{ "ticker": { "uuid": "43d3331b-e96c-47de-972e-699970ef2fc8", "symbol": "ETS", "name": "Elite Express Holding Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Trucking", "page_url": "https://sharemaestro.com/factors/ticker/43d3331b-e96c-47de-972e-699970ef2fc8/", "api_url": "https://sharemaestro.com/factors/api/tickers/43d3331b-e96c-47de-972e-699970ef2fc8/" }, "ticker_metadata": { "id": 5913, "uuid": "43d3331b-e96c-47de-972e-699970ef2fc8", "symbol": "ETS", "name": "Elite Express Holding Inc. Class A Common Stock", "asset_type": "equity", "market_cap": 8893300, "stock_exchange_id": 2, "industry": "Trucking", "sector": "Industrials", "description": "Elite Express Holding Inc. (Ticker: ETS) is a leading logistics and transportation firm that excels in providing efficient express delivery services both domestically and internationally. By leveraging cutting-edge technologies and innovative logistics solutions, the company enhances supply chain management for a diverse clientele, meeting the growing demand for expedited freight with agility and reliability. Elite Express's unwavering dedication to customer satisfaction and operational excellence, combined with its strategic focus on sustainable growth, positions it well to capitalize on emerging market opportunities and navigate the rapidly evolving logistics landscape.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "43d3331b-e96c-47de-972e-699970ef2fc8", "symbol": "ETS", "name": "Elite Express Holding Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Trucking", "page_url": "https://sharemaestro.com/factors/ticker/43d3331b-e96c-47de-972e-699970ef2fc8/", "api_url": "https://sharemaestro.com/factors/api/tickers/43d3331b-e96c-47de-972e-699970ef2fc8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.61, "value": 0.54, "quality": 0.53, "momentum": 0.54, "coverage": 0.727, "confidence": 0.717, "delta": null }, "headline_factors": { "price": 0.53, "market_cap": 8876552.83, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.1598, "piotroski_f_score": 2, "momentum_12_1": null, "volatility_252d": 0.7897 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "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": "2025-11-30", "financials_age_days": 189, "has_full_data": false, "completeness_score": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:25.414585+00:00", "batch_id": "" }, "size": { "price_close": 0.531, "market_cap": 8876552.832, "market_cap_usd": 8876552.832, "enterprise_value": 8808487.832, "shares_outstanding": 16716672, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6785, "ptbv_ratio": 0.7435, "ps_ratio": 3.194, "pcf_ratio": null, "pfcf_ratio": -2.4622, "ev_ebitda": null, "ev_ebit": -4.2034, "ev_sales": 3.1695, "ev_fcf": -2.4433, "earnings_yield": null, "fcf_yield": -0.4093, "price_to_sales": 3.194, "price_to_book": 0.6785, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.3155 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0748, "operating_margin": -0.754, "net_margin": -0.7524, "ebitda_margin": -0.679, "fcf_margin": -1.2972, "roe": -0.1598, "roa": -0.1566, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.2082, "cash_conversion": 1.724, "accruals_ratio": 0.1259, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": 20.2734, "earnings_stability_5y": 1.7734, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0156, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0206, "net_debt_to_ebitda": 0.0361, "debt_to_assets": null, "interest_coverage": -10.9443, "current_ratio": 44.7479, "quick_ratio": 44.7479, "net_debt": -68065, "local_beta": -0.002, "volatility_252d": 0.7897, "volatility_60d": 1.7714, "max_drawdown_12m": -0.5711, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 9.6826, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0363, "price_return_3m": 0.1594, "price_return_6m": -0.1352, "price_return_9m": -0.441, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.1352, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.469, "distance_from_52w_low": 0.2381, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 2779103, "gross_profit_ttm": 207983, "ebit_ttm": -2095554, "ebitda_ttm": -1886888, "net_income_ttm": -2091092, "eps_diluted_ttm": -0.1251, "operating_cash_flow_ttm": -3771334, "capital_expenditure_ttm": 166234, "fcf_ttm": -3605100, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 191475, "cash_and_equivalents": 68065, "total_current_assets": 12037413, "total_current_liabilities": 269005, "net_ppe": null, "total_assets": 13350768, "total_debt": null, "total_equity": 13081763, "net_working_capital": 11700343, "book_value_per_share": 0.7826, "retained_earnings": -2605100, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11939105, "tangible_book_per_share": 0.7142 }, "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": 46, "quality_composite": 47, "momentum_composite": 46, "growth_composite": 46, "yield_composite": 46, "svqf_composite": 47, "vc1_composite": 46, "vc2_composite": 46, "vc3_composite": 46, "trending_value_composite": null, "overall_composite": 39, "quality_value_composite": 0.535, "os_score": 0.61, "value_percentile": 0.54, "quality_percentile": 0.53, "momentum_percentile": 0.54, "factor_coverage": 0.727, "signal_confidence": 0.717, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 994, "ticker_id": 5913, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-11-30", "financials_age_days": 189, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:25.414585+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.531, "market_cap": 8876552.832, "market_cap_usd": 8876552.832, "enterprise_value": 8808487.832, "shares_outstanding": 16716672, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.67854408, "ptbv_ratio": 0.74348562, "ps_ratio": 3.19403521, "pcf_ratio": null, "pfcf_ratio": -2.46222097, "ev_ebitda": null, "ev_ebit": -4.20341725, "ev_sales": 3.16954349, "ev_fcf": -2.44334078, "earnings_yield": null, "fcf_yield": -0.4092757, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.07483818, "operating_margin": -0.7540397, "net_margin": -0.75243415, "ebitda_margin": -0.67895576, "fcf_margin": -1.29721712, "roe": -0.15984787, "roa": -0.15662709, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.20816053, "cash_conversion": 1.72402745, "accruals_ratio": 0.12585358, "sbc_to_revenue": null, "debt_to_equity": 0.02056336, "net_debt_to_ebitda": 0.03607262, "debt_to_assets": null, "interest_coverage": -10.94426949, "current_ratio": 44.74791547, "quick_ratio": 44.74791547, "net_debt": -68065, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 9.68255962, "piotroski_f_score": 2, "altman_z_score": 20.2734181, "earnings_stability_5y": 1.773405, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03629764, "price_return_3m": 0.15938865, "price_return_6m": -0.13517915, "price_return_9m": -0.44099379, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.469, "distance_from_52w_low": 0.23805083, "relative_strength": null, "local_beta": -0.002, "volatility_252d": 0.789702, "volatility_60d": 1.771423, "max_drawdown_12m": -0.5711, "revenue_ttm": 2779103, "gross_profit_ttm": 207983, "ebit_ttm": -2095554, "ebitda_ttm": -1886888, "net_income_ttm": -2091092, "eps_diluted_ttm": -0.12509021, "operating_cash_flow_ttm": -3771334, "capital_expenditure_ttm": 166234, "fcf_ttm": -3605100, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 191475, "cash_and_equivalents": 68065, "total_current_assets": 12037413, "total_current_liabilities": 269005, "net_ppe": null, "total_assets": 13350768, "total_debt": null, "total_equity": 13081763, "net_working_capital": 11700343, "book_value_per_share": 0.78255786, "retained_earnings": -2605100, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11939105, "tangible_book_per_share": 0.71420346, "universe_ticker_count": null, "sector": "Industrials", "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": 46, "quality_composite": 47, "momentum_composite": 46, "growth_composite": 46, "yield_composite": 46, "svqf_composite": 47, "vc1_composite": 46, "vc2_composite": 46, "vc3_composite": 46, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.727, "signal_confidence": 0.717, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.53, "os": 0.61, "value": 0.54, "quality": 0.53, "momentum": 0.54, "confidence": 0.717, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1598, "momentum_12_1": null, "complete_fields": { "id": 994, "ticker_id": 5913, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-11-30", "financials_age_days": 189, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:25.414585+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.531, "market_cap": 8876552.832, "market_cap_usd": 8876552.832, "enterprise_value": 8808487.832, "shares_outstanding": 16716672, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.67854408, "ptbv_ratio": 0.74348562, "ps_ratio": 3.19403521, "pcf_ratio": null, "pfcf_ratio": -2.46222097, "ev_ebitda": null, "ev_ebit": -4.20341725, "ev_sales": 3.16954349, "ev_fcf": -2.44334078, "earnings_yield": null, "fcf_yield": -0.4092757, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.07483818, "operating_margin": -0.7540397, "net_margin": -0.75243415, "ebitda_margin": -0.67895576, "fcf_margin": -1.29721712, "roe": -0.15984787, "roa": -0.15662709, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.20816053, "cash_conversion": 1.72402745, "accruals_ratio": 0.12585358, "sbc_to_revenue": null, "debt_to_equity": 0.02056336, "net_debt_to_ebitda": 0.03607262, "debt_to_assets": null, "interest_coverage": -10.94426949, "current_ratio": 44.74791547, "quick_ratio": 44.74791547, "net_debt": -68065, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 9.68255962, "piotroski_f_score": 2, "altman_z_score": 20.2734181, "earnings_stability_5y": 1.773405, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03629764, "price_return_3m": 0.15938865, "price_return_6m": -0.13517915, "price_return_9m": -0.44099379, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.469, "distance_from_52w_low": 0.23805083, "relative_strength": null, "local_beta": -0.002, "volatility_252d": 0.789702, "volatility_60d": 1.771423, "max_drawdown_12m": -0.5711, "revenue_ttm": 2779103, "gross_profit_ttm": 207983, "ebit_ttm": -2095554, "ebitda_ttm": -1886888, "net_income_ttm": -2091092, "eps_diluted_ttm": -0.12509021, "operating_cash_flow_ttm": -3771334, "capital_expenditure_ttm": 166234, "fcf_ttm": -3605100, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 191475, "cash_and_equivalents": 68065, "total_current_assets": 12037413, "total_current_liabilities": 269005, "net_ppe": null, "total_assets": 13350768, "total_debt": null, "total_equity": 13081763, "net_working_capital": 11700343, "book_value_per_share": 0.78255786, "retained_earnings": -2605100, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11939105, "tangible_book_per_share": 0.71420346, "universe_ticker_count": null, "sector": "Industrials", "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": 46, "quality_composite": 47, "momentum_composite": 46, "growth_composite": 46, "yield_composite": 46, "svqf_composite": 47, "vc1_composite": 46, "vc2_composite": 46, "vc3_composite": 46, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.727, "signal_confidence": 0.717, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "income_statement": { "revenue": 2665948, "cost_of_revenue": 2647737, "gross_profit": 18211, "ebit": -2099610, "ebitda": -1845304, "pretax_income": -2291085, "tax_provision": -105098, "net_income": -2185987, "net_income_to_common": -2185987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1308529, "total_current_assets": 12381556, "total_assets": 13705022, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 513155, "total_equity": 13191867, "shares_outstanding": 15002542, "goodwill_and_intangibles": 1156458 }, "cash_flow": { "operating_cash_flow": -2819786, "capital_expenditure": 86325, "free_cash_flow": -2733461, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66061, "ticker_id": 5913, "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2099610", "ebitda": "-1845304", "netIncome": "-2185987", "grossProfit": "18211", "depreciation": "None", "totalRevenue": "2665948", "costOfRevenue": "2647737", "interestIncome": "None", "incomeBeforeTax": "-2291085", "interestExpense": "191475", "operatingIncome": "-2503845", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "-105098", "reportedCurrency": "USD", "netInterestIncome": "191475", "nonInterestIncome": "None", "operatingExpenses": "2522056", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "922772", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2647737", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254306", "sellingGeneralAndAdministrative": "1599284", "netIncomeFromContinuingOperations": "-2185987" }, "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "17", "currentDebt": "None", "investments": "None", "totalAssets": "13705022", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "487600", "reportedCurrency": "USD", "retainedEarnings": "-2494996", "totalLiabilities": "513155", "otherCurrentAssets": "11000445", "totalCurrentAssets": "12381556", "currentLongTermDebt": "38526", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72582", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1323466", "currentAccountsPayable": "20918", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "13191867", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "489837", "totalCurrentLiabilities": "513155", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1308529", "commonStockSharesOutstanding": "15002542", "intangibleAssetsExcludingGoodwill": "487600", "cashAndCashEquivalentsAtCarryingValue": "1308529", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2185987", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2819786", "capitalExpenditures": "86325", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14044294", "cashflowFromInvestment": "-10086136", "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": "254306", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2665948, "cost_of_revenue": 2647737, "gross_profit": 18211, "research_and_development": 922772, "selling_general_admin": 1599284, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2099610, "depreciation_amortisation": 254306, "ebitda": -1845304, "interest_expense": 191475, "interest_income": null, "other_non_operating": null, "pretax_income": -2291085, "tax_provision": -105098, "effective_tax_rate": null, "net_income": -2185987, "net_income_continuing_ops": -2185987, "net_income_to_common": -2185987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1308529, "short_term_investments": null, "net_receivables": 72582, "inventory": null, "other_current_assets": null, "total_current_assets": 12381556, "net_ppe": null, "goodwill": 668858, "intangible_assets": 487600, "goodwill_and_intangibles": 1156458, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1323466, "total_assets": 13705022, "short_term_debt": null, "accounts_payable": 20918, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513155, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 513155, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2494996, "total_equity": 13191867, "shares_outstanding": 15002542, "operating_cash_flow": -2819786, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86325, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10086136, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14044294, "free_cash_flow": -2733461, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2099610", "ebitda": "-1845304", "netIncome": "-2185987", "grossProfit": "18211", "depreciation": "None", "totalRevenue": "2665948", "costOfRevenue": "2647737", "interestIncome": "None", "incomeBeforeTax": "-2291085", "interestExpense": "191475", "operatingIncome": "-2503845", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "-105098", "reportedCurrency": "USD", "netInterestIncome": "191475", "nonInterestIncome": "None", "operatingExpenses": "2522056", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "922772", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2647737", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254306", "sellingGeneralAndAdministrative": "1599284", "netIncomeFromContinuingOperations": "-2185987" }, "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "17", "currentDebt": "None", "investments": "None", "totalAssets": "13705022", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "487600", "reportedCurrency": "USD", "retainedEarnings": "-2494996", "totalLiabilities": "513155", "otherCurrentAssets": "11000445", "totalCurrentAssets": "12381556", "currentLongTermDebt": "38526", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72582", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1323466", "currentAccountsPayable": "20918", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "13191867", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "489837", "totalCurrentLiabilities": "513155", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1308529", "commonStockSharesOutstanding": "15002542", "intangibleAssetsExcludingGoodwill": "487600", "cashAndCashEquivalentsAtCarryingValue": "1308529", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2185987", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2819786", "capitalExpenditures": "86325", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14044294", "cashflowFromInvestment": "-10086136", "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": "254306", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170157, "total_current_assets": 339902, "total_assets": 1831350, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 455358, "total_equity": 1375992, "shares_outstanding": 16716672, "goodwill_and_intangibles": 1211658 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66066, "ticker_id": 5913, "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "13", "currentDebt": "None", "investments": "None", "totalAssets": "1831350", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "542800", "reportedCurrency": "USD", "retainedEarnings": "-309009", "totalLiabilities": "455358", "otherCurrentAssets": "113260", "totalCurrentAssets": "339902", "currentLongTermDebt": "26081", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56485", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1491448", "currentAccountsPayable": "21000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1375992", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "327660", "totalCurrentLiabilities": "348660", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "106698", "cashAndShortTermInvestments": "170157", "commonStockSharesOutstanding": "16716672", "intangibleAssetsExcludingGoodwill": "542800", "cashAndCashEquivalentsAtCarryingValue": "170157", "accumulatedDepreciationAmortizationPPE": "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": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170157, "short_term_investments": null, "net_receivables": 56485, "inventory": null, "other_current_assets": null, "total_current_assets": 339902, "net_ppe": null, "goodwill": 668858, "intangible_assets": 542800, "goodwill_and_intangibles": 1211658, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1491448, "total_assets": 1831350, "short_term_debt": null, "accounts_payable": 21000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 348660, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106698, "total_liabilities": 455358, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -309009, "total_equity": 1375992, "shares_outstanding": 16716672, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "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": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "13", "currentDebt": "None", "investments": "None", "totalAssets": "1831350", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "542800", "reportedCurrency": "USD", "retainedEarnings": "-309009", "totalLiabilities": "455358", "otherCurrentAssets": "113260", "totalCurrentAssets": "339902", "currentLongTermDebt": "26081", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56485", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1491448", "currentAccountsPayable": "21000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1375992", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "327660", "totalCurrentLiabilities": "348660", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "106698", "cashAndShortTermInvestments": "170157", "commonStockSharesOutstanding": "16716672", "intangibleAssetsExcludingGoodwill": "542800", "cashAndCashEquivalentsAtCarryingValue": "170157", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "income_statement": { "revenue": 2426026, "cost_of_revenue": 2254769, "gross_profit": 171257, "ebit": -180795, "ebitda": 50152, "pretax_income": -210744, "tax_provision": -2354, "net_income": -208390, "net_income_to_common": -208390, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54712, "total_current_assets": 155153, "total_assets": 723367, "short_term_debt": 225301, "long_term_debt": 422022, "total_debt": 647323, "total_liabilities": 683405, "total_equity": 39962, "shares_outstanding": 16716672, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -8822, "capital_expenditure": 6010, "free_cash_flow": -2812, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66069, "ticker_id": 5913, "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-180795", "ebitda": "50152", "netIncome": "-208390", "grossProfit": "171257", "depreciation": "None", "totalRevenue": "2426026", "costOfRevenue": "2254769", "interestIncome": "None", "incomeBeforeTax": "-210744", "interestExpense": "29949", "operatingIncome": "-189720", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-2354", "reportedCurrency": "USD", "netInterestIncome": "-29949", "nonInterestIncome": "None", "operatingExpenses": "360977", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2254769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230947", "sellingGeneralAndAdministrative": "360977", "netIncomeFromContinuingOperations": "-208390" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "330000", "currentDebt": "None", "investments": "None", "totalAssets": "723367", "longTermDebt": "422022", "shortTermDebt": "225301", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-302165", "totalLiabilities": "683405", "otherCurrentAssets": "2400", "totalCurrentAssets": "155153", "currentLongTermDebt": "225301", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98041", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "568214", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "647323", "totalShareholderEquity": "39962", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36082", "totalCurrentLiabilities": "261383", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "422022", "cashAndShortTermInvestments": "54712", "commonStockSharesOutstanding": "16716672", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54712", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-208390", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8822", "capitalExpenditures": "6010", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30347", "cashflowFromInvestment": "-6010", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230947", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2426026, "cost_of_revenue": 2254769, "gross_profit": 171257, "research_and_development": null, "selling_general_admin": 360977, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -180795, "depreciation_amortisation": 230947, "ebitda": 50152, "interest_expense": 29949, "interest_income": null, "other_non_operating": null, "pretax_income": -210744, "tax_provision": -2354, "effective_tax_rate": null, "net_income": -208390, "net_income_continuing_ops": -208390, "net_income_to_common": -208390, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54712, "short_term_investments": null, "net_receivables": 98041, "inventory": null, "other_current_assets": null, "total_current_assets": 155153, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 568214, "total_assets": 723367, "short_term_debt": 225301, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 261383, "long_term_debt": 422022, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 422022, "total_liabilities": 683405, "total_debt": 647323, "preferred_stock": null, "minority_interest": null, "retained_earnings": -302165, "total_equity": 39962, "shares_outstanding": 16716672, "operating_cash_flow": -8822, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6010, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6010, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30347, "free_cash_flow": -2812, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-180795", "ebitda": "50152", "netIncome": "-208390", "grossProfit": "171257", "depreciation": "None", "totalRevenue": "2426026", "costOfRevenue": "2254769", "interestIncome": "None", "incomeBeforeTax": "-210744", "interestExpense": "29949", "operatingIncome": "-189720", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-2354", "reportedCurrency": "USD", "netInterestIncome": "-29949", "nonInterestIncome": "None", "operatingExpenses": "360977", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2254769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230947", "sellingGeneralAndAdministrative": "360977", "netIncomeFromContinuingOperations": "-208390" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "330000", "currentDebt": "None", "investments": "None", "totalAssets": "723367", "longTermDebt": "422022", "shortTermDebt": "225301", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-302165", "totalLiabilities": "683405", "otherCurrentAssets": "2400", "totalCurrentAssets": "155153", "currentLongTermDebt": "225301", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98041", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "568214", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "647323", "totalShareholderEquity": "39962", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36082", "totalCurrentLiabilities": "261383", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "422022", "cashAndShortTermInvestments": "54712", "commonStockSharesOutstanding": "16716672", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54712", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-208390", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8822", "capitalExpenditures": "6010", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30347", "cashflowFromInvestment": "-6010", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230947", "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": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "income_statement": { "revenue": 805298, "cost_of_revenue": 647933, "gross_profit": 157365, "ebit": -307241, "ebitda": -290713, "pretax_income": -108504, "tax_provision": 1600, "net_income": -110104, "net_income_to_common": -110104, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68065, "total_current_assets": 12037413, "total_assets": 13350768, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 269005, "total_equity": 13081763, "shares_outstanding": 16716672, "goodwill_and_intangibles": 1142658 }, "cash_flow": { "operating_cash_flow": -1248639, "capital_expenditure": 6418, "free_cash_flow": -1242221, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66059, "ticker_id": 5913, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-307241", "ebitda": "-290713", "netIncome": "-110104", "grossProfit": "157365", "depreciation": "None", "totalRevenue": "805298", "costOfRevenue": "647933", "interestIncome": "198737", "incomeBeforeTax": "-108504", "interestExpense": "None", "operatingIncome": "-307241", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "1600", "reportedCurrency": "USD", "netInterestIncome": "198737", "nonInterestIncome": "None", "operatingExpenses": "464606", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "647933", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16528", "sellingGeneralAndAdministrative": "464606", "netIncomeFromContinuingOperations": "-110104" }, "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "17", "currentDebt": "None", "investments": "None", "totalAssets": "13350768", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "473800", "reportedCurrency": "USD", "retainedEarnings": "-2605100", "totalLiabilities": "269005", "otherCurrentAssets": "11884937", "totalCurrentAssets": "12037413", "currentLongTermDebt": "14617", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84411", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1313355", "currentAccountsPayable": "38625", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "13081763", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "226380", "totalCurrentLiabilities": "269005", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "68065", "commonStockSharesOutstanding": "16716672", "intangibleAssetsExcludingGoodwill": "473800", "cashAndCashEquivalentsAtCarryingValue": "68065", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110104", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1248639", "capitalExpenditures": "6418", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35407", "cashflowFromInvestment": "43582", "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": "13800", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 805298, "cost_of_revenue": 647933, "gross_profit": 157365, "research_and_development": null, "selling_general_admin": 464606, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -307241, "depreciation_amortisation": 16528, "ebitda": -290713, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -108504, "tax_provision": 1600, "effective_tax_rate": null, "net_income": -110104, "net_income_continuing_ops": -110104, "net_income_to_common": -110104, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68065, "short_term_investments": null, "net_receivables": 84411, "inventory": null, "other_current_assets": null, "total_current_assets": 12037413, "net_ppe": null, "goodwill": 668858, "intangible_assets": 473800, "goodwill_and_intangibles": 1142658, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1313355, "total_assets": 13350768, "short_term_debt": null, "accounts_payable": 38625, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269005, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 269005, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2605100, "total_equity": 13081763, "shares_outstanding": 16716672, "operating_cash_flow": -1248639, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6418, "acquisitions": null, "other_investing": null, "investing_cash_flow": 43582, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35407, "free_cash_flow": -1242221, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-307241", "ebitda": "-290713", "netIncome": "-110104", "grossProfit": "157365", "depreciation": "None", "totalRevenue": "805298", "costOfRevenue": "647933", "interestIncome": "198737", "incomeBeforeTax": "-108504", "interestExpense": "None", "operatingIncome": "-307241", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "1600", "reportedCurrency": "USD", "netInterestIncome": "198737", "nonInterestIncome": "None", "operatingExpenses": "464606", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "647933", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16528", "sellingGeneralAndAdministrative": "464606", "netIncomeFromContinuingOperations": "-110104" }, "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "17", "currentDebt": "None", "investments": "None", "totalAssets": "13350768", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "473800", "reportedCurrency": "USD", "retainedEarnings": "-2605100", "totalLiabilities": "269005", "otherCurrentAssets": "11884937", "totalCurrentAssets": "12037413", "currentLongTermDebt": "14617", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84411", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1313355", "currentAccountsPayable": "38625", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "13081763", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "226380", "totalCurrentLiabilities": "269005", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "68065", "commonStockSharesOutstanding": "16716672", "intangibleAssetsExcludingGoodwill": "473800", "cashAndCashEquivalentsAtCarryingValue": "68065", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110104", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1248639", "capitalExpenditures": "6418", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35407", "cashflowFromInvestment": "43582", "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": "13800", "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": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "income_statement": { "revenue": 709690, "cost_of_revenue": 683891, "gross_profit": 25801, "ebit": -1540822, "ebitda": -1475184, "pretax_income": -1730049, "tax_provision": -42546, "net_income": -1687503, "net_income_to_common": -1687503, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1308529, "total_current_assets": 12381556, "total_assets": 13705022, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 513155, "total_equity": 13191867, "shares_outstanding": 15002542, "goodwill_and_intangibles": 1156458 }, "cash_flow": { "operating_cash_flow": -2179576, "capital_expenditure": 79908, "free_cash_flow": -2099668, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66060, "ticker_id": 5913, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1540822", "ebitda": "-1475184", "netIncome": "-1687503", "grossProfit": "25801", "depreciation": "None", "totalRevenue": "709690", "costOfRevenue": "683891", "interestIncome": "None", "incomeBeforeTax": "-1730049", "interestExpense": "189227", "operatingIncome": "-1919276", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "-42546", "reportedCurrency": "USD", "netInterestIncome": "189227", "nonInterestIncome": "None", "operatingExpenses": "1945075", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "683891", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65638", "sellingGeneralAndAdministrative": "1022303", "netIncomeFromContinuingOperations": "-1687503" }, "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "17", "currentDebt": "None", "investments": "None", "totalAssets": "13705022", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "487600", "reportedCurrency": "USD", "retainedEarnings": "-2494996", "totalLiabilities": "513155", "otherCurrentAssets": "11000445", "totalCurrentAssets": "12381556", "currentLongTermDebt": "38526", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72582", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1323466", "currentAccountsPayable": "20918", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "13191867", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "489837", "totalCurrentLiabilities": "513155", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1308529", "commonStockSharesOutstanding": "15002542", "intangibleAssetsExcludingGoodwill": "487600", "cashAndCashEquivalentsAtCarryingValue": "1308529", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1687503", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2179576", "capitalExpenditures": "79908", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58804", "cashflowFromInvestment": "-10006228", "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": "-41400", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 709690, "cost_of_revenue": 683891, "gross_profit": 25801, "research_and_development": null, "selling_general_admin": 1022303, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1540822, "depreciation_amortisation": 65638, "ebitda": -1475184, "interest_expense": 189227, "interest_income": null, "other_non_operating": null, "pretax_income": -1730049, "tax_provision": -42546, "effective_tax_rate": null, "net_income": -1687503, "net_income_continuing_ops": -1687503, "net_income_to_common": -1687503, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1308529, "short_term_investments": null, "net_receivables": 72582, "inventory": null, "other_current_assets": null, "total_current_assets": 12381556, "net_ppe": null, "goodwill": 668858, "intangible_assets": 487600, "goodwill_and_intangibles": 1156458, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1323466, "total_assets": 13705022, "short_term_debt": null, "accounts_payable": 20918, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513155, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 513155, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2494996, "total_equity": 13191867, "shares_outstanding": 15002542, "operating_cash_flow": -2179576, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79908, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10006228, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58804, "free_cash_flow": -2099668, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1540822", "ebitda": "-1475184", "netIncome": "-1687503", "grossProfit": "25801", "depreciation": "None", "totalRevenue": "709690", "costOfRevenue": "683891", "interestIncome": "None", "incomeBeforeTax": "-1730049", "interestExpense": "189227", "operatingIncome": "-1919276", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "-42546", "reportedCurrency": "USD", "netInterestIncome": "189227", "nonInterestIncome": "None", "operatingExpenses": "1945075", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "683891", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65638", "sellingGeneralAndAdministrative": "1022303", "netIncomeFromContinuingOperations": "-1687503" }, "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "17", "currentDebt": "None", "investments": "None", "totalAssets": "13705022", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "487600", "reportedCurrency": "USD", "retainedEarnings": "-2494996", "totalLiabilities": "513155", "otherCurrentAssets": "11000445", "totalCurrentAssets": "12381556", "currentLongTermDebt": "38526", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72582", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1323466", "currentAccountsPayable": "20918", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "13191867", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "489837", "totalCurrentLiabilities": "513155", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "1308529", "commonStockSharesOutstanding": "15002542", "intangibleAssetsExcludingGoodwill": "487600", "cashAndCashEquivalentsAtCarryingValue": "1308529", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1687503", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2179576", "capitalExpenditures": "79908", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58804", "cashflowFromInvestment": "-10006228", "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": "-41400", "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": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "income_statement": { "revenue": 633865, "cost_of_revenue": 627048, "gross_profit": 6817, "ebit": -140287, "ebitda": -75955, "pretax_income": -142535, "tax_provision": 43346, "net_income": -185881, "net_income_to_common": -185881, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13553137, "total_current_assets": 13809335, "total_assets": 15192022, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 312652, "total_equity": 14879370, "shares_outstanding": 13288411, "goodwill_and_intangibles": 1170258 }, "cash_flow": { "operating_cash_flow": -346158, "capital_expenditure": 79908, "free_cash_flow": -266250, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66062, "ticker_id": 5913, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-140287", "ebitda": "-75955", "netIncome": "-185881", "grossProfit": "6817", "depreciation": "None", "totalRevenue": "633865", "costOfRevenue": "627048", "interestIncome": "None", "incomeBeforeTax": "-142535", "interestExpense": "2248", "operatingIncome": "-144783", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "43346", "reportedCurrency": "USD", "netInterestIncome": "2248", "nonInterestIncome": "None", "operatingExpenses": "151600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "627048", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64332", "sellingGeneralAndAdministrative": "151600", "netIncomeFromContinuingOperations": "-185881" }, "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "17", "currentDebt": "None", "investments": "None", "totalAssets": "15192022", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "501400", "reportedCurrency": "USD", "retainedEarnings": "-807493", "totalLiabilities": "312652", "otherCurrentAssets": "200758", "totalCurrentAssets": "13809335", "currentLongTermDebt": "16946", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55440", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1382687", "currentAccountsPayable": "19155", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "14879370", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "248551", "totalCurrentLiabilities": "270106", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42546", "cashAndShortTermInvestments": "13553137", "commonStockSharesOutstanding": "13288411", "intangibleAssetsExcludingGoodwill": "501400", "cashAndCashEquivalentsAtCarryingValue": "13553137", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-185881", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-346158", "capitalExpenditures": "79908", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13924176", "cashflowFromInvestment": "-79908", "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": "-82936", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 633865, "cost_of_revenue": 627048, "gross_profit": 6817, "research_and_development": null, "selling_general_admin": 151600, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -140287, "depreciation_amortisation": 64332, "ebitda": -75955, "interest_expense": 2248, "interest_income": null, "other_non_operating": null, "pretax_income": -142535, "tax_provision": 43346, "effective_tax_rate": null, "net_income": -185881, "net_income_continuing_ops": -185881, "net_income_to_common": -185881, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13553137, "short_term_investments": null, "net_receivables": 55440, "inventory": null, "other_current_assets": null, "total_current_assets": 13809335, "net_ppe": null, "goodwill": 668858, "intangible_assets": 501400, "goodwill_and_intangibles": 1170258, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1382687, "total_assets": 15192022, "short_term_debt": null, "accounts_payable": 19155, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 270106, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42546, "total_liabilities": 312652, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -807493, "total_equity": 14879370, "shares_outstanding": 13288411, "operating_cash_flow": -346158, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79908, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79908, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13924176, "free_cash_flow": -266250, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-140287", "ebitda": "-75955", "netIncome": "-185881", "grossProfit": "6817", "depreciation": "None", "totalRevenue": "633865", "costOfRevenue": "627048", "interestIncome": "None", "incomeBeforeTax": "-142535", "interestExpense": "2248", "operatingIncome": "-144783", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "43346", "reportedCurrency": "USD", "netInterestIncome": "2248", "nonInterestIncome": "None", "operatingExpenses": "151600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "627048", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64332", "sellingGeneralAndAdministrative": "151600", "netIncomeFromContinuingOperations": "-185881" }, "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "17", "currentDebt": "None", "investments": "None", "totalAssets": "15192022", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "501400", "reportedCurrency": "USD", "retainedEarnings": "-807493", "totalLiabilities": "312652", "otherCurrentAssets": "200758", "totalCurrentAssets": "13809335", "currentLongTermDebt": "16946", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55440", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1382687", "currentAccountsPayable": "19155", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "14879370", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "248551", "totalCurrentLiabilities": "270106", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42546", "cashAndShortTermInvestments": "13553137", "commonStockSharesOutstanding": "13288411", "intangibleAssetsExcludingGoodwill": "501400", "cashAndCashEquivalentsAtCarryingValue": "13553137", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-185881", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-346158", "capitalExpenditures": "79908", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13924176", "cashflowFromInvestment": "-79908", "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": "-82936", "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": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "income_statement": { "revenue": 630250, "cost_of_revenue": 612248, "gross_profit": 18000, "ebit": -107204, "ebitda": -45036, "pretax_income": -107204, "tax_provision": 400, "net_income": -107604, "net_income_to_common": -107604, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55027, "total_current_assets": 423348, "total_assets": 1790459, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 247070, "total_equity": 1543389, "shares_outstanding": 16716672, "goodwill_and_intangibles": 1184058 }, "cash_flow": { "operating_cash_flow": 3039, "capital_expenditure": 0, "free_cash_flow": 3039, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66063, "ticker_id": 5913, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-107204", "ebitda": "-45036", "netIncome": "-107604", "grossProfit": "18000", "depreciation": "None", "totalRevenue": "630250", "costOfRevenue": "612248", "interestIncome": "None", "incomeBeforeTax": "-107204", "interestExpense": "0", "operatingIncome": "-123760", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "400", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "141762", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "612248", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62168", "sellingGeneralAndAdministrative": "141762", "netIncomeFromContinuingOperations": "-107604" }, "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "13", "currentDebt": "None", "investments": "None", "totalAssets": "1790459", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "515200", "reportedCurrency": "USD", "retainedEarnings": "-621612", "totalLiabilities": "247070", "otherCurrentAssets": "319478", "totalCurrentAssets": "423348", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48843", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1367111", "currentAccountsPayable": "20908", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1543389", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "226162", "totalCurrentLiabilities": "247070", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "55027", "commonStockSharesOutstanding": "16716672", "intangibleAssetsExcludingGoodwill": "515200", "cashAndCashEquivalentsAtCarryingValue": "55027", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107604", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3039", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116078", "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": "62168", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 630250, "cost_of_revenue": 612248, "gross_profit": 18000, "research_and_development": null, "selling_general_admin": 141762, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -107204, "depreciation_amortisation": 62168, "ebitda": -45036, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -107204, "tax_provision": 400, "effective_tax_rate": null, "net_income": -107604, "net_income_continuing_ops": -107604, "net_income_to_common": -107604, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55027, "short_term_investments": null, "net_receivables": 48843, "inventory": null, "other_current_assets": null, "total_current_assets": 423348, "net_ppe": null, "goodwill": 668858, "intangible_assets": 515200, "goodwill_and_intangibles": 1184058, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1367111, "total_assets": 1790459, "short_term_debt": null, "accounts_payable": 20908, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247070, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 247070, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -621612, "total_equity": 1543389, "shares_outstanding": 16716672, "operating_cash_flow": 3039, "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": -116078, "free_cash_flow": 3039, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-107204", "ebitda": "-45036", "netIncome": "-107604", "grossProfit": "18000", "depreciation": "None", "totalRevenue": "630250", "costOfRevenue": "612248", "interestIncome": "None", "incomeBeforeTax": "-107204", "interestExpense": "0", "operatingIncome": "-123760", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "400", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "141762", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "612248", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62168", "sellingGeneralAndAdministrative": "141762", "netIncomeFromContinuingOperations": "-107604" }, "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "13", "currentDebt": "None", "investments": "None", "totalAssets": "1790459", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "515200", "reportedCurrency": "USD", "retainedEarnings": "-621612", "totalLiabilities": "247070", "otherCurrentAssets": "319478", "totalCurrentAssets": "423348", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48843", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1367111", "currentAccountsPayable": "20908", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1543389", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "226162", "totalCurrentLiabilities": "247070", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "55027", "commonStockSharesOutstanding": "16716672", "intangibleAssetsExcludingGoodwill": "515200", "cashAndCashEquivalentsAtCarryingValue": "55027", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107604", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3039", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116078", "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": "62168", "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": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "income_statement": { "revenue": 692143, "cost_of_revenue": 724550, "gross_profit": -32407, "ebit": -311297, "ebitda": -249129, "pretax_income": -311297, "tax_provision": -106298, "net_income": -204999, "net_income_to_common": -204999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168066, "total_current_assets": 516962, "total_assets": 1946241, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 475248, "total_equity": 1470993, "shares_outstanding": 16916672, "goodwill_and_intangibles": 1197858 }, "cash_flow": { "operating_cash_flow": -297091, "capital_expenditure": 0, "free_cash_flow": -297091, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66064, "ticker_id": 5913, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-311297", "ebitda": "-249129", "netIncome": "-204999", "grossProfit": "-32407", "depreciation": "None", "totalRevenue": "692143", "costOfRevenue": "724550", "interestIncome": "0", "incomeBeforeTax": "-311297", "interestExpense": "0", "operatingIncome": "-316026", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "-106298", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "283619", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "724550", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62168", "sellingGeneralAndAdministrative": "283619", "netIncomeFromContinuingOperations": "-204999" }, "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "13", "currentDebt": "None", "investments": "None", "totalAssets": "1946241", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "529000", "reportedCurrency": "USD", "retainedEarnings": "-514008", "totalLiabilities": "475248", "otherCurrentAssets": "300653", "totalCurrentAssets": "516962", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48243", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1429279", "currentAccountsPayable": "18272", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1470993", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "456976", "totalCurrentLiabilities": "475248", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "168066", "commonStockSharesOutstanding": "16916672", "intangibleAssetsExcludingGoodwill": "529000", "cashAndCashEquivalentsAtCarryingValue": "168066", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-204999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-297091", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295000", "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": "62168", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 692143, "cost_of_revenue": 724550, "gross_profit": -32407, "research_and_development": null, "selling_general_admin": 283619, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -311297, "depreciation_amortisation": 62168, "ebitda": -249129, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -311297, "tax_provision": -106298, "effective_tax_rate": null, "net_income": -204999, "net_income_continuing_ops": -204999, "net_income_to_common": -204999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168066, "short_term_investments": null, "net_receivables": 48243, "inventory": null, "other_current_assets": null, "total_current_assets": 516962, "net_ppe": null, "goodwill": 668858, "intangible_assets": 529000, "goodwill_and_intangibles": 1197858, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1429279, "total_assets": 1946241, "short_term_debt": null, "accounts_payable": 18272, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 475248, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 475248, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -514008, "total_equity": 1470993, "shares_outstanding": 16916672, "operating_cash_flow": -297091, "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": 295000, "free_cash_flow": -297091, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-311297", "ebitda": "-249129", "netIncome": "-204999", "grossProfit": "-32407", "depreciation": "None", "totalRevenue": "692143", "costOfRevenue": "724550", "interestIncome": "0", "incomeBeforeTax": "-311297", "interestExpense": "0", "operatingIncome": "-316026", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "-106298", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "283619", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "724550", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62168", "sellingGeneralAndAdministrative": "283619", "netIncomeFromContinuingOperations": "-204999" }, "balance": { "goodwill": "668858", "inventory": "None", "commonStock": "13", "currentDebt": "None", "investments": "None", "totalAssets": "1946241", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "529000", "reportedCurrency": "USD", "retainedEarnings": "-514008", "totalLiabilities": "475248", "otherCurrentAssets": "300653", "totalCurrentAssets": "516962", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48243", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1429279", "currentAccountsPayable": "18272", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1470993", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "456976", "totalCurrentLiabilities": "475248", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "168066", "commonStockSharesOutstanding": "16916672", "intangibleAssetsExcludingGoodwill": "529000", "cashAndCashEquivalentsAtCarryingValue": "168066", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-204999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-297091", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295000", "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": "62168", "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": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66065, "ticker_id": 5913, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "26081", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "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": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "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": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "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": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "26081", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "income_statement": { "revenue": 589720, "cost_of_revenue": 606307, "gross_profit": -16587, "ebit": -47778, "ebitda": 12840, "pretax_income": -48418, "tax_provision": 294, "net_income": -48712, "net_income_to_common": -48712, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 16716672, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96563, "capital_expenditure": 0, "free_cash_flow": 96563, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66067, "ticker_id": 5913, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47778", "ebitda": "12840", "netIncome": "-48712", "grossProfit": "-16587", "depreciation": "None", "totalRevenue": "589720", "costOfRevenue": "606307", "interestIncome": "None", "incomeBeforeTax": "-48418", "interestExpense": "640", "operatingIncome": "-50590", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "294", "reportedCurrency": "USD", "netInterestIncome": "-640", "nonInterestIncome": "None", "operatingExpenses": "34003", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606307", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60618", "sellingGeneralAndAdministrative": "34003", "netIncomeFromContinuingOperations": "-48712" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "16716672", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48712", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96563", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69091", "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": "60618", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 589720, "cost_of_revenue": 606307, "gross_profit": -16587, "research_and_development": null, "selling_general_admin": 34003, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47778, "depreciation_amortisation": 60618, "ebitda": 12840, "interest_expense": 640, "interest_income": null, "other_non_operating": null, "pretax_income": -48418, "tax_provision": 294, "effective_tax_rate": null, "net_income": -48712, "net_income_continuing_ops": -48712, "net_income_to_common": -48712, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "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": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 16716672, "operating_cash_flow": 96563, "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": -69091, "free_cash_flow": 96563, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47778", "ebitda": "12840", "netIncome": "-48712", "grossProfit": "-16587", "depreciation": "None", "totalRevenue": "589720", "costOfRevenue": "606307", "interestIncome": "None", "incomeBeforeTax": "-48418", "interestExpense": "640", "operatingIncome": "-50590", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "294", "reportedCurrency": "USD", "netInterestIncome": "-640", "nonInterestIncome": "None", "operatingExpenses": "34003", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606307", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60618", "sellingGeneralAndAdministrative": "34003", "netIncomeFromContinuingOperations": "-48712" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "16716672", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48712", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96563", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69091", "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": "60618", "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": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "income_statement": { "revenue": 634220, "cost_of_revenue": 602323, "gross_profit": 31897, "ebit": -2746, "ebitda": 56463, "pretax_income": -18777, "tax_provision": 506, "net_income": -19283, "net_income_to_common": -19283, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 16916672, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 56995, "capital_expenditure": 0, "free_cash_flow": 56995, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66068, "ticker_id": 5913, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:42:53.293132+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2746", "ebitda": "56463", "netIncome": "-19283", "grossProfit": "31897", "depreciation": "None", "totalRevenue": "634220", "costOfRevenue": "602323", "interestIncome": "None", "incomeBeforeTax": "-18777", "interestExpense": "16031", "operatingIncome": "-3119", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "506", "reportedCurrency": "USD", "netInterestIncome": "-16031", "nonInterestIncome": "None", "operatingExpenses": "35016", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "602323", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59209", "sellingGeneralAndAdministrative": "35016", "netIncomeFromContinuingOperations": "-19283" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "16916672", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19283", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56995", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40342", "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": "59209", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 634220, "cost_of_revenue": 602323, "gross_profit": 31897, "research_and_development": null, "selling_general_admin": 35016, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2746, "depreciation_amortisation": 59209, "ebitda": 56463, "interest_expense": 16031, "interest_income": null, "other_non_operating": null, "pretax_income": -18777, "tax_provision": 506, "effective_tax_rate": null, "net_income": -19283, "net_income_continuing_ops": -19283, "net_income_to_common": -19283, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "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": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 16916672, "operating_cash_flow": 56995, "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": -40342, "free_cash_flow": 56995, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2746", "ebitda": "56463", "netIncome": "-19283", "grossProfit": "31897", "depreciation": "None", "totalRevenue": "634220", "costOfRevenue": "602323", "interestIncome": "None", "incomeBeforeTax": "-18777", "interestExpense": "16031", "operatingIncome": "-3119", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "506", "reportedCurrency": "USD", "netInterestIncome": "-16031", "nonInterestIncome": "None", "operatingExpenses": "35016", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "602323", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59209", "sellingGeneralAndAdministrative": "35016", "netIncomeFromContinuingOperations": "-19283" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "16916672", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19283", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56995", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40342", "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": "59209", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "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": 3, "quarterly_financial_periods": 8, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-11-30" }, "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" ] } } }