{ "ticker": { "uuid": "02707508-a785-48e9-9537-3bc6692e2be4", "symbol": "BMNR", "name": "BitMine Immersion Technologies, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/02707508-a785-48e9-9537-3bc6692e2be4/", "api_url": "https://sharemaestro.com/factors/api/tickers/02707508-a785-48e9-9537-3bc6692e2be4/" }, "ticker_metadata": { "id": 516, "uuid": "02707508-a785-48e9-9537-3bc6692e2be4", "symbol": "BMNR", "name": "BitMine Immersion Technologies, Inc.", "asset_type": "equity", "market_cap": 10975746000, "stock_exchange_id": 3, "industry": "Capital Markets", "sector": "Financial Services", "description": "Bitmine Immersion Technologies, Inc. is a blockchain technology company primarily in the United States. The company is headquartered in Las Vegas, Nevada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "02707508-a785-48e9-9537-3bc6692e2be4", "symbol": "BMNR", "name": "BitMine Immersion Technologies, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/02707508-a785-48e9-9537-3bc6692e2be4/", "api_url": "https://sharemaestro.com/factors/api/tickers/02707508-a785-48e9-9537-3bc6692e2be4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.65, "quality": 0.65, "momentum": 0.66, "coverage": 0.788, "confidence": 0.777, "delta": null }, "headline_factors": { "price": 15.9, "market_cap": 7228467746.7, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0004, "roe": -0.8797, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 31.0037 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-08-31", "financials_age_days": 280, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:14.596415+00:00", "batch_id": "" }, "size": { "price_close": 15.9, "market_cap": 7228467746.7, "market_cap_usd": 7228467746.7, "enterprise_value": 6348971746.7, "shares_outstanding": 454620613, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7333, "ptbv_ratio": 6.8724, "ps_ratio": 432.564, "pcf_ratio": null, "pfcf_ratio": -22.6587, "ev_ebitda": null, "ev_ebit": -1.754, "ev_sales": 379.9334, "ev_fcf": -19.9018, "earnings_yield": null, "fcf_yield": -0.0502, "price_to_sales": 432.564, "price_to_book": 0.7333, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0026 }, "yield": { "dividend_yield": 0.0004, "buyback_yield": 0, "shareholder_yield": 0.0004, "debt_paydown_yield": null, "total_yield": 0.0004 }, "quality": { "gross_margin": 0.6444, "operating_margin": -216.6049, "net_margin": -518.9354, "ebitda_margin": -215.2467, "fcf_margin": -19.0904, "roe": -0.8797, "roa": -0.8764, "roic": -0.3024, "roc_greenblatt": null, "asset_turnover": 0.0017, "cash_conversion": 0.0368, "accruals_ratio": -0.8441, "sbc_to_revenue": 1.6073, "piotroski_f_score": 4, "altman_z_score": 117.5852, "earnings_stability_5y": 1.9833, "revenue_stability_5y": 1.0162, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0011, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0037, "net_debt_to_ebitda": 0.2445, "debt_to_assets": 0.0, "interest_coverage": -705.1589, "current_ratio": 54.1853, "quick_ratio": 54.1853, "net_debt": -879496000, "local_beta": -0.0406, "volatility_252d": 31.0037, "volatility_60d": 1.6549, "max_drawdown_12m": -0.8822, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 2.6126, "revenue_growth_3y_cagr": 1.4245, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -232.3153, "book_value_growth_1y": 1.1632, "revenue_growth": 2.6126, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2828, "price_return_3m": -0.1578, "price_return_6m": -0.533, "price_return_9m": -0.6217, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.533, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.8822, "distance_from_52w_low": 2.7291, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 16710748, "gross_profit_ttm": 10769079, "ebit_ttm": -3619629300, "ebitda_ttm": -3596933619, "net_income_ttm": -8671799371, "eps_diluted_ttm": -19.0748, "operating_cash_flow_ttm": -320437856, "capital_expenditure_ttm": 1423000, "fcf_ttm": -319014856, "dividends_paid_ttm": 2961000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5133069, "cash_and_equivalents": 879577000, "total_current_assets": 885876000, "total_current_liabilities": 16349000, "net_ppe": null, "total_assets": 9894256000, "total_debt": 81000, "total_equity": 9858088000, "net_working_capital": -9969000, "book_value_per_share": 21.6842, "retained_earnings": -8689374000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1051806000, "tangible_book_per_share": 2.3136 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 35, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.65, "os_score": 0.82, "value_percentile": 0.65, "quality_percentile": 0.65, "momentum_percentile": 0.66, "factor_coverage": 0.788, "signal_confidence": 0.777, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3651, "ticker_id": 516, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-08-31", "financials_age_days": 280, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:14.596415+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.9, "market_cap": 7228467746.7, "market_cap_usd": 7228467746.7, "enterprise_value": 6348971746.7, "shares_outstanding": 454620613, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.73325251, "ptbv_ratio": 6.87243441, "ps_ratio": 432.56398497, "pcf_ratio": null, "pfcf_ratio": -22.65871827, "ev_ebitda": null, "ev_ebit": -1.75403922, "ev_sales": 379.93342648, "ev_fcf": -19.90180591, "earnings_yield": null, "fcf_yield": -0.0502467, "dividend_yield": 0.00040963, "buyback_yield": 0, "shareholder_yield": 0.00040963, "debt_paydown_yield": null, "total_yield": 0.00040963, "gross_margin": 0.64444027, "operating_margin": -216.60486413, "net_margin": -518.93544029, "ebitda_margin": -215.24671541, "fcf_margin": -19.09039954, "roe": -0.87966342, "roa": -0.87644785, "roic": -0.30235498, "roc_greenblatt": null, "asset_turnover": 0.00168893, "cash_conversion": 0.03678762, "accruals_ratio": -0.8440616, "sbc_to_revenue": 1.60730214, "debt_to_equity": 0.00366887, "net_debt_to_ebitda": 0.24451271, "debt_to_assets": 8.19e-06, "interest_coverage": -705.15890201, "current_ratio": 54.18533244, "quick_ratio": 54.18533244, "net_debt": -879496000, "revenue_growth_1y": 2.61260355, "revenue_growth_3y_cagr": 1.42449883, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -232.31534427, "book_value_growth_1y": 1.16320253, "piotroski_f_score": 4, "altman_z_score": 117.58524982, "earnings_stability_5y": 1.983261, "revenue_stability_5y": 1.016179, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.28281461, "price_return_3m": -0.15783898, "price_return_6m": -0.5330465, "price_return_9m": -0.62168348, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.88218932, "distance_from_52w_low": 2.72906797, "relative_strength": null, "local_beta": -0.0406, "volatility_252d": 31.003671, "volatility_60d": 1.654941, "max_drawdown_12m": -0.88218932, "revenue_ttm": 16710748, "gross_profit_ttm": 10769079, "ebit_ttm": -3619629300, "ebitda_ttm": -3596933619, "net_income_ttm": -8671799371, "eps_diluted_ttm": -19.07480462, "operating_cash_flow_ttm": -320437856, "capital_expenditure_ttm": 1423000, "fcf_ttm": -319014856, "dividends_paid_ttm": 2961000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5133069, "cash_and_equivalents": 879577000, "total_current_assets": 885876000, "total_current_liabilities": 16349000, "net_ppe": null, "total_assets": 9894256000, "total_debt": 81000, "total_equity": 9858088000, "net_working_capital": -9969000, "book_value_per_share": 21.68420815, "retained_earnings": -8689374000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1051806000, "tangible_book_per_share": 2.31359065, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 35, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.788, "signal_confidence": 0.777, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.9, "os": 0.82, "value": 0.65, "quality": 0.65, "momentum": 0.66, "confidence": 0.777, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0004, "roe": -0.8797, "momentum_12_1": null, "complete_fields": { "id": 3651, "ticker_id": 516, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-08-31", "financials_age_days": 280, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:14.596415+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.9, "market_cap": 7228467746.7, "market_cap_usd": 7228467746.7, "enterprise_value": 6348971746.7, "shares_outstanding": 454620613, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.73325251, "ptbv_ratio": 6.87243441, "ps_ratio": 432.56398497, "pcf_ratio": null, "pfcf_ratio": -22.65871827, "ev_ebitda": null, "ev_ebit": -1.75403922, "ev_sales": 379.93342648, "ev_fcf": -19.90180591, "earnings_yield": null, "fcf_yield": -0.0502467, "dividend_yield": 0.00040963, "buyback_yield": 0, "shareholder_yield": 0.00040963, "debt_paydown_yield": null, "total_yield": 0.00040963, "gross_margin": 0.64444027, "operating_margin": -216.60486413, "net_margin": -518.93544029, "ebitda_margin": -215.24671541, "fcf_margin": -19.09039954, "roe": -0.87966342, "roa": -0.87644785, "roic": -0.30235498, "roc_greenblatt": null, "asset_turnover": 0.00168893, "cash_conversion": 0.03678762, "accruals_ratio": -0.8440616, "sbc_to_revenue": 1.60730214, "debt_to_equity": 0.00366887, "net_debt_to_ebitda": 0.24451271, "debt_to_assets": 8.19e-06, "interest_coverage": -705.15890201, "current_ratio": 54.18533244, "quick_ratio": 54.18533244, "net_debt": -879496000, "revenue_growth_1y": 2.61260355, "revenue_growth_3y_cagr": 1.42449883, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -232.31534427, "book_value_growth_1y": 1.16320253, "piotroski_f_score": 4, "altman_z_score": 117.58524982, "earnings_stability_5y": 1.983261, "revenue_stability_5y": 1.016179, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.28281461, "price_return_3m": -0.15783898, "price_return_6m": -0.5330465, "price_return_9m": -0.62168348, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.88218932, "distance_from_52w_low": 2.72906797, "relative_strength": null, "local_beta": -0.0406, "volatility_252d": 31.003671, "volatility_60d": 1.654941, "max_drawdown_12m": -0.88218932, "revenue_ttm": 16710748, "gross_profit_ttm": 10769079, "ebit_ttm": -3619629300, "ebitda_ttm": -3596933619, "net_income_ttm": -8671799371, "eps_diluted_ttm": -19.07480462, "operating_cash_flow_ttm": -320437856, "capital_expenditure_ttm": 1423000, "fcf_ttm": -319014856, "dividends_paid_ttm": 2961000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5133069, "cash_and_equivalents": 879577000, "total_current_assets": 885876000, "total_current_liabilities": 16349000, "net_ppe": null, "total_assets": 9894256000, "total_debt": 81000, "total_equity": 9858088000, "net_working_capital": -9969000, "book_value_per_share": 21.68420815, "retained_earnings": -8689374000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1051806000, "tangible_book_per_share": 2.31359065, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 35, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.788, "signal_confidence": 0.777, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 6095000, "cost_of_revenue": 5785000, "gross_profit": 310000, "ebit": 441117000, "ebitda": 441878000, "pretax_income": 440872000, "tax_provision": 92295000, "net_income": 348577000, "net_income_to_common": 348577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511999, "total_current_assets": 513007, "total_assets": 8795053, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 102256000, "total_equity": 8692797, "shares_outstanding": 245152260, "goodwill_and_intangibles": 8281530000 }, "cash_flow": { "operating_cash_flow": -4149000, "capital_expenditure": 1065000, "free_cash_flow": -3084000, "dividends_paid": 2961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228494, "ticker_id": 516, "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "441117000", "ebitda": "441878000", "netIncome": "348577000", "grossProfit": "310000", "depreciation": "None", "totalRevenue": "6095000", "costOfRevenue": "5785000", "interestIncome": "1000", "incomeBeforeTax": "440872000", "interestExpense": "245000", "operatingIncome": "444211000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "92295000", "reportedCurrency": "USD", "netInterestIncome": "-244000", "nonInterestIncome": "None", "operatingExpenses": "-443901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "761000", "sellingGeneralAndAdministrative": "13984000", "netIncomeFromContinuingOperations": "348577000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "8795053", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "8281530000", "reportedCurrency": "USD", "retainedEarnings": "337392000", "totalLiabilities": "102256000", "otherCurrentAssets": "498000", "totalCurrentAssets": "513007", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "510000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8282046", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "8692797", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8894000", "totalCurrentLiabilities": "9961000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "92295", "cashAndShortTermInvestments": "511999", "commonStockSharesOutstanding": "245152260", "intangibleAssetsExcludingGoodwill": "8281530000", "cashAndCashEquivalentsAtCarryingValue": "511999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "328161000", "profitLoss": "None", "dividendPayout": "2961000", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4149000", "capitalExpenditures": "1065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7947659000", "cashflowFromInvestment": "-7432009000", "stockBasedCompensation": "2425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6095000, "cost_of_revenue": 5785000, "gross_profit": 310000, "research_and_development": null, "selling_general_admin": 13984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 441117000, "depreciation_amortisation": 761000, "ebitda": 441878000, "interest_expense": 245000, "interest_income": null, "other_non_operating": null, "pretax_income": 440872000, "tax_provision": 92295000, "effective_tax_rate": null, "net_income": 348577000, "net_income_continuing_ops": 348577000, "net_income_to_common": 348577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 511999, "short_term_investments": null, "net_receivables": 510000, "inventory": null, "other_current_assets": null, "total_current_assets": 513007, "net_ppe": null, "goodwill": null, "intangible_assets": 8281530000, "goodwill_and_intangibles": 8281530000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8282046, "total_assets": 8795053, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9961000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92295, "total_liabilities": 102256000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 337392000, "total_equity": 8692797, "shares_outstanding": 245152260, "operating_cash_flow": -4149000, "stock_based_compensation": 2425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1065000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7432009000, "dividends_paid": 2961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7947659000, "free_cash_flow": -3084000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "441117000", "ebitda": "441878000", "netIncome": "348577000", "grossProfit": "310000", "depreciation": "None", "totalRevenue": "6095000", "costOfRevenue": "5785000", "interestIncome": "1000", "incomeBeforeTax": "440872000", "interestExpense": "245000", "operatingIncome": "444211000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "92295000", "reportedCurrency": "USD", "netInterestIncome": "-244000", "nonInterestIncome": "None", "operatingExpenses": "-443901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "761000", "sellingGeneralAndAdministrative": "13984000", "netIncomeFromContinuingOperations": "348577000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "8795053", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "8281530000", "reportedCurrency": "USD", "retainedEarnings": "337392000", "totalLiabilities": "102256000", "otherCurrentAssets": "498000", "totalCurrentAssets": "513007", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "510000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8282046", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "8692797", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8894000", "totalCurrentLiabilities": "9961000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "92295", "cashAndShortTermInvestments": "511999", "commonStockSharesOutstanding": "245152260", "intangibleAssetsExcludingGoodwill": "8281530000", "cashAndCashEquivalentsAtCarryingValue": "511999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "328161000", "profitLoss": "None", "dividendPayout": "2961000", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4149000", "capitalExpenditures": "1065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7947659000", "cashflowFromInvestment": "-7432009000", "stockBasedCompensation": "2425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-08-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 3310348, "cost_of_revenue": 2549321, "gross_profit": 761027, "ebit": -3023928, "ebitda": -2100383, "pretax_income": -3292503, "tax_provision": null, "net_income": -3292503, "net_income_to_common": -3292503, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499000, "total_current_assets": 1546000, "total_assets": 7283529, "short_term_debt": 1625000, "long_term_debt": null, "total_debt": 1625000, "total_liabilities": 3195530, "total_equity": 4088000, "shares_outstanding": 249393100, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -28753, "capital_expenditure": 75934, "free_cash_flow": 47181, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228499, "ticker_id": 516, "period_end_date": "2024-08-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3023928", "ebitda": "-2100383", "netIncome": "-3292503", "grossProfit": "761027", "depreciation": "None", "totalRevenue": "3310348", "costOfRevenue": "2549321", "interestIncome": "54617", "incomeBeforeTax": "-3292503", "interestExpense": "268578", "operatingIncome": "-2447485", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-213961", "nonInterestIncome": "None", "operatingExpenses": "3208512", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2549321", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "923545", "sellingGeneralAndAdministrative": "1231731", "netIncomeFromContinuingOperations": "-3292506" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4991", "currentDebt": "None", "investments": "None", "totalAssets": "7283529", "longTermDebt": "None", "shortTermDebt": "1625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8223870", "totalLiabilities": "3195530", "otherCurrentAssets": "673000", "totalCurrentAssets": "1546000", "currentLongTermDebt": "1625000", "longTermInvestments": "667707", "shortTermInvestments": "None", "currentNetReceivables": "374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5736000", "currentAccountsPayable": "400584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1625000", "totalShareholderEquity": "4088000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "315416", "totalCurrentLiabilities": "3130885", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "64645", "cashAndShortTermInvestments": "499000", "commonStockSharesOutstanding": "249393100", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3292503", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-28753", "capitalExpenditures": "75934", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "325000", "cashflowFromInvestment": "-67525", "stockBasedCompensation": "1123138", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "923545", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3310348, "cost_of_revenue": 2549321, "gross_profit": 761027, "research_and_development": null, "selling_general_admin": 1231731, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3023928, "depreciation_amortisation": 923545, "ebitda": -2100383, "interest_expense": 268578, "interest_income": null, "other_non_operating": null, "pretax_income": -3292503, "tax_provision": null, "effective_tax_rate": null, "net_income": -3292503, "net_income_continuing_ops": -3292506, "net_income_to_common": -3292503, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 499000, "short_term_investments": null, "net_receivables": 374000, "inventory": null, "other_current_assets": null, "total_current_assets": 1546000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5736000, "total_assets": 7283529, "short_term_debt": 1625000, "accounts_payable": 400584, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3130885, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 64645, "total_liabilities": 3195530, "total_debt": 1625000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8223870, "total_equity": 4088000, "shares_outstanding": 249393100, "operating_cash_flow": -28753, "stock_based_compensation": 1123138, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75934, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67525, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 325000, "free_cash_flow": 47181, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3023928", "ebitda": "-2100383", "netIncome": "-3292503", "grossProfit": "761027", "depreciation": "None", "totalRevenue": "3310348", "costOfRevenue": "2549321", "interestIncome": "54617", "incomeBeforeTax": "-3292503", "interestExpense": "268578", "operatingIncome": "-2447485", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-213961", "nonInterestIncome": "None", "operatingExpenses": "3208512", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2549321", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "923545", "sellingGeneralAndAdministrative": "1231731", "netIncomeFromContinuingOperations": "-3292506" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4991", "currentDebt": "None", "investments": "None", "totalAssets": "7283529", "longTermDebt": "None", "shortTermDebt": "1625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8223870", "totalLiabilities": "3195530", "otherCurrentAssets": "673000", "totalCurrentAssets": "1546000", "currentLongTermDebt": "1625000", "longTermInvestments": "667707", "shortTermInvestments": "None", "currentNetReceivables": "374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5736000", "currentAccountsPayable": "400584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1625000", "totalShareholderEquity": "4088000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "315416", "totalCurrentLiabilities": "3130885", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "64645", "cashAndShortTermInvestments": "499000", "commonStockSharesOutstanding": "249393100", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3292503", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-28753", "capitalExpenditures": "75934", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "325000", "cashflowFromInvestment": "-67525", "stockBasedCompensation": "1123138", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "923545", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-08-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 645278, "cost_of_revenue": 422808, "gross_profit": 222470, "ebit": -2367343, "ebitda": -1896638, "pretax_income": -2464803, "tax_provision": null, "net_income": -2464801, "net_income_to_common": -2464801, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270547, "total_current_assets": 879460, "total_assets": 8202805, "short_term_debt": 1300000, "long_term_debt": null, "total_debt": 1300000, "total_liabilities": 1945440, "total_equity": 6257365, "shares_outstanding": 245279800, "goodwill_and_intangibles": 129469 }, "cash_flow": { "operating_cash_flow": -809715, "capital_expenditure": 612288, "free_cash_flow": -197427, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228503, "ticker_id": 516, "period_end_date": "2023-08-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2367343", "ebitda": "-1896638", "netIncome": "-2464801", "grossProfit": "222470", "depreciation": "None", "totalRevenue": "645278", "costOfRevenue": "422808", "interestIncome": "28720", "incomeBeforeTax": "-2464803", "interestExpense": "97460", "operatingIncome": "-2413000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-68740", "nonInterestIncome": "None", "operatingExpenses": "2635471", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422808", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "470705", "sellingGeneralAndAdministrative": "750312", "netIncomeFromContinuingOperations": "-2464886" }, "balance": { "goodwill": "None", "inventory": "-374444", "commonStock": "4967", "currentDebt": "None", "investments": "None", "totalAssets": "8202805", "longTermDebt": "None", "shortTermDebt": "1300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "129469", "reportedCurrency": "USD", "retainedEarnings": "-4931367", "totalLiabilities": "1945440", "otherCurrentAssets": "234469", "totalCurrentAssets": "879460", "currentLongTermDebt": "1300000", "longTermInvestments": "987429", "shortTermInvestments": "None", "currentNetReceivables": "374444", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7323346", "currentAccountsPayable": "74903", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1300000", "totalShareholderEquity": "6257365", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97460", "totalCurrentLiabilities": "1558556", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "386884", "cashAndShortTermInvestments": "270547", "commonStockSharesOutstanding": "245279800", "intangibleAssetsExcludingGoodwill": "129469", "cashAndCashEquivalentsAtCarryingValue": "270547", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2464801", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-809715", "capitalExpenditures": "612288", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1300000", "cashflowFromInvestment": "-612288", "stockBasedCompensation": "1317961", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "470705", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 645278, "cost_of_revenue": 422808, "gross_profit": 222470, "research_and_development": null, "selling_general_admin": 750312, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2367343, "depreciation_amortisation": 470705, "ebitda": -1896638, "interest_expense": 97460, "interest_income": null, "other_non_operating": null, "pretax_income": -2464803, "tax_provision": null, "effective_tax_rate": null, "net_income": -2464801, "net_income_continuing_ops": -2464886, "net_income_to_common": -2464801, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270547, "short_term_investments": null, "net_receivables": 374444, "inventory": -374444, "other_current_assets": null, "total_current_assets": 879460, "net_ppe": null, "goodwill": null, "intangible_assets": 129469, "goodwill_and_intangibles": 129469, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7323346, "total_assets": 8202805, "short_term_debt": 1300000, "accounts_payable": 74903, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1558556, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 386884, "total_liabilities": 1945440, "total_debt": 1300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4931367, "total_equity": 6257365, "shares_outstanding": 245279800, "operating_cash_flow": -809715, "stock_based_compensation": 1317961, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 612288, "acquisitions": null, "other_investing": null, "investing_cash_flow": -612288, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1300000, "free_cash_flow": -197427, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2367343", "ebitda": "-1896638", "netIncome": "-2464801", "grossProfit": "222470", "depreciation": "None", "totalRevenue": "645278", "costOfRevenue": "422808", "interestIncome": "28720", "incomeBeforeTax": "-2464803", "interestExpense": "97460", "operatingIncome": "-2413000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-68740", "nonInterestIncome": "None", "operatingExpenses": "2635471", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422808", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "470705", "sellingGeneralAndAdministrative": "750312", "netIncomeFromContinuingOperations": "-2464886" }, "balance": { "goodwill": "None", "inventory": "-374444", "commonStock": "4967", "currentDebt": "None", "investments": "None", "totalAssets": "8202805", "longTermDebt": "None", "shortTermDebt": "1300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "129469", "reportedCurrency": "USD", "retainedEarnings": "-4931367", "totalLiabilities": "1945440", "otherCurrentAssets": "234469", "totalCurrentAssets": "879460", "currentLongTermDebt": "1300000", "longTermInvestments": "987429", "shortTermInvestments": "None", "currentNetReceivables": "374444", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7323346", "currentAccountsPayable": "74903", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1300000", "totalShareholderEquity": "6257365", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97460", "totalCurrentLiabilities": "1558556", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "386884", "cashAndShortTermInvestments": "270547", "commonStockSharesOutstanding": "245279800", "intangibleAssetsExcludingGoodwill": "129469", "cashAndCashEquivalentsAtCarryingValue": "270547", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2464801", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-809715", "capitalExpenditures": "612288", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1300000", "cashflowFromInvestment": "-612288", "stockBasedCompensation": "1317961", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "470705", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-08-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 427669, "cost_of_revenue": 556699, "gross_profit": -129030, "ebit": -1714183, "ebitda": -1711058, "pretax_income": -2005232, "tax_provision": null, "net_income": -2005233, "net_income_to_common": -2005233, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392550, "total_current_assets": 888945, "total_assets": 7974201, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 569995, "total_equity": 7404206, "shares_outstanding": 215538400, "goodwill_and_intangibles": 21434 }, "cash_flow": { "operating_cash_flow": -1629243, "capital_expenditure": 2767306, "free_cash_flow": 1138063, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228507, "ticker_id": 516, "period_end_date": "2022-08-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1714183", "ebitda": "-1711058", "netIncome": "-2005233", "grossProfit": "-129030", "depreciation": "None", "totalRevenue": "427669", "costOfRevenue": "556699", "interestIncome": "0", "incomeBeforeTax": "-2005232", "interestExpense": "291049", "operatingIncome": "-1714183", "fiscalDateEnding": "2022-08-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-291049", "nonInterestIncome": "None", "operatingExpenses": "1585154", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "556699", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3125", "sellingGeneralAndAdministrative": "1084522", "netIncomeFromContinuingOperations": "-2005232" }, "balance": { "goodwill": "None", "inventory": "-491395", "commonStock": "4861", "currentDebt": "None", "investments": "None", "totalAssets": "7974201", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-08-31", "intangibleAssets": "21434", "reportedCurrency": "USD", "retainedEarnings": "-2466566", "totalLiabilities": "569995", "otherCurrentAssets": "5000", "totalCurrentAssets": "888945", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "491395", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7085256", "currentAccountsPayable": "84761", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "7404206", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "317674", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "252321", "cashAndShortTermInvestments": "392550", "commonStockSharesOutstanding": "215538400", "intangibleAssetsExcludingGoodwill": "21434", "cashAndCashEquivalentsAtCarryingValue": "392550", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2005233", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1629243", "capitalExpenditures": "2767306", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4570363", "cashflowFromInvestment": "-2767306", "stockBasedCompensation": "856724", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3125", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 427669, "cost_of_revenue": 556699, "gross_profit": -129030, "research_and_development": null, "selling_general_admin": 1084522, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1714183, "depreciation_amortisation": 3125, "ebitda": -1711058, "interest_expense": 291049, "interest_income": null, "other_non_operating": null, "pretax_income": -2005232, "tax_provision": null, "effective_tax_rate": null, "net_income": -2005233, "net_income_continuing_ops": -2005232, "net_income_to_common": -2005233, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 392550, "short_term_investments": null, "net_receivables": 491395, "inventory": -491395, "other_current_assets": null, "total_current_assets": 888945, "net_ppe": null, "goodwill": null, "intangible_assets": 21434, "goodwill_and_intangibles": 21434, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7085256, "total_assets": 7974201, "short_term_debt": null, "accounts_payable": 84761, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 317674, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252321, "total_liabilities": 569995, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2466566, "total_equity": 7404206, "shares_outstanding": 215538400, "operating_cash_flow": -1629243, "stock_based_compensation": 856724, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2767306, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2767306, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4570363, "free_cash_flow": 1138063, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1714183", "ebitda": "-1711058", "netIncome": "-2005233", "grossProfit": "-129030", "depreciation": "None", "totalRevenue": "427669", "costOfRevenue": "556699", "interestIncome": "0", "incomeBeforeTax": "-2005232", "interestExpense": "291049", "operatingIncome": "-1714183", "fiscalDateEnding": "2022-08-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-291049", "nonInterestIncome": "None", "operatingExpenses": "1585154", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "556699", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3125", "sellingGeneralAndAdministrative": "1084522", "netIncomeFromContinuingOperations": "-2005232" }, "balance": { "goodwill": "None", "inventory": "-491395", "commonStock": "4861", "currentDebt": "None", "investments": "None", "totalAssets": "7974201", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-08-31", "intangibleAssets": "21434", "reportedCurrency": "USD", "retainedEarnings": "-2466566", "totalLiabilities": "569995", "otherCurrentAssets": "5000", "totalCurrentAssets": "888945", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "491395", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7085256", "currentAccountsPayable": "84761", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "7404206", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "317674", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "252321", "cashAndShortTermInvestments": "392550", "commonStockSharesOutstanding": "215538400", "intangibleAssetsExcludingGoodwill": "21434", "cashAndCashEquivalentsAtCarryingValue": "392550", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2005233", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1629243", "capitalExpenditures": "2767306", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4570363", "cashflowFromInvestment": "-2767306", "stockBasedCompensation": "856724", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3125", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-08-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -131815, "ebitda": 0, "pretax_income": -154239, "tax_provision": null, "net_income": -154239, "net_income_to_common": -154239, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218737, "total_current_assets": 218737, "total_assets": 646033, "short_term_debt": 277296, "long_term_debt": null, "total_debt": 277296, "total_liabilities": 285481, "total_equity": 360551, "shares_outstanding": 48790900, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -76361, "capital_expenditure": 427296, "free_cash_flow": 350935, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228511, "ticker_id": 516, "period_end_date": "2021-08-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-154239", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-154239", "interestExpense": "22424", "operatingIncome": "-131815", "fiscalDateEnding": "2021-08-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "131815", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131815", "sellingGeneralAndAdministrative": "63815", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4042", "currentDebt": "None", "investments": "None", "totalAssets": "646033", "longTermDebt": "None", "shortTermDebt": "277296", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-461334", "totalLiabilities": "285481", "otherCurrentAssets": "None", "totalCurrentAssets": "218737", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427296", "currentAccountsPayable": "3680", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "277296", "totalShareholderEquity": "360551", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4505", "totalCurrentLiabilities": "285481", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "218737", "commonStockSharesOutstanding": "48790900", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "218737", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-154239", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-76361", "capitalExpenditures": "427296", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "720464", "cashflowFromInvestment": "-427296", "stockBasedCompensation": "71250", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 63815, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -131815, "depreciation_amortisation": 131815, "ebitda": 0, "interest_expense": 22424, "interest_income": null, "other_non_operating": null, "pretax_income": -154239, "tax_provision": null, "effective_tax_rate": null, "net_income": -154239, "net_income_continuing_ops": null, "net_income_to_common": -154239, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218737, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 218737, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 427296, "total_assets": 646033, "short_term_debt": 277296, "accounts_payable": 3680, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285481, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 285481, "total_debt": 277296, "preferred_stock": null, "minority_interest": null, "retained_earnings": -461334, "total_equity": 360551, "shares_outstanding": 48790900, "operating_cash_flow": -76361, "stock_based_compensation": 71250, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 427296, "acquisitions": null, "other_investing": null, "investing_cash_flow": -427296, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 720464, "free_cash_flow": 350935, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-154239", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-154239", "interestExpense": "22424", "operatingIncome": "-131815", "fiscalDateEnding": "2021-08-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "131815", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131815", "sellingGeneralAndAdministrative": "63815", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4042", "currentDebt": "None", "investments": "None", "totalAssets": "646033", "longTermDebt": "None", "shortTermDebt": "277296", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-461334", "totalLiabilities": "285481", "otherCurrentAssets": "None", "totalCurrentAssets": "218737", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427296", "currentAccountsPayable": "3680", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "277296", "totalShareholderEquity": "360551", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4505", "totalCurrentLiabilities": "285481", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "218737", "commonStockSharesOutstanding": "48790900", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "218737", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-154239", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-76361", "capitalExpenditures": "427296", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "720464", "cashflowFromInvestment": "-427296", "stockBasedCompensation": "71250", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-08-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -215645, "ebitda": -9348, "pretax_income": -9348, "tax_provision": null, "net_income": -9348, "net_income_to_common": -9348, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1930, "total_current_assets": 1930, "total_assets": 1930, "short_term_debt": 50447, "long_term_debt": null, "total_debt": 50447, "total_liabilities": 52005, "total_equity": -50075, "shares_outstanding": 2688400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9348, "capital_expenditure": 0, "free_cash_flow": 9348, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228515, "ticker_id": 516, "period_end_date": "2020-08-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-215645", "ebitda": "-9348", "netIncome": "-9348", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-9348", "interestExpense": "None", "operatingIncome": "-9348", "fiscalDateEnding": "2020-08-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-9348", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206297", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "269", "currentDebt": "None", "investments": "None", "totalAssets": "1930", "longTermDebt": "None", "shortTermDebt": "50447", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-307095", "totalLiabilities": "52005", "otherCurrentAssets": "None", "totalCurrentAssets": "1930", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50447", "totalShareholderEquity": "-50075", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1558", "totalCurrentLiabilities": "52005", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "1930", "commonStockSharesOutstanding": "2688400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1930", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9348", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "9348", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -215645, "depreciation_amortisation": 206297, "ebitda": -9348, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -9348, "tax_provision": null, "effective_tax_rate": null, "net_income": -9348, "net_income_continuing_ops": null, "net_income_to_common": -9348, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1930, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1930, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1930, "short_term_debt": 50447, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52005, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 52005, "total_debt": 50447, "preferred_stock": null, "minority_interest": null, "retained_earnings": -307095, "total_equity": -50075, "shares_outstanding": 2688400, "operating_cash_flow": 9348, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9348, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-215645", "ebitda": "-9348", "netIncome": "-9348", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-9348", "interestExpense": "None", "operatingIncome": "-9348", "fiscalDateEnding": "2020-08-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-9348", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206297", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "269", "currentDebt": "None", "investments": "None", "totalAssets": "1930", "longTermDebt": "None", "shortTermDebt": "50447", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-307095", "totalLiabilities": "52005", "otherCurrentAssets": "None", "totalCurrentAssets": "1930", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50447", "totalShareholderEquity": "-50075", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1558", "totalCurrentLiabilities": "52005", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "1930", "commonStockSharesOutstanding": "2688400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1930", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9348", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "9348", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2013-08-31", "period_type": "annual", "fiscal_year": 2013, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 87070, "cost_of_revenue": 72936, "gross_profit": 14134, "ebit": -26556, "ebitda": -17390, "pretax_income": -29199, "tax_provision": null, "net_income": -29199, "net_income_to_common": -29199, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1375, "total_current_assets": 1625, "total_assets": 184751, "short_term_debt": 484680, "long_term_debt": null, "total_debt": 484680, "total_liabilities": 524680, "total_equity": -339928, "shares_outstanding": 4255000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -28706, "capital_expenditure": 4, "free_cash_flow": -28702, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228521, "ticker_id": 516, "period_end_date": "2013-08-31", "period_type": "annual", "fiscal_year": 2013, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26556", "ebitda": "-17390", "netIncome": "-29199", "grossProfit": "14134", "depreciation": "None", "totalRevenue": "87070", "costOfRevenue": "72936", "interestIncome": "None", "incomeBeforeTax": "-29199", "interestExpense": "2643", "operatingIncome": "-26556", "fiscalDateEnding": "2013-08-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "40690", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72936", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9166", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "170977", "currentDebt": "None", "investments": "None", "totalAssets": "184751", "longTermDebt": "None", "shortTermDebt": "484680", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2013-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1551519", "totalLiabilities": "524680", "otherCurrentAssets": "250", "totalCurrentAssets": "1625", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "183126", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "524680", "totalShareholderEquity": "-339928", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "484680", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "40000", "cashAndShortTermInvestments": "1375", "commonStockSharesOutstanding": "4255000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1375", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29199", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2013-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-28706", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4825", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9166", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87070, "cost_of_revenue": 72936, "gross_profit": 14134, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26556, "depreciation_amortisation": 9166, "ebitda": -17390, "interest_expense": 2643, "interest_income": null, "other_non_operating": null, "pretax_income": -29199, "tax_provision": null, "effective_tax_rate": null, "net_income": -29199, "net_income_continuing_ops": null, "net_income_to_common": -29199, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1375, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1625, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 183126, "total_assets": 184751, "short_term_debt": 484680, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 484680, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40000, "total_liabilities": 524680, "total_debt": 484680, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1551519, "total_equity": -339928, "shares_outstanding": 4255000, "operating_cash_flow": -28706, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4825, "free_cash_flow": -28702, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26556", "ebitda": "-17390", "netIncome": "-29199", "grossProfit": "14134", "depreciation": "None", "totalRevenue": "87070", "costOfRevenue": "72936", "interestIncome": "None", "incomeBeforeTax": "-29199", "interestExpense": "2643", "operatingIncome": "-26556", "fiscalDateEnding": "2013-08-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "40690", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72936", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9166", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "170977", "currentDebt": "None", "investments": "None", "totalAssets": "184751", "longTermDebt": "None", "shortTermDebt": "484680", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2013-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1551519", "totalLiabilities": "524680", "otherCurrentAssets": "250", "totalCurrentAssets": "1625", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "183126", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "524680", "totalShareholderEquity": "-339928", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "484680", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "40000", "cashAndShortTermInvestments": "1375", "commonStockSharesOutstanding": "4255000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1375", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29199", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2013-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-28706", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4825", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9166", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2012-08-31", "period_type": "annual", "fiscal_year": 2012, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 573450, "cost_of_revenue": 402764, "gross_profit": 170686, "ebit": 9306, "ebitda": 10073, "pretax_income": 386, "tax_provision": null, "net_income": 386, "net_income_to_common": 386, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 30049, "total_assets": 229281, "short_term_debt": 492072, "long_term_debt": null, "total_debt": 492072, "total_liabilities": 533691, "total_equity": -304410, "shares_outstanding": 4255000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2771, "capital_expenditure": 0, "free_cash_flow": 2771, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228526, "ticker_id": 516, "period_end_date": "2012-08-31", "period_type": "annual", "fiscal_year": 2012, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9306", "ebitda": "10073", "netIncome": "386", "grossProfit": "170686", "depreciation": "None", "totalRevenue": "573450", "costOfRevenue": "402764", "interestIncome": "None", "incomeBeforeTax": "386", "interestExpense": "8920", "operatingIncome": "9306", "fiscalDateEnding": "2012-08-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "161380", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402764", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "767", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "170979", "currentDebt": "None", "investments": "None", "totalAssets": "229281", "longTermDebt": "None", "shortTermDebt": "492072", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2012-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1518000", "totalLiabilities": "533691", "otherCurrentAssets": "-37565", "totalCurrentAssets": "30049", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51524", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199232", "currentAccountsPayable": "7250", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "532072", "totalShareholderEquity": "-304410", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-5631", "totalCurrentLiabilities": "493691", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "40000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "4255000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "386", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2012-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "2771", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44000", "cashflowFromInvestment": "-25000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "767", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 573450, "cost_of_revenue": 402764, "gross_profit": 170686, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9306, "depreciation_amortisation": 767, "ebitda": 10073, "interest_expense": 8920, "interest_income": null, "other_non_operating": null, "pretax_income": 386, "tax_provision": null, "effective_tax_rate": null, "net_income": 386, "net_income_continuing_ops": null, "net_income_to_common": 386, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 51524, "inventory": null, "other_current_assets": null, "total_current_assets": 30049, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 199232, "total_assets": 229281, "short_term_debt": 492072, "accounts_payable": 7250, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 493691, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40000, "total_liabilities": 533691, "total_debt": 492072, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1518000, "total_equity": -304410, "shares_outstanding": 4255000, "operating_cash_flow": 2771, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44000, "free_cash_flow": 2771, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9306", "ebitda": "10073", "netIncome": "386", "grossProfit": "170686", "depreciation": "None", "totalRevenue": "573450", "costOfRevenue": "402764", "interestIncome": "None", "incomeBeforeTax": "386", "interestExpense": "8920", "operatingIncome": "9306", "fiscalDateEnding": "2012-08-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "161380", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402764", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "767", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "170979", "currentDebt": "None", "investments": "None", "totalAssets": "229281", "longTermDebt": "None", "shortTermDebt": "492072", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2012-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1518000", "totalLiabilities": "533691", "otherCurrentAssets": "-37565", "totalCurrentAssets": "30049", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51524", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199232", "currentAccountsPayable": "7250", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "532072", "totalShareholderEquity": "-304410", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-5631", "totalCurrentLiabilities": "493691", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "40000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "4255000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "386", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2012-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "2771", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44000", "cashflowFromInvestment": "-25000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "767", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 11041000, "cost_of_revenue": 1426000, "gross_profit": 9615000, "ebit": -3840582000, "ebitda": -3818413000, "pretax_income": -3818413000, "tax_provision": null, "net_income": -3818413000, "net_income_to_common": -3818413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 879577000, "total_current_assets": 885876000, "total_assets": 9894256000, "short_term_debt": 81000, "long_term_debt": null, "total_debt": 81000, "total_liabilities": 36168000, "total_equity": 9858088000, "shares_outstanding": 454620613, "goodwill_and_intangibles": 8806282000 }, "cash_flow": { "operating_cash_flow": -88243000, "capital_expenditure": 0, "free_cash_flow": -88243000, "dividends_paid": 4258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228491, "ticker_id": 516, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-3818413000", "netIncome": "-3818413000", "grossProfit": "9615000", "depreciation": "None", "totalRevenue": "11041000", "costOfRevenue": "1426000", "interestIncome": "None", "incomeBeforeTax": "-3818413000", "interestExpense": "4817000", "operatingIncome": "-3840582000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "4817000", "nonInterestIncome": "None", "operatingExpenses": "3850197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "74988000", "netIncomeFromContinuingOperations": "-3818413000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "9894256000", "longTermDebt": "None", "shortTermDebt": "81000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "8806282000", "reportedCurrency": "USD", "retainedEarnings": "-8689374000", "totalLiabilities": "36168000", "otherCurrentAssets": "5548000", "totalCurrentAssets": "885876000", "currentLongTermDebt": "None", "longTermInvestments": "200408000", "shortTermInvestments": "None", "currentNetReceivables": "751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9008380000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1325000", "totalShareholderEquity": "9858088000", "capitalLeaseObligations": "1244000", "otherCurrentLiabilities": "16099000", "totalCurrentLiabilities": "16349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19819000", "cashAndShortTermInvestments": "879577000", "commonStockSharesOutstanding": "454620613", "intangibleAssetsExcludingGoodwill": "8806282000", "cashAndCashEquivalentsAtCarryingValue": "879577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3818413000", "profitLoss": "None", "dividendPayout": "4258000", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-80000", "operatingCashflow": "-88243000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2400488000", "cashflowFromInvestment": "-2320346000", "stockBasedCompensation": "24429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11041000, "cost_of_revenue": 1426000, "gross_profit": 9615000, "research_and_development": null, "selling_general_admin": 74988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3840582000, "depreciation_amortisation": null, "ebitda": -3818413000, "interest_expense": 4817000, "interest_income": null, "other_non_operating": null, "pretax_income": -3818413000, "tax_provision": null, "effective_tax_rate": null, "net_income": -3818413000, "net_income_continuing_ops": -3818413000, "net_income_to_common": -3818413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 879577000, "short_term_investments": null, "net_receivables": 751000, "inventory": null, "other_current_assets": null, "total_current_assets": 885876000, "net_ppe": null, "goodwill": null, "intangible_assets": 8806282000, "goodwill_and_intangibles": 8806282000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9008380000, "total_assets": 9894256000, "short_term_debt": 81000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16349000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19819000, "total_liabilities": 36168000, "total_debt": 81000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8689374000, "total_equity": 9858088000, "shares_outstanding": 454620613, "operating_cash_flow": -88243000, "stock_based_compensation": 24429000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2320346000, "dividends_paid": 4258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2400488000, "free_cash_flow": -88243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-3818413000", "netIncome": "-3818413000", "grossProfit": "9615000", "depreciation": "None", "totalRevenue": "11041000", "costOfRevenue": "1426000", "interestIncome": "None", "incomeBeforeTax": "-3818413000", "interestExpense": "4817000", "operatingIncome": "-3840582000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "4817000", "nonInterestIncome": "None", "operatingExpenses": "3850197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "74988000", "netIncomeFromContinuingOperations": "-3818413000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "9894256000", "longTermDebt": "None", "shortTermDebt": "81000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "8806282000", "reportedCurrency": "USD", "retainedEarnings": "-8689374000", "totalLiabilities": "36168000", "otherCurrentAssets": "5548000", "totalCurrentAssets": "885876000", "currentLongTermDebt": "None", "longTermInvestments": "200408000", "shortTermInvestments": "None", "currentNetReceivables": "751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9008380000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1325000", "totalShareholderEquity": "9858088000", "capitalLeaseObligations": "1244000", "otherCurrentLiabilities": "16099000", "totalCurrentLiabilities": "16349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19819000", "cashAndShortTermInvestments": "879577000", "commonStockSharesOutstanding": "454620613", "intangibleAssetsExcludingGoodwill": "8806282000", "cashAndCashEquivalentsAtCarryingValue": "879577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3818413000", "profitLoss": "None", "dividendPayout": "4258000", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-80000", "operatingCashflow": "-88243000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2400488000", "cashflowFromInvestment": "-2320346000", "stockBasedCompensation": "24429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 2293000, "cost_of_revenue": 1024000, "gross_profit": 1269000, "ebit": -222167000, "ebitda": -222043000, "pretax_income": -5296390000, "tax_provision": -92295000, "net_income": -5204095000, "net_income_to_common": -5204095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 887678000, "total_current_assets": 889028000, "total_assets": 11487275000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 235743000, "total_equity": 11251532000, "shares_outstanding": 325665565, "goodwill_and_intangibles": 10561789000 }, "cash_flow": { "operating_cash_flow": -228356000, "capital_expenditure": 376000, "free_cash_flow": -227980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228492, "ticker_id": 516, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-222167000", "ebitda": "-222043000", "netIncome": "-5204095000", "grossProfit": "1269000", "depreciation": "None", "totalRevenue": "2293000", "costOfRevenue": "1024000", "interestIncome": "0", "incomeBeforeTax": "-5296390000", "interestExpense": "200000", "operatingIncome": "-222167000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "-92295000", "reportedCurrency": "USD", "netInterestIncome": "-200000", "nonInterestIncome": "None", "operatingExpenses": "223436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000", "sellingGeneralAndAdministrative": "223436000", "netIncomeFromContinuingOperations": "-5204095000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "11487275000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "10561789000", "reportedCurrency": "USD", "retainedEarnings": "-4866703000", "totalLiabilities": "235743000", "otherCurrentAssets": "1119000", "totalCurrentAssets": "889028000", "currentLongTermDebt": "None", "longTermInvestments": "35890000", "shortTermInvestments": "None", "currentNetReceivables": "231000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10598247000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11251532000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136338000", "totalCurrentLiabilities": "137128000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "98615000", "cashAndShortTermInvestments": "887678000", "commonStockSharesOutstanding": "325665565", "intangibleAssetsExcludingGoodwill": "10561789000", "cashAndCashEquivalentsAtCarryingValue": "887678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5204095000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-228356000", "capitalExpenditures": "376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8026474000", "cashflowFromInvestment": "-7422439000", "stockBasedCompensation": "677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2293000, "cost_of_revenue": 1024000, "gross_profit": 1269000, "research_and_development": null, "selling_general_admin": 223436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -222167000, "depreciation_amortisation": 124000, "ebitda": -222043000, "interest_expense": 200000, "interest_income": null, "other_non_operating": null, "pretax_income": -5296390000, "tax_provision": -92295000, "effective_tax_rate": null, "net_income": -5204095000, "net_income_continuing_ops": -5204095000, "net_income_to_common": -5204095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 887678000, "short_term_investments": null, "net_receivables": 231000, "inventory": null, "other_current_assets": null, "total_current_assets": 889028000, "net_ppe": null, "goodwill": null, "intangible_assets": 10561789000, "goodwill_and_intangibles": 10561789000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10598247000, "total_assets": 11487275000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137128000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 98615000, "total_liabilities": 235743000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4866703000, "total_equity": 11251532000, "shares_outstanding": 325665565, "operating_cash_flow": -228356000, "stock_based_compensation": 677000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7422439000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8026474000, "free_cash_flow": -227980000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-222167000", "ebitda": "-222043000", "netIncome": "-5204095000", "grossProfit": "1269000", "depreciation": "None", "totalRevenue": "2293000", "costOfRevenue": "1024000", "interestIncome": "0", "incomeBeforeTax": "-5296390000", "interestExpense": "200000", "operatingIncome": "-222167000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "-92295000", "reportedCurrency": "USD", "netInterestIncome": "-200000", "nonInterestIncome": "None", "operatingExpenses": "223436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000", "sellingGeneralAndAdministrative": "223436000", "netIncomeFromContinuingOperations": "-5204095000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "11487275000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "10561789000", "reportedCurrency": "USD", "retainedEarnings": "-4866703000", "totalLiabilities": "235743000", "otherCurrentAssets": "1119000", "totalCurrentAssets": "889028000", "currentLongTermDebt": "None", "longTermInvestments": "35890000", "shortTermInvestments": "None", "currentNetReceivables": "231000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10598247000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11251532000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136338000", "totalCurrentLiabilities": "137128000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "98615000", "cashAndShortTermInvestments": "887678000", "commonStockSharesOutstanding": "325665565", "intangibleAssetsExcludingGoodwill": "10561789000", "cashAndCashEquivalentsAtCarryingValue": "887678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5204095000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-228356000", "capitalExpenditures": "376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8026474000", "cashflowFromInvestment": "-7422439000", "stockBasedCompensation": "677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 1324892, "cost_of_revenue": 1930684, "gross_profit": -605793, "ebit": 443670595, "ebitda": 443892541, "pretax_income": 446587039, "tax_provision": 95255647, "net_income": 351331391, "net_income_to_common": 351331391, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511999, "total_current_assets": 513007, "total_assets": 8795053, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 102256000, "total_equity": 8692797, "shares_outstanding": 208655050, "goodwill_and_intangibles": 8281530000 }, "cash_flow": { "operating_cash_flow": -5514868, "capital_expenditure": 1047000, "free_cash_flow": -4467868, "dividends_paid": 352, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228493, "ticker_id": 516, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "443670595", "ebitda": "443892541", "netIncome": "351331391", "grossProfit": "-605793", "depreciation": "None", "totalRevenue": "1324892", "costOfRevenue": "1930684", "interestIncome": "281", "incomeBeforeTax": "446587039", "interestExpense": "44202", "operatingIncome": "446476593", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "95255647", "reportedCurrency": "USD", "netInterestIncome": "-43921", "nonInterestIncome": "None", "operatingExpenses": "-447082385", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1930684", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221946", "sellingGeneralAndAdministrative": "12701728", "netIncomeFromContinuingOperations": "351331390" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "8795053", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "8281530000", "reportedCurrency": "USD", "retainedEarnings": "337392000", "totalLiabilities": "102256000", "otherCurrentAssets": "498000", "totalCurrentAssets": "513007", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "510000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8282046", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "8692797", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8894000", "totalCurrentLiabilities": "9961000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "92295", "cashAndShortTermInvestments": "511999", "commonStockSharesOutstanding": "208655050", "intangibleAssetsExcludingGoodwill": "8281530000", "cashAndCashEquivalentsAtCarryingValue": "511999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "351331391", "profitLoss": "None", "dividendPayout": "352", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5514868", "capitalExpenditures": "1047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7948032637", "cashflowFromInvestment": "-7431991000", "stockBasedCompensation": "1105654", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "352", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221946", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1324892, "cost_of_revenue": 1930684, "gross_profit": -605793, "research_and_development": null, "selling_general_admin": 12701728, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 443670595, "depreciation_amortisation": 221946, "ebitda": 443892541, "interest_expense": 44202, "interest_income": null, "other_non_operating": null, "pretax_income": 446587039, "tax_provision": 95255647, "effective_tax_rate": null, "net_income": 351331391, "net_income_continuing_ops": 351331390, "net_income_to_common": 351331391, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 511999, "short_term_investments": null, "net_receivables": 510000, "inventory": null, "other_current_assets": null, "total_current_assets": 513007, "net_ppe": null, "goodwill": null, "intangible_assets": 8281530000, "goodwill_and_intangibles": 8281530000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8282046, "total_assets": 8795053, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9961000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92295, "total_liabilities": 102256000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 337392000, "total_equity": 8692797, "shares_outstanding": 208655050, "operating_cash_flow": -5514868, "stock_based_compensation": 1105654, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7431991000, "dividends_paid": 352, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7948032637, "free_cash_flow": -4467868, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "443670595", "ebitda": "443892541", "netIncome": "351331391", "grossProfit": "-605793", "depreciation": "None", "totalRevenue": "1324892", "costOfRevenue": "1930684", "interestIncome": "281", "incomeBeforeTax": "446587039", "interestExpense": "44202", "operatingIncome": "446476593", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "95255647", "reportedCurrency": "USD", "netInterestIncome": "-43921", "nonInterestIncome": "None", "operatingExpenses": "-447082385", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1930684", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221946", "sellingGeneralAndAdministrative": "12701728", "netIncomeFromContinuingOperations": "351331390" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "8795053", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "8281530000", "reportedCurrency": "USD", "retainedEarnings": "337392000", "totalLiabilities": "102256000", "otherCurrentAssets": "498000", "totalCurrentAssets": "513007", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "510000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8282046", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "8692797", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8894000", "totalCurrentLiabilities": "9961000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "92295", "cashAndShortTermInvestments": "511999", "commonStockSharesOutstanding": "208655050", "intangibleAssetsExcludingGoodwill": "8281530000", "cashAndCashEquivalentsAtCarryingValue": "511999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "351331391", "profitLoss": "None", "dividendPayout": "352", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5514868", "capitalExpenditures": "1047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7948032637", "cashflowFromInvestment": "-7431991000", "stockBasedCompensation": "1105654", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "352", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221946", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 2051856, "cost_of_revenue": 1560985, "gross_profit": 490872, "ebit": -550895, "ebitda": -370160, "pretax_income": -622762, "tax_provision": null, "net_income": -622762, "net_income_to_common": -622762, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1473501, "total_current_assets": 2176860, "total_assets": 8265816, "short_term_debt": 1875000, "long_term_debt": null, "total_debt": 1875000, "total_liabilities": 5387861, "total_equity": 2877955, "shares_outstanding": 200620200, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1676012, "capital_expenditure": 0, "free_cash_flow": 1676012, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228495, "ticker_id": 516, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-550895", "ebitda": "-370160", "netIncome": "-622762", "grossProfit": "490872", "depreciation": "None", "totalRevenue": "2051856", "costOfRevenue": "1560985", "interestIncome": "0", "incomeBeforeTax": "-622762", "interestExpense": "71867", "operatingIncome": "-467952", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-71867", "nonInterestIncome": "None", "operatingExpenses": "958823", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1560985", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180735", "sellingGeneralAndAdministrative": "508956", "netIncomeFromContinuingOperations": "-622762" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "206", "currentDebt": "None", "investments": "None", "totalAssets": "8265816", "longTermDebt": "None", "shortTermDebt": "1875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13938910", "totalLiabilities": "5387861", "otherCurrentAssets": "328915", "totalCurrentAssets": "2176860", "currentLongTermDebt": "1875000", "longTermInvestments": "667707", "shortTermInvestments": "None", "currentNetReceivables": "374444", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6088956", "currentAccountsPayable": "470435", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1875000", "totalShareholderEquity": "2877955", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1101407", "totalCurrentLiabilities": "5337581", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "50280", "cashAndShortTermInvestments": "1473501", "commonStockSharesOutstanding": "200620200", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1473501", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-622762", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1676012", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-685462", "cashflowFromInvestment": "None", "stockBasedCompensation": "647567", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180735", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2051856, "cost_of_revenue": 1560985, "gross_profit": 490872, "research_and_development": null, "selling_general_admin": 508956, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -550895, "depreciation_amortisation": 180735, "ebitda": -370160, "interest_expense": 71867, "interest_income": null, "other_non_operating": null, "pretax_income": -622762, "tax_provision": null, "effective_tax_rate": null, "net_income": -622762, "net_income_continuing_ops": -622762, "net_income_to_common": -622762, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1473501, "short_term_investments": null, "net_receivables": 374444, "inventory": null, "other_current_assets": null, "total_current_assets": 2176860, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6088956, "total_assets": 8265816, "short_term_debt": 1875000, "accounts_payable": 470435, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5337581, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50280, "total_liabilities": 5387861, "total_debt": 1875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13938910, "total_equity": 2877955, "shares_outstanding": 200620200, "operating_cash_flow": 1676012, "stock_based_compensation": 647567, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -685462, "free_cash_flow": 1676012, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-550895", "ebitda": "-370160", "netIncome": "-622762", "grossProfit": "490872", "depreciation": "None", "totalRevenue": "2051856", "costOfRevenue": "1560985", "interestIncome": "0", "incomeBeforeTax": "-622762", "interestExpense": "71867", "operatingIncome": "-467952", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-71867", "nonInterestIncome": "None", "operatingExpenses": "958823", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1560985", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180735", "sellingGeneralAndAdministrative": "508956", "netIncomeFromContinuingOperations": "-622762" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "206", "currentDebt": "None", "investments": "None", "totalAssets": "8265816", "longTermDebt": "None", "shortTermDebt": "1875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13938910", "totalLiabilities": "5387861", "otherCurrentAssets": "328915", "totalCurrentAssets": "2176860", "currentLongTermDebt": "1875000", "longTermInvestments": "667707", "shortTermInvestments": "None", "currentNetReceivables": "374444", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6088956", "currentAccountsPayable": "470435", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1875000", "totalShareholderEquity": "2877955", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1101407", "totalCurrentLiabilities": "5337581", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "50280", "cashAndShortTermInvestments": "1473501", "commonStockSharesOutstanding": "200620200", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1473501", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-622762", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1676012", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-685462", "cashflowFromInvestment": "None", "stockBasedCompensation": "647567", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180735", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 1517422, "cost_of_revenue": 1212706, "gross_profit": 304716, "ebit": -1096396, "ebitda": -868702, "pretax_income": -1156891, "tax_provision": null, "net_income": -1156891, "net_income_to_common": -1156891, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 482951, "total_current_assets": 1148553, "total_assets": 7500676, "short_term_debt": 2560461, "long_term_debt": null, "total_debt": 2560461, "total_liabilities": 4647527, "total_equity": 2853149, "shares_outstanding": 198338000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -214210, "capital_expenditure": 1477148, "free_cash_flow": 1262938, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228496, "ticker_id": 516, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1096396", "ebitda": "-868702", "netIncome": "-1156891", "grossProfit": "304716", "depreciation": "None", "totalRevenue": "1517422", "costOfRevenue": "1212706", "interestIncome": "0", "incomeBeforeTax": "-1156891", "interestExpense": "60496", "operatingIncome": "-913623", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-60496", "nonInterestIncome": "None", "operatingExpenses": "1218339", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1212706", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227694", "sellingGeneralAndAdministrative": "587594", "netIncomeFromContinuingOperations": "-1156892" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3967", "currentDebt": "None", "investments": "None", "totalAssets": "7500676", "longTermDebt": "None", "shortTermDebt": "2560461", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13316148", "totalLiabilities": "4647527", "otherCurrentAssets": "415973", "totalCurrentAssets": "1148553", "currentLongTermDebt": "2560461", "longTermInvestments": "667707", "shortTermInvestments": "None", "currentNetReceivables": "249629", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6352123", "currentAccountsPayable": "760584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2560461", "totalShareholderEquity": "2853149", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1190010", "totalCurrentLiabilities": "4597248", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "50279", "cashAndShortTermInvestments": "482951", "commonStockSharesOutstanding": "198338000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "482951", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1156891", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-214210", "capitalExpenditures": "1477148", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100148", "cashflowFromInvestment": "1459148", "stockBasedCompensation": "200657", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227694", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1517422, "cost_of_revenue": 1212706, "gross_profit": 304716, "research_and_development": null, "selling_general_admin": 587594, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1096396, "depreciation_amortisation": 227694, "ebitda": -868702, "interest_expense": 60496, "interest_income": null, "other_non_operating": null, "pretax_income": -1156891, "tax_provision": null, "effective_tax_rate": null, "net_income": -1156891, "net_income_continuing_ops": -1156892, "net_income_to_common": -1156891, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 482951, "short_term_investments": null, "net_receivables": 249629, "inventory": null, "other_current_assets": null, "total_current_assets": 1148553, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6352123, "total_assets": 7500676, "short_term_debt": 2560461, "accounts_payable": 760584, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4597248, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50279, "total_liabilities": 4647527, "total_debt": 2560461, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13316148, "total_equity": 2853149, "shares_outstanding": 198338000, "operating_cash_flow": -214210, "stock_based_compensation": 200657, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1477148, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1459148, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100148, "free_cash_flow": 1262938, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1096396", "ebitda": "-868702", "netIncome": "-1156891", "grossProfit": "304716", "depreciation": "None", "totalRevenue": "1517422", "costOfRevenue": "1212706", "interestIncome": "0", "incomeBeforeTax": "-1156891", "interestExpense": "60496", "operatingIncome": "-913623", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-60496", "nonInterestIncome": "None", "operatingExpenses": "1218339", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1212706", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227694", "sellingGeneralAndAdministrative": "587594", "netIncomeFromContinuingOperations": "-1156892" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3967", "currentDebt": "None", "investments": "None", "totalAssets": "7500676", "longTermDebt": "None", "shortTermDebt": "2560461", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13316148", "totalLiabilities": "4647527", "otherCurrentAssets": "415973", "totalCurrentAssets": "1148553", "currentLongTermDebt": "2560461", "longTermInvestments": "667707", "shortTermInvestments": "None", "currentNetReceivables": "249629", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6352123", "currentAccountsPayable": "760584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2560461", "totalShareholderEquity": "2853149", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1190010", "totalCurrentLiabilities": "4597248", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "50279", "cashAndShortTermInvestments": "482951", "commonStockSharesOutstanding": "198338000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "482951", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1156891", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-214210", "capitalExpenditures": "1477148", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100148", "cashflowFromInvestment": "1459148", "stockBasedCompensation": "200657", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227694", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 1200830, "cost_of_revenue": 1080625, "gross_profit": 120205, "ebit": -906304, "ebitda": -775679, "pretax_income": -3935386, "tax_provision": -2960647, "net_income": -974738, "net_income_to_common": -974738, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 797310, "total_current_assets": 1355107, "total_assets": 7934925, "short_term_debt": 2939912, "long_term_debt": null, "total_debt": 2939912, "total_liabilities": 4125542, "total_equity": 3809383, "shares_outstanding": 237110200, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -95934, "capital_expenditure": 18000, "free_cash_flow": -77934, "dividends_paid": 2960648, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228497, "ticker_id": 516, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-906304", "ebitda": "-775679", "netIncome": "-974738", "grossProfit": "120205", "depreciation": "None", "totalRevenue": "1200830", "costOfRevenue": "1080625", "interestIncome": "718", "incomeBeforeTax": "-3935386", "interestExpense": "68435", "operatingIncome": "-884018", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "-2960647", "reportedCurrency": "USD", "netInterestIncome": "-67717", "nonInterestIncome": "None", "operatingExpenses": "1004223", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1080625", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130625", "sellingGeneralAndAdministrative": "185722", "netIncomeFromContinuingOperations": "-974739" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3967", "currentDebt": "None", "investments": "None", "totalAssets": "7934925", "longTermDebt": "None", "shortTermDebt": "2939912", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-12159256", "totalLiabilities": "4125542", "otherCurrentAssets": "183353", "totalCurrentAssets": "1355107", "currentLongTermDebt": "2939912", "longTermInvestments": "667707", "shortTermInvestments": "None", "currentNetReceivables": "374444", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6579817", "currentAccountsPayable": "300102", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2939912", "totalShareholderEquity": "3809383", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "749055", "totalCurrentLiabilities": "4075262", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "50280", "cashAndShortTermInvestments": "797310", "commonStockSharesOutstanding": "237110200", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "797310", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-974738", "profitLoss": "None", "dividendPayout": "2960648", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-95934", "capitalExpenditures": "18000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "411973", "cashflowFromInvestment": "-18000", "stockBasedCompensation": "471122", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2960648", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130625", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1200830, "cost_of_revenue": 1080625, "gross_profit": 120205, "research_and_development": null, "selling_general_admin": 185722, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -906304, "depreciation_amortisation": 130625, "ebitda": -775679, "interest_expense": 68435, "interest_income": null, "other_non_operating": null, "pretax_income": -3935386, "tax_provision": -2960647, "effective_tax_rate": null, "net_income": -974738, "net_income_continuing_ops": -974739, "net_income_to_common": -974738, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 797310, "short_term_investments": null, "net_receivables": 374444, "inventory": null, "other_current_assets": null, "total_current_assets": 1355107, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6579817, "total_assets": 7934925, "short_term_debt": 2939912, "accounts_payable": 300102, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4075262, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50280, "total_liabilities": 4125542, "total_debt": 2939912, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12159256, "total_equity": 3809383, "shares_outstanding": 237110200, "operating_cash_flow": -95934, "stock_based_compensation": 471122, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18000, "dividends_paid": 2960648, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 411973, "free_cash_flow": -77934, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-906304", "ebitda": "-775679", "netIncome": "-974738", "grossProfit": "120205", "depreciation": "None", "totalRevenue": "1200830", "costOfRevenue": "1080625", "interestIncome": "718", "incomeBeforeTax": "-3935386", "interestExpense": "68435", "operatingIncome": "-884018", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "-2960647", "reportedCurrency": "USD", "netInterestIncome": "-67717", "nonInterestIncome": "None", "operatingExpenses": "1004223", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1080625", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130625", "sellingGeneralAndAdministrative": "185722", "netIncomeFromContinuingOperations": "-974739" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3967", "currentDebt": "None", "investments": "None", "totalAssets": "7934925", "longTermDebt": "None", "shortTermDebt": "2939912", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-12159256", "totalLiabilities": "4125542", "otherCurrentAssets": "183353", "totalCurrentAssets": "1355107", "currentLongTermDebt": "2939912", "longTermInvestments": "667707", "shortTermInvestments": "None", "currentNetReceivables": "374444", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6579817", "currentAccountsPayable": "300102", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2939912", "totalShareholderEquity": "3809383", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "749055", "totalCurrentLiabilities": "4075262", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "50280", "cashAndShortTermInvestments": "797310", "commonStockSharesOutstanding": "237110200", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "797310", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-974738", "profitLoss": "None", "dividendPayout": "2960648", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-95934", "capitalExpenditures": "18000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "411973", "cashflowFromInvestment": "-18000", "stockBasedCompensation": "471122", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2960648", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130625", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 682436, "cost_of_revenue": 570799, "gross_profit": 111636, "ebit": -534506, "ebitda": null, "pretax_income": -813873, "tax_provision": null, "net_income": -813871, "net_income_to_common": -813871, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499000, "total_current_assets": 1546000, "total_assets": 7282000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 3196000, "total_equity": 4086000, "shares_outstanding": 2495630, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 218264, "capital_expenditure": 0, "free_cash_flow": 218264, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228498, "ticker_id": 516, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-813871", "grossProfit": "111636", "depreciation": "None", "totalRevenue": "682436", "costOfRevenue": "570799", "interestIncome": "10241", "incomeBeforeTax": "-813873", "interestExpense": "58316", "operatingIncome": "-534506", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-48075", "nonInterestIncome": "None", "operatingExpenses": "1216941", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570799", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "167542", "netIncomeFromContinuingOperations": "-813873" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7282000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8224000", "totalLiabilities": "3196000", "otherCurrentAssets": "14965", "totalCurrentAssets": "1546000", "currentLongTermDebt": "1625000", "longTermInvestments": "667707", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5736000", "currentAccountsPayable": "400584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4086000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1", "totalCurrentLiabilities": "3131000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "65000", "cashAndShortTermInvestments": "499000", "commonStockSharesOutstanding": "2495630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-813871", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218264", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "288711", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238981", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 682436, "cost_of_revenue": 570799, "gross_profit": 111636, "research_and_development": null, "selling_general_admin": 167542, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -534506, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 58316, "interest_income": null, "other_non_operating": null, "pretax_income": -813873, "tax_provision": null, "effective_tax_rate": null, "net_income": -813871, "net_income_continuing_ops": -813873, "net_income_to_common": -813871, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 499000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1546000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5736000, "total_assets": 7282000, "short_term_debt": null, "accounts_payable": 400584, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3131000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65000, "total_liabilities": 3196000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8224000, "total_equity": 4086000, "shares_outstanding": 2495630, "operating_cash_flow": 218264, "stock_based_compensation": 288711, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 218264, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-813871", "grossProfit": "111636", "depreciation": "None", "totalRevenue": "682436", "costOfRevenue": "570799", "interestIncome": "10241", "incomeBeforeTax": "-813873", "interestExpense": "58316", "operatingIncome": "-534506", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-48075", "nonInterestIncome": "None", "operatingExpenses": "1216941", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570799", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "167542", "netIncomeFromContinuingOperations": "-813873" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7282000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8224000", "totalLiabilities": "3196000", "otherCurrentAssets": "14965", "totalCurrentAssets": "1546000", "currentLongTermDebt": "1625000", "longTermInvestments": "667707", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5736000", "currentAccountsPayable": "400584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4086000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1", "totalCurrentLiabilities": "3131000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "65000", "cashAndShortTermInvestments": "499000", "commonStockSharesOutstanding": "2495630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-813871", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218264", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "288711", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238981", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 1224992, "cost_of_revenue": 1003305, "gross_profit": 221687, "ebit": -597666, "ebitda": -371003, "pretax_income": -654227, "tax_provision": null, "net_income": -654228, "net_income_to_common": -654228, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281004, "total_current_assets": 2335255, "total_assets": 8166529, "short_term_debt": 1625000, "long_term_debt": null, "total_debt": 1625000, "total_liabilities": 3553370, "total_equity": 4613159, "shares_outstanding": 249184200, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -42713, "capital_expenditure": 18579, "free_cash_flow": -24134, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228500, "ticker_id": 516, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-597666", "ebitda": "-371003", "netIncome": "-654228", "grossProfit": "221687", "depreciation": "None", "totalRevenue": "1224992", "costOfRevenue": "1003305", "interestIncome": "14792", "incomeBeforeTax": "-654227", "interestExpense": "56563", "operatingIncome": "-534537", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-41771", "nonInterestIncome": "None", "operatingExpenses": "756224", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1003305", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226663", "sellingGeneralAndAdministrative": "217042", "netIncomeFromContinuingOperations": "-654229" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4991", "currentDebt": "None", "investments": "None", "totalAssets": "8166529", "longTermDebt": "None", "shortTermDebt": "1625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7410000", "totalLiabilities": "3553370", "otherCurrentAssets": "948335", "totalCurrentAssets": "2335255", "currentLongTermDebt": "1625000", "longTermInvestments": "808407", "shortTermInvestments": "None", "currentNetReceivables": "1105916", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5831274", "currentAccountsPayable": "559145", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1625000", "totalShareholderEquity": "4613159", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "257293", "totalCurrentLiabilities": "3231131", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "322239", "cashAndShortTermInvestments": "281004", "commonStockSharesOutstanding": "249184200", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "281004", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-648110", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-42713", "capitalExpenditures": "18579", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-18580", "stockBasedCompensation": "279496", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226663", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1224992, "cost_of_revenue": 1003305, "gross_profit": 221687, "research_and_development": null, "selling_general_admin": 217042, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -597666, "depreciation_amortisation": 226663, "ebitda": -371003, "interest_expense": 56563, "interest_income": null, "other_non_operating": null, "pretax_income": -654227, "tax_provision": null, "effective_tax_rate": null, "net_income": -654228, "net_income_continuing_ops": -654229, "net_income_to_common": -654228, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281004, "short_term_investments": null, "net_receivables": 1105916, "inventory": null, "other_current_assets": null, "total_current_assets": 2335255, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5831274, "total_assets": 8166529, "short_term_debt": 1625000, "accounts_payable": 559145, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3231131, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 322239, "total_liabilities": 3553370, "total_debt": 1625000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7410000, "total_equity": 4613159, "shares_outstanding": 249184200, "operating_cash_flow": -42713, "stock_based_compensation": 279496, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18579, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18580, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -24134, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-597666", "ebitda": "-371003", "netIncome": "-654228", "grossProfit": "221687", "depreciation": "None", "totalRevenue": "1224992", "costOfRevenue": "1003305", "interestIncome": "14792", "incomeBeforeTax": "-654227", "interestExpense": "56563", "operatingIncome": "-534537", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-41771", "nonInterestIncome": "None", "operatingExpenses": "756224", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1003305", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226663", "sellingGeneralAndAdministrative": "217042", "netIncomeFromContinuingOperations": "-654229" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4991", "currentDebt": "None", "investments": "None", "totalAssets": "8166529", "longTermDebt": "None", "shortTermDebt": "1625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7410000", "totalLiabilities": "3553370", "otherCurrentAssets": "948335", "totalCurrentAssets": "2335255", "currentLongTermDebt": "1625000", "longTermInvestments": "808407", "shortTermInvestments": "None", "currentNetReceivables": "1105916", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5831274", "currentAccountsPayable": "559145", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1625000", "totalShareholderEquity": "4613159", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "257293", "totalCurrentLiabilities": "3231131", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "322239", "cashAndShortTermInvestments": "281004", "commonStockSharesOutstanding": "249184200", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "281004", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-648110", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-42713", "capitalExpenditures": "18579", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-18580", "stockBasedCompensation": "279496", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226663", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 891613, "cost_of_revenue": 567991, "gross_profit": 323622, "ebit": -848402, "ebitda": -613031, "pretax_income": -902680, "tax_provision": null, "net_income": -902682, "net_income_to_common": -902682, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342296, "total_current_assets": 1658028, "total_assets": 7849837, "short_term_debt": 1718779, "long_term_debt": null, "total_debt": 1718779, "total_liabilities": 2868064, "total_equity": 4981773, "shares_outstanding": 249108400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -159014, "capital_expenditure": 22373, "free_cash_flow": -136641, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228501, "ticker_id": 516, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-848402", "ebitda": "-613031", "netIncome": "-902682", "grossProfit": "323622", "depreciation": "None", "totalRevenue": "891613", "costOfRevenue": "567991", "interestIncome": "None", "incomeBeforeTax": "-902680", "interestExpense": "54279", "operatingIncome": "-648741", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "972362", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "567991", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235371", "sellingGeneralAndAdministrative": "456577", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "198084", "commonStock": "4982", "currentDebt": "None", "investments": "None", "totalAssets": "7849837", "longTermDebt": "None", "shortTermDebt": "1718779", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-6761889", "totalLiabilities": "2868064", "otherCurrentAssets": "209816", "totalCurrentAssets": "1658028", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105916", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6191809", "currentAccountsPayable": "403739", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1718779", "totalShareholderEquity": "4981773", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "315565", "totalCurrentLiabilities": "2524276", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "343788", "cashAndShortTermInvestments": "342296", "commonStockSharesOutstanding": "249108400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "342296", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-900652", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-159014", "capitalExpenditures": "22373", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "30782", "stockBasedCompensation": "275434", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235371", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 891613, "cost_of_revenue": 567991, "gross_profit": 323622, "research_and_development": null, "selling_general_admin": 456577, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -848402, "depreciation_amortisation": 235371, "ebitda": -613031, "interest_expense": 54279, "interest_income": null, "other_non_operating": null, "pretax_income": -902680, "tax_provision": null, "effective_tax_rate": null, "net_income": -902682, "net_income_continuing_ops": null, "net_income_to_common": -902682, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342296, "short_term_investments": null, "net_receivables": 1105916, "inventory": 198084, "other_current_assets": null, "total_current_assets": 1658028, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6191809, "total_assets": 7849837, "short_term_debt": 1718779, "accounts_payable": 403739, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2524276, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 343788, "total_liabilities": 2868064, "total_debt": 1718779, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6761889, "total_equity": 4981773, "shares_outstanding": 249108400, "operating_cash_flow": -159014, "stock_based_compensation": 275434, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22373, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30782, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -136641, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-848402", "ebitda": "-613031", "netIncome": "-902682", "grossProfit": "323622", "depreciation": "None", "totalRevenue": "891613", "costOfRevenue": "567991", "interestIncome": "None", "incomeBeforeTax": "-902680", "interestExpense": "54279", "operatingIncome": "-648741", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "972362", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "567991", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235371", "sellingGeneralAndAdministrative": "456577", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "198084", "commonStock": "4982", "currentDebt": "None", "investments": "None", "totalAssets": "7849837", "longTermDebt": "None", "shortTermDebt": "1718779", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-6761889", "totalLiabilities": "2868064", "otherCurrentAssets": "209816", "totalCurrentAssets": "1658028", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105916", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6191809", "currentAccountsPayable": "403739", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1718779", "totalShareholderEquity": "4981773", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "315565", "totalCurrentLiabilities": "2524276", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "343788", "cashAndShortTermInvestments": "342296", "commonStockSharesOutstanding": "249108400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "342296", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-900652", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-159014", "capitalExpenditures": "22373", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "30782", "stockBasedCompensation": "275434", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235371", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 511308, "cost_of_revenue": 407226, "gross_profit": 104082, "ebit": -830450, "ebitda": -607920, "pretax_income": -929870, "tax_provision": null, "net_income": -929870, "net_income_to_common": -929870, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 470529, "total_current_assets": 1959887, "total_assets": 8580018, "short_term_debt": 2019922, "long_term_debt": null, "total_debt": 2019922, "total_liabilities": 2973027, "total_equity": 5606991, "shares_outstanding": 248743500, "goodwill_and_intangibles": 129469 }, "cash_flow": { "operating_cash_flow": -45290, "capital_expenditure": 79728, "free_cash_flow": 34438, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228502, "ticker_id": 516, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-830450", "ebitda": "-607920", "netIncome": "-929870", "grossProfit": "104082", "depreciation": "None", "totalRevenue": "511308", "costOfRevenue": "407226", "interestIncome": "None", "incomeBeforeTax": "-929870", "interestExpense": "99420", "operatingIncome": "-611880", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "715962", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407226", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222530", "sellingGeneralAndAdministrative": "144258", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "230452", "commonStock": "4975", "currentDebt": "None", "investments": "None", "totalAssets": "8580018", "longTermDebt": "None", "shortTermDebt": "2019922", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "129469", "reportedCurrency": "None", "retainedEarnings": "-5861237", "totalLiabilities": "2973027", "otherCurrentAssets": "383442", "totalCurrentAssets": "1959887", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105916", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6620132", "currentAccountsPayable": "202514", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2019922", "totalShareholderEquity": "5606991", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "299062", "totalCurrentLiabilities": "2607691", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "365336", "cashAndShortTermInvestments": "470529", "commonStockSharesOutstanding": "248743500", "intangibleAssetsExcludingGoodwill": "129469", "cashAndCashEquivalentsAtCarryingValue": "470529", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-929870", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-45290", "capitalExpenditures": "79728", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "325000", "cashflowFromInvestment": "-79728", "stockBasedCompensation": "279497", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222530", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 511308, "cost_of_revenue": 407226, "gross_profit": 104082, "research_and_development": null, "selling_general_admin": 144258, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -830450, "depreciation_amortisation": 222530, "ebitda": -607920, "interest_expense": 99420, "interest_income": null, "other_non_operating": null, "pretax_income": -929870, "tax_provision": null, "effective_tax_rate": null, "net_income": -929870, "net_income_continuing_ops": null, "net_income_to_common": -929870, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 470529, "short_term_investments": null, "net_receivables": 1105916, "inventory": 230452, "other_current_assets": null, "total_current_assets": 1959887, "net_ppe": null, "goodwill": null, "intangible_assets": 129469, "goodwill_and_intangibles": 129469, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6620132, "total_assets": 8580018, "short_term_debt": 2019922, "accounts_payable": 202514, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2607691, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 365336, "total_liabilities": 2973027, "total_debt": 2019922, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5861237, "total_equity": 5606991, "shares_outstanding": 248743500, "operating_cash_flow": -45290, "stock_based_compensation": 279497, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79728, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79728, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 325000, "free_cash_flow": 34438, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-830450", "ebitda": "-607920", "netIncome": "-929870", "grossProfit": "104082", "depreciation": "None", "totalRevenue": "511308", "costOfRevenue": "407226", "interestIncome": "None", "incomeBeforeTax": "-929870", "interestExpense": "99420", "operatingIncome": "-611880", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "715962", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407226", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222530", "sellingGeneralAndAdministrative": "144258", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "230452", "commonStock": "4975", "currentDebt": "None", "investments": "None", "totalAssets": "8580018", "longTermDebt": "None", "shortTermDebt": "2019922", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "129469", "reportedCurrency": "None", "retainedEarnings": "-5861237", "totalLiabilities": "2973027", "otherCurrentAssets": "383442", "totalCurrentAssets": "1959887", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105916", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6620132", "currentAccountsPayable": "202514", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2019922", "totalShareholderEquity": "5606991", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "299062", "totalCurrentLiabilities": "2607691", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "365336", "cashAndShortTermInvestments": "470529", "commonStockSharesOutstanding": "248743500", "intangibleAssetsExcludingGoodwill": "129469", "cashAndCashEquivalentsAtCarryingValue": "470529", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-929870", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-45290", "capitalExpenditures": "79728", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "325000", "cashflowFromInvestment": "-79728", "stockBasedCompensation": "279497", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222530", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 142126, "cost_of_revenue": 72392, "gross_profit": 69734, "ebit": -495081, "ebitda": -348076, "pretax_income": -523703, "tax_provision": null, "net_income": -523703, "net_income_to_common": -523703, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 518425, "total_current_assets": 997868, "total_assets": 8431157, "short_term_debt": 1300000, "long_term_debt": null, "total_debt": 1300000, "total_liabilities": 1910178, "total_equity": 6520979, "shares_outstanding": 244276100, "goodwill_and_intangibles": 61226 }, "cash_flow": { "operating_cash_flow": 9135, "capital_expenditure": 261257, "free_cash_flow": 270392, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228504, "ticker_id": 516, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-495081", "ebitda": "-348076", "netIncome": "-523703", "grossProfit": "69734", "depreciation": "None", "totalRevenue": "142126", "costOfRevenue": "72392", "interestIncome": "None", "incomeBeforeTax": "-523703", "interestExpense": "28622", "operatingIncome": "-509515", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "579248", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72392", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147005", "sellingGeneralAndAdministrative": "327190", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "105000", "commonStock": "4944", "currentDebt": "None", "investments": "None", "totalAssets": "8431157", "longTermDebt": "None", "shortTermDebt": "1300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "61226", "reportedCurrency": "None", "retainedEarnings": "-3768341", "totalLiabilities": "1910178", "otherCurrentAssets": "105000", "totalCurrentAssets": "997868", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "374444", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7433290", "currentAccountsPayable": "52730", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1300000", "totalShareholderEquity": "6520979", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55641", "totalCurrentLiabilities": "1473015", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "437163", "cashAndShortTermInvestments": "518425", "commonStockSharesOutstanding": "244276100", "intangibleAssetsExcludingGoodwill": "61226", "cashAndCashEquivalentsAtCarryingValue": "518425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-523704", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "9135", "capitalExpenditures": "261257", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "500000", "cashflowFromInvestment": "-261257", "stockBasedCompensation": "293335", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147005", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142126, "cost_of_revenue": 72392, "gross_profit": 69734, "research_and_development": null, "selling_general_admin": 327190, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -495081, "depreciation_amortisation": 147005, "ebitda": -348076, "interest_expense": 28622, "interest_income": null, "other_non_operating": null, "pretax_income": -523703, "tax_provision": null, "effective_tax_rate": null, "net_income": -523703, "net_income_continuing_ops": null, "net_income_to_common": -523703, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 518425, "short_term_investments": null, "net_receivables": 374444, "inventory": 105000, "other_current_assets": null, "total_current_assets": 997868, "net_ppe": null, "goodwill": null, "intangible_assets": 61226, "goodwill_and_intangibles": 61226, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7433290, "total_assets": 8431157, "short_term_debt": 1300000, "accounts_payable": 52730, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1473015, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 437163, "total_liabilities": 1910178, "total_debt": 1300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3768341, "total_equity": 6520979, "shares_outstanding": 244276100, "operating_cash_flow": 9135, "stock_based_compensation": 293335, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 261257, "acquisitions": null, "other_investing": null, "investing_cash_flow": -261257, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 500000, "free_cash_flow": 270392, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-495081", "ebitda": "-348076", "netIncome": "-523703", "grossProfit": "69734", "depreciation": "None", "totalRevenue": "142126", "costOfRevenue": "72392", "interestIncome": "None", "incomeBeforeTax": "-523703", "interestExpense": "28622", "operatingIncome": "-509515", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "579248", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72392", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147005", "sellingGeneralAndAdministrative": "327190", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "105000", "commonStock": "4944", "currentDebt": "None", "investments": "None", "totalAssets": "8431157", "longTermDebt": "None", "shortTermDebt": "1300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "61226", "reportedCurrency": "None", "retainedEarnings": "-3768341", "totalLiabilities": "1910178", "otherCurrentAssets": "105000", "totalCurrentAssets": "997868", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "374444", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7433290", "currentAccountsPayable": "52730", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1300000", "totalShareholderEquity": "6520979", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55641", "totalCurrentLiabilities": "1473015", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "437163", "cashAndShortTermInvestments": "518425", "commonStockSharesOutstanding": "244276100", "intangibleAssetsExcludingGoodwill": "61226", "cashAndCashEquivalentsAtCarryingValue": "518425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-523704", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "9135", "capitalExpenditures": "261257", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "500000", "cashflowFromInvestment": "-261257", "stockBasedCompensation": "293335", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147005", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-02-28", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "income_statement": { "revenue": 156090, "cost_of_revenue": 95457, "gross_profit": 60633, "ebit": -285196, "ebitda": -196984, "pretax_income": -307407, "tax_provision": null, "net_income": -307407, "net_income_to_common": -307407, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402445, "total_current_assets": 781888, "total_assets": 8138167, "short_term_debt": 800000, "long_term_debt": null, "total_debt": 800000, "total_liabilities": 1386818, "total_equity": 6751349, "shares_outstanding": 243891700, "goodwill_and_intangibles": 36061 }, "cash_flow": { "operating_cash_flow": 159744, "capital_expenditure": 469843, "free_cash_flow": 629587, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 228505, "ticker_id": 516, "period_end_date": "2023-02-28", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:09:29.715294+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-285196", "ebitda": "-196984", "netIncome": "-307407", "grossProfit": "60633", "depreciation": "None", "totalRevenue": "156090", "costOfRevenue": "95457", "interestIncome": "None", "incomeBeforeTax": "-307407", "interestExpense": "22211", "operatingIncome": "-288947", "fiscalDateEnding": "2023-02-28", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "349580", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95457", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88212", "sellingGeneralAndAdministrative": "143698", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5000", "commonStock": "4885", "currentDebt": "None", "investments": "None", "totalAssets": "8138167", "longTermDebt": "None", "shortTermDebt": "800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-02-28", "intangibleAssets": "36061", "reportedCurrency": "None", "retainedEarnings": "-3244637", "totalLiabilities": "1386818", "otherCurrentAssets": "5000", "totalCurrentAssets": "781888", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "374444", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7356279", "currentAccountsPayable": "43627", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "800000", "totalShareholderEquity": "6751349", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27019", "totalCurrentLiabilities": "949656", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "437162", "cashAndShortTermInvestments": "402445", "commonStockSharesOutstanding": "243891700", "intangibleAssetsExcludingGoodwill": "36061", "cashAndCashEquivalentsAtCarryingValue": "402445", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-307406", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-02-28", "reportedCurrency": "None", "changeInInventory": "-1197450", "operatingCashflow": "159744", "capitalExpenditures": "469843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "400000", "cashflowFromInvestment": "-469843", "stockBasedCompensation": "49785", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88212", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156090, "cost_of_revenue": 95457, "gross_profit": 60633, "research_and_development": null, "selling_general_admin": 143698, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -285196, "depreciation_amortisation": 88212, "ebitda": -196984, "interest_expense": 22211, "interest_income": null, "other_non_operating": null, "pretax_income": -307407, "tax_provision": null, "effective_tax_rate": null, "net_income": -307407, "net_income_continuing_ops": null, "net_income_to_common": -307407, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402445, "short_term_investments": null, "net_receivables": 374444, "inventory": 5000, "other_current_assets": null, "total_current_assets": 781888, "net_ppe": null, "goodwill": null, "intangible_assets": 36061, "goodwill_and_intangibles": 36061, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7356279, "total_assets": 8138167, "short_term_debt": 800000, "accounts_payable": 43627, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 949656, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 437162, "total_liabilities": 1386818, "total_debt": 800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3244637, "total_equity": 6751349, "shares_outstanding": 243891700, "operating_cash_flow": 159744, "stock_based_compensation": 49785, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 469843, "acquisitions": null, "other_investing": null, "investing_cash_flow": -469843, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 400000, "free_cash_flow": 629587, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-285196", "ebitda": "-196984", "netIncome": "-307407", "grossProfit": "60633", "depreciation": "None", "totalRevenue": "156090", "costOfRevenue": "95457", "interestIncome": "None", "incomeBeforeTax": "-307407", "interestExpense": "22211", "operatingIncome": "-288947", "fiscalDateEnding": "2023-02-28", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "349580", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95457", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88212", "sellingGeneralAndAdministrative": "143698", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5000", "commonStock": "4885", "currentDebt": "None", "investments": "None", "totalAssets": "8138167", "longTermDebt": "None", "shortTermDebt": "800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-02-28", "intangibleAssets": "36061", "reportedCurrency": "None", "retainedEarnings": "-3244637", "totalLiabilities": "1386818", "otherCurrentAssets": "5000", "totalCurrentAssets": "781888", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "374444", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7356279", "currentAccountsPayable": "43627", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "800000", "totalShareholderEquity": "6751349", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27019", "totalCurrentLiabilities": "949656", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "437162", "cashAndShortTermInvestments": "402445", "commonStockSharesOutstanding": "243891700", "intangibleAssetsExcludingGoodwill": "36061", "cashAndCashEquivalentsAtCarryingValue": "402445", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-307406", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-02-28", "reportedCurrency": "None", "changeInInventory": "-1197450", "operatingCashflow": "159744", "capitalExpenditures": "469843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "400000", "cashflowFromInvestment": "-469843", "stockBasedCompensation": "49785", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88212", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-08-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }