q1 2025 to $109.09 million in Q3 2024, and is currently $35.32 million as of their latest financial filing in Q3 2026.

Simulations Plus had total debt of $0.00 at the end of 2025, compared with none in 2024, and none in 2015.

Over the last 10 years, Simulations Plus' book value per share changed from 1.16 in 2015 to 6.20 in 2025, a change of 436.2%.



Financial statements for NASDAQ:SLP last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners