{ "ticker": { "uuid": "4708e0de-a9c8-45e0-8626-23b29ba322c1", "symbol": "BYRN", "name": "Byrna Technologies Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/4708e0de-a9c8-45e0-8626-23b29ba322c1/", "api_url": "https://sharemaestro.com/factors/api/tickers/4708e0de-a9c8-45e0-8626-23b29ba322c1/" }, "ticker_metadata": { "id": 5197, "uuid": "4708e0de-a9c8-45e0-8626-23b29ba322c1", "symbol": "BYRN", "name": "Byrna Technologies Inc", "asset_type": "equity", "market_cap": 141558000, "stock_exchange_id": 2, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "Byrna Technologies Inc., a less lethal defense technology company, develops and manufactures less lethal munitions. The company is headquartered in Andover, Massachusetts.", "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": "4708e0de-a9c8-45e0-8626-23b29ba322c1", "symbol": "BYRN", "name": "Byrna Technologies Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/4708e0de-a9c8-45e0-8626-23b29ba322c1/", "api_url": "https://sharemaestro.com/factors/api/tickers/4708e0de-a9c8-45e0-8626-23b29ba322c1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.29, "value": 0.68, "quality": 0.19, "momentum": 0, "coverage": 0.97, "confidence": 0.956, "delta": null }, "headline_factors": { "price": 5.92, "market_cap": 141071451.04, "pe_ratio": 15.9818, "earnings_yield": 0.0626, "ebitda_to_ev": 0.0973, "shareholder_yield": 0, "roe": 0.1328, "piotroski_f_score": 3, "momentum_12_1": -0.83, "volatility_252d": 0.741 }, "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": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:37.042746+00:00", "batch_id": "" }, "size": { "price_close": 5.92, "market_cap": 141071451.04, "market_cap_usd": 141071451.04, "enterprise_value": 134370451.04, "shares_outstanding": 23829637, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.9818, "pb_ratio": 2.1218, "ptbv_ratio": 2.3048, "ps_ratio": 1.1661, "pcf_ratio": null, "pfcf_ratio": 41.7001, "ev_ebitda": 10.2753, "ev_ebit": 11.7848, "ev_sales": 1.1107, "ev_fcf": 39.7193, "earnings_yield": 0.0626, "fcf_yield": 0.0252, "price_to_sales": 1.1661, "price_to_book": 2.1218, "price_to_cashflow": null, "ebitda_to_ev": 0.0973, "sales_yield": 0.9003 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.603, "operating_margin": 0.0942, "net_margin": 0.073, "ebitda_margin": 0.1081, "fcf_margin": 0.028, "roe": 0.1328, "roa": 0.1105, "roic": 0.1568, "roc_greenblatt": null, "asset_turnover": 1.5141, "cash_conversion": 0.3833, "accruals_ratio": 0.1382, "sbc_to_revenue": 0.0227, "piotroski_f_score": 3, "altman_z_score": 8.1964, "earnings_stability_5y": 0.9802, "revenue_stability_5y": 0.7889, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.913, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2017, "net_debt_to_ebitda": -0.5124, "debt_to_assets": 0.0094, "interest_coverage": null, "current_ratio": 4.9577, "quick_ratio": 2.1928, "net_debt": -6701000, "local_beta": -0.0014, "volatility_252d": 0.741, "volatility_60d": 1.6563, "max_drawdown_12m": -0.8505, "risk_adjusted_momentum": -1.1201 }, "growth": { "revenue_growth_1y": 0.2696, "revenue_growth_3y_cagr": 0.3497, "revenue_growth_5y_cagr": 0.4812, "eps_growth_1y": -0.3885, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6172, "book_value_growth_1y": 0.1589, "revenue_growth": 0.2696, "earnings_growth": -0.3885 }, "momentum": { "price_return_1m": 0.1107, "price_return_3m": -0.5063, "price_return_6m": -0.699, "price_return_9m": -0.6983, "price_return_12m": -0.8112, "price_return_12m_ex1m": -0.83, "momentum_6m": -0.699, "momentum_12m": -0.8112, "momentum_12_1": -0.83, "distance_from_52w_high": -0.8216, "distance_from_52w_low": 0.1935, "relative_strength": -0.9691 }, "raw_ttm": { "revenue_ttm": 120979000, "gross_profit_ttm": 72948000, "ebit_ttm": 11402000, "ebitda_ttm": 13077000, "net_income_ttm": 8827000, "eps_diluted_ttm": 0.3704, "operating_cash_flow_ttm": -2219000, "capital_expenditure_ttm": 5602000, "fcf_ttm": 3383000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 7452000, "total_current_assets": 59349000, "total_current_liabilities": 11971000, "net_ppe": null, "total_assets": 79900000, "total_debt": 751000, "total_equity": 66488000, "net_working_capital": 40677000, "book_value_per_share": 2.7901, "retained_earnings": -46295000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 61209000, "tangible_book_per_share": 2.5686 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 43, "rank_pb": 51, "rank_ptbv": 47, "rank_ps": 32, "rank_pcf": 50, "rank_ev_ebitda": 40, "rank_ev_ebit": 47, "rank_earnings_yield": 43, "rank_fcf_yield": 79, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 32, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 33, "rank_fcf_margin": 84, "rank_piotroski": 92, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100 }, "composites": { "value_composite": 32, "quality_composite": 81, "momentum_composite": 100, "growth_composite": 69, "yield_composite": 95, "svqf_composite": 22, "vc1_composite": 27, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 71, "quality_value_composite": 0.3594, "os_score": 0.29, "value_percentile": 0.68, "quality_percentile": 0.19, "momentum_percentile": 0, "factor_coverage": 0.97, "signal_confidence": 0.956, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 66, "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": 539, "ticker_id": 5197, "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": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:37.042746+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.92, "market_cap": 141071451.04, "market_cap_usd": 141071451.04, "enterprise_value": 134370451.04, "shares_outstanding": 23829637, "fx_rate_to_usd": null, "pe_ratio": 15.98181161, "pb_ratio": 2.12175808, "ptbv_ratio": 2.30475014, "ps_ratio": 1.16608214, "pcf_ratio": null, "pfcf_ratio": 41.70010377, "ev_ebitda": 10.27532699, "ev_ebit": 11.78481416, "ev_sales": 1.11069236, "ev_fcf": 39.71931748, "earnings_yield": 0.06257113, "fcf_yield": 0.02517667, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.60298068, "operating_margin": 0.09424776, "net_margin": 0.07296308, "ebitda_margin": 0.10809314, "fcf_margin": 0.02796353, "roe": 0.1327608, "roa": 0.11047559, "roic": 0.15678498, "roc_greenblatt": null, "asset_turnover": 1.51413016, "cash_conversion": 0.38325592, "accruals_ratio": 0.13824781, "sbc_to_revenue": 0.02268162, "debt_to_equity": 0.20172061, "net_debt_to_ebitda": -0.5124264, "debt_to_assets": 0.00939925, "interest_coverage": null, "current_ratio": 4.95773118, "quick_ratio": 2.19279926, "net_debt": -6701000, "revenue_growth_1y": 0.26956093, "revenue_growth_3y_cagr": 0.34974647, "revenue_growth_5y_cagr": 0.48122014, "eps_growth_1y": -0.38854253, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.61722109, "book_value_growth_1y": 0.15886302, "piotroski_f_score": 3, "altman_z_score": 8.1964148, "earnings_stability_5y": 0.980223, "revenue_stability_5y": 0.788931, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11069418, "price_return_3m": -0.50625521, "price_return_6m": -0.69903406, "price_return_9m": -0.69826707, "price_return_12m": -0.81116427, "price_return_12m_ex1m": -0.82998405, "distance_from_52w_high": -0.82157926, "distance_from_52w_low": 0.19354839, "relative_strength": -0.96910532, "local_beta": -0.0014, "volatility_252d": 0.740959, "volatility_60d": 1.65627, "max_drawdown_12m": -0.85051236, "revenue_ttm": 120979000, "gross_profit_ttm": 72948000, "ebit_ttm": 11402000, "ebitda_ttm": 13077000, "net_income_ttm": 8827000, "eps_diluted_ttm": 0.37042109, "operating_cash_flow_ttm": -2219000, "capital_expenditure_ttm": 5602000, "fcf_ttm": 3383000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 7452000, "total_current_assets": 59349000, "total_current_liabilities": 11971000, "net_ppe": null, "total_assets": 79900000, "total_debt": 751000, "total_equity": 66488000, "net_working_capital": 40677000, "book_value_per_share": 2.79013902, "retained_earnings": -46295000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 61209000, "tangible_book_per_share": 2.56860816, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 43, "rank_pb": 51, "rank_ptbv": 47, "rank_ps": 32, "rank_pcf": 50, "rank_ev_ebitda": 40, "rank_ev_ebit": 47, "rank_earnings_yield": 43, "rank_fcf_yield": 79, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 32, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 33, "rank_fcf_margin": 84, "rank_piotroski": 92, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100, "value_composite": 32, "quality_composite": 81, "momentum_composite": 100, "growth_composite": 69, "yield_composite": 95, "svqf_composite": 22, "vc1_composite": 27, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.97, "signal_confidence": 0.956, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 66, "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": 5.92, "os": 0.29, "value": 0.68, "quality": 0.19, "momentum": 0, "confidence": 0.956, "coverage": 0.97, "pe_ratio": 15.9818, "earnings_yield": 0.0626, "shareholder_yield": 0, "roe": 0.1328, "momentum_12_1": -0.83, "complete_fields": { "id": 539, "ticker_id": 5197, "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": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:37.042746+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.92, "market_cap": 141071451.04, "market_cap_usd": 141071451.04, "enterprise_value": 134370451.04, "shares_outstanding": 23829637, "fx_rate_to_usd": null, "pe_ratio": 15.98181161, "pb_ratio": 2.12175808, "ptbv_ratio": 2.30475014, "ps_ratio": 1.16608214, "pcf_ratio": null, "pfcf_ratio": 41.70010377, "ev_ebitda": 10.27532699, "ev_ebit": 11.78481416, "ev_sales": 1.11069236, "ev_fcf": 39.71931748, "earnings_yield": 0.06257113, "fcf_yield": 0.02517667, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.60298068, "operating_margin": 0.09424776, "net_margin": 0.07296308, "ebitda_margin": 0.10809314, "fcf_margin": 0.02796353, "roe": 0.1327608, "roa": 0.11047559, "roic": 0.15678498, "roc_greenblatt": null, "asset_turnover": 1.51413016, "cash_conversion": 0.38325592, "accruals_ratio": 0.13824781, "sbc_to_revenue": 0.02268162, "debt_to_equity": 0.20172061, "net_debt_to_ebitda": -0.5124264, "debt_to_assets": 0.00939925, "interest_coverage": null, "current_ratio": 4.95773118, "quick_ratio": 2.19279926, "net_debt": -6701000, "revenue_growth_1y": 0.26956093, "revenue_growth_3y_cagr": 0.34974647, "revenue_growth_5y_cagr": 0.48122014, "eps_growth_1y": -0.38854253, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.61722109, "book_value_growth_1y": 0.15886302, "piotroski_f_score": 3, "altman_z_score": 8.1964148, "earnings_stability_5y": 0.980223, "revenue_stability_5y": 0.788931, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11069418, "price_return_3m": -0.50625521, "price_return_6m": -0.69903406, "price_return_9m": -0.69826707, "price_return_12m": -0.81116427, "price_return_12m_ex1m": -0.82998405, "distance_from_52w_high": -0.82157926, "distance_from_52w_low": 0.19354839, "relative_strength": -0.96910532, "local_beta": -0.0014, "volatility_252d": 0.740959, "volatility_60d": 1.65627, "max_drawdown_12m": -0.85051236, "revenue_ttm": 120979000, "gross_profit_ttm": 72948000, "ebit_ttm": 11402000, "ebitda_ttm": 13077000, "net_income_ttm": 8827000, "eps_diluted_ttm": 0.37042109, "operating_cash_flow_ttm": -2219000, "capital_expenditure_ttm": 5602000, "fcf_ttm": 3383000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 7452000, "total_current_assets": 59349000, "total_current_liabilities": 11971000, "net_ppe": null, "total_assets": 79900000, "total_debt": 751000, "total_equity": 66488000, "net_working_capital": 40677000, "book_value_per_share": 2.79013902, "retained_earnings": -46295000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 61209000, "tangible_book_per_share": 2.56860816, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 43, "rank_pb": 51, "rank_ptbv": 47, "rank_ps": 32, "rank_pcf": 50, "rank_ev_ebitda": 40, "rank_ev_ebit": 47, "rank_earnings_yield": 43, "rank_fcf_yield": 79, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 32, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 33, "rank_fcf_margin": 84, "rank_piotroski": 92, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100, "value_composite": 32, "quality_composite": 81, "momentum_composite": 100, "growth_composite": 69, "yield_composite": 95, "svqf_composite": 22, "vc1_composite": 27, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.97, "signal_confidence": 0.956, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 66, "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": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 118120000, "cost_of_revenue": 46650000, "gross_profit": 71470000, "ebit": 11759000, "ebitda": 13876000, "pretax_income": 11741000, "tax_provision": 2054000, "net_income": 9687000, "net_income_to_common": 9687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13727000, "total_current_assets": 63696000, "total_assets": 84488000, "short_term_debt": 734000, "long_term_debt": null, "total_debt": 734000, "total_liabilities": 18731000, "total_equity": 65757000, "shares_outstanding": 24149794, "goodwill_and_intangibles": 5344000 }, "cash_flow": { "operating_cash_flow": -1572000, "capital_expenditure": 7623000, "free_cash_flow": 6051000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34774, "ticker_id": 5197, "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11759000", "ebitda": "13876000", "netIncome": "9687000", "grossProfit": "71470000", "depreciation": "None", "totalRevenue": "118120000", "costOfRevenue": "46650000", "interestIncome": "410000", "incomeBeforeTax": "11741000", "interestExpense": "None", "operatingIncome": "11838000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "2054000", "reportedCurrency": "USD", "netInterestIncome": "410000", "nonInterestIncome": "None", "operatingExpenses": "59632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2117000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "9687000" }, "balance": { "goodwill": "2258000", "inventory": "32694000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "84488000", "longTermDebt": "None", "shortTermDebt": "734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "3086000", "reportedCurrency": "USD", "retainedEarnings": "-47096000", "totalLiabilities": "18731000", "otherCurrentAssets": "4681000", "totalCurrentAssets": "63696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1754000", "currentNetReceivables": "10840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20792000", "currentAccountsPayable": "15864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3958000", "totalShareholderEquity": "65757000", "capitalLeaseObligations": "2346000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17094000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1637000", "cashAndShortTermInvestments": "13727000", "commonStockSharesOutstanding": "24149794", "intangibleAssetsExcludingGoodwill": "3086000", "cashAndCashEquivalentsAtCarryingValue": "13727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9687000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "-12701000", "operatingCashflow": "-1572000", "capitalExpenditures": "7623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1332000", "cashflowFromInvestment": "-459000", "stockBasedCompensation": "3071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1102000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118120000, "cost_of_revenue": 46650000, "gross_profit": 71470000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11759000, "depreciation_amortisation": 2117000, "ebitda": 13876000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 11741000, "tax_provision": 2054000, "effective_tax_rate": null, "net_income": 9687000, "net_income_continuing_ops": 9687000, "net_income_to_common": 9687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13727000, "short_term_investments": 1754000, "net_receivables": 10840000, "inventory": 32694000, "other_current_assets": null, "total_current_assets": 63696000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3086000, "goodwill_and_intangibles": 5344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20792000, "total_assets": 84488000, "short_term_debt": 734000, "accounts_payable": 15864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17094000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1637000, "total_liabilities": 18731000, "total_debt": 734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47096000, "total_equity": 65757000, "shares_outstanding": 24149794, "operating_cash_flow": -1572000, "stock_based_compensation": 3071000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7623000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -459000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1332000, "free_cash_flow": 6051000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11759000", "ebitda": "13876000", "netIncome": "9687000", "grossProfit": "71470000", "depreciation": "None", "totalRevenue": "118120000", "costOfRevenue": "46650000", "interestIncome": "410000", "incomeBeforeTax": "11741000", "interestExpense": "None", "operatingIncome": "11838000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "2054000", "reportedCurrency": "USD", "netInterestIncome": "410000", "nonInterestIncome": "None", "operatingExpenses": "59632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2117000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "9687000" }, "balance": { "goodwill": "2258000", "inventory": "32694000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "84488000", "longTermDebt": "None", "shortTermDebt": "734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "3086000", "reportedCurrency": "USD", "retainedEarnings": "-47096000", "totalLiabilities": "18731000", "otherCurrentAssets": "4681000", "totalCurrentAssets": "63696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1754000", "currentNetReceivables": "10840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20792000", "currentAccountsPayable": "15864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3958000", "totalShareholderEquity": "65757000", "capitalLeaseObligations": "2346000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17094000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1637000", "cashAndShortTermInvestments": "13727000", "commonStockSharesOutstanding": "24149794", "intangibleAssetsExcludingGoodwill": "3086000", "cashAndCashEquivalentsAtCarryingValue": "13727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9687000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "-12701000", "operatingCashflow": "-1572000", "capitalExpenditures": "7623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1332000", "cashflowFromInvestment": "-459000", "stockBasedCompensation": "3071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1102000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2115000", "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": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 85756000, "cost_of_revenue": 32984000, "gross_profit": 52772000, "ebit": 6671000, "ebitda": 8162000, "pretax_income": 7084000, "tax_provision": -5708000, "net_income": 12792000, "net_income_to_common": 12792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16829000, "total_current_assets": 50958000, "total_assets": 71922000, "short_term_debt": 539000, "long_term_debt": null, "total_debt": 539000, "total_liabilities": 17553000, "total_equity": 54369000, "shares_outstanding": 23139549, "goodwill_and_intangibles": 5595000 }, "cash_flow": { "operating_cash_flow": 11739000, "capital_expenditure": 2347000, "free_cash_flow": 14086000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34779, "ticker_id": 5197, "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6671000", "ebitda": "8162000", "netIncome": "12792000", "grossProfit": "52772000", "depreciation": "None", "totalRevenue": "85756000", "costOfRevenue": "32984000", "interestIncome": "1024000", "incomeBeforeTax": "7084000", "interestExpense": "None", "operatingIncome": "6671000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "-5708000", "reportedCurrency": "USD", "netInterestIncome": "1024000", "nonInterestIncome": "None", "operatingExpenses": "46101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1491000", "sellingGeneralAndAdministrative": "8100000", "netIncomeFromContinuingOperations": "12792000" }, "balance": { "goodwill": "2258000", "inventory": "19972000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "71922000", "longTermDebt": "None", "shortTermDebt": "539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "3337000", "reportedCurrency": "USD", "retainedEarnings": "-56783000", "totalLiabilities": "17553000", "otherCurrentAssets": "2623000", "totalCurrentAssets": "50958000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8904000", "currentNetReceivables": "2630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20964000", "currentAccountsPayable": "7715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2637000", "totalShareholderEquity": "54369000", "capitalLeaseObligations": "2637000", "otherCurrentLiabilities": "4823000", "totalCurrentLiabilities": "15438000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2115000", "cashAndShortTermInvestments": "16829000", "commonStockSharesOutstanding": "23139549", "intangibleAssetsExcludingGoodwill": "3337000", "cashAndCashEquivalentsAtCarryingValue": "16829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12792000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "-5852000", "operatingCashflow": "11739000", "capitalExpenditures": "2347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4552000", "cashflowFromInvestment": "-11227000", "stockBasedCompensation": "3403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4701000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1495000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85756000, "cost_of_revenue": 32984000, "gross_profit": 52772000, "research_and_development": 600000, "selling_general_admin": 8100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6671000, "depreciation_amortisation": 1491000, "ebitda": 8162000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 7084000, "tax_provision": -5708000, "effective_tax_rate": null, "net_income": 12792000, "net_income_continuing_ops": 12792000, "net_income_to_common": 12792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16829000, "short_term_investments": 8904000, "net_receivables": 2630000, "inventory": 19972000, "other_current_assets": null, "total_current_assets": 50958000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3337000, "goodwill_and_intangibles": 5595000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20964000, "total_assets": 71922000, "short_term_debt": 539000, "accounts_payable": 7715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15438000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2115000, "total_liabilities": 17553000, "total_debt": 539000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56783000, "total_equity": 54369000, "shares_outstanding": 23139549, "operating_cash_flow": 11739000, "stock_based_compensation": 3403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11227000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4552000, "free_cash_flow": 14086000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6671000", "ebitda": "8162000", "netIncome": "12792000", "grossProfit": "52772000", "depreciation": "None", "totalRevenue": "85756000", "costOfRevenue": "32984000", "interestIncome": "1024000", "incomeBeforeTax": "7084000", "interestExpense": "None", "operatingIncome": "6671000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "-5708000", "reportedCurrency": "USD", "netInterestIncome": "1024000", "nonInterestIncome": "None", "operatingExpenses": "46101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1491000", "sellingGeneralAndAdministrative": "8100000", "netIncomeFromContinuingOperations": "12792000" }, "balance": { "goodwill": "2258000", "inventory": "19972000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "71922000", "longTermDebt": "None", "shortTermDebt": "539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "3337000", "reportedCurrency": "USD", "retainedEarnings": "-56783000", "totalLiabilities": "17553000", "otherCurrentAssets": "2623000", "totalCurrentAssets": "50958000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8904000", "currentNetReceivables": "2630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20964000", "currentAccountsPayable": "7715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2637000", "totalShareholderEquity": "54369000", "capitalLeaseObligations": "2637000", "otherCurrentLiabilities": "4823000", "totalCurrentLiabilities": "15438000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2115000", "cashAndShortTermInvestments": "16829000", "commonStockSharesOutstanding": "23139549", "intangibleAssetsExcludingGoodwill": "3337000", "cashAndCashEquivalentsAtCarryingValue": "16829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12792000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "-5852000", "operatingCashflow": "11739000", "capitalExpenditures": "2347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4552000", "cashflowFromInvestment": "-11227000", "stockBasedCompensation": "3403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4701000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1495000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 42644000, "cost_of_revenue": 18997000, "gross_profit": 23647000, "ebit": -7790000, "ebitda": -6528000, "pretax_income": -8026999, "tax_provision": 165000, "net_income": -8192000, "net_income_to_common": -8192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20498000, "total_current_assets": 38201000, "total_assets": 52314000, "short_term_debt": 644000, "long_term_debt": null, "total_debt": 644000, "total_liabilities": 9995000, "total_equity": 42319000, "shares_outstanding": 21919624, "goodwill_and_intangibles": 5841000 }, "cash_flow": { "operating_cash_flow": 3892000, "capital_expenditure": 903000, "free_cash_flow": 4795000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34784, "ticker_id": 5197, "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7790000", "ebitda": "-6528000", "netIncome": "-8192000", "grossProfit": "23647000", "depreciation": "None", "totalRevenue": "42644000", "costOfRevenue": "18997000", "interestIncome": "693000", "incomeBeforeTax": "-8026999", "interestExpense": "None", "operatingIncome": "-7790000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "165000", "reportedCurrency": "USD", "netInterestIncome": "693000", "nonInterestIncome": "None", "operatingExpenses": "31437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1262000", "sellingGeneralAndAdministrative": "1100000", "netIncomeFromContinuingOperations": "-8192000" }, "balance": { "goodwill": "2258000", "inventory": "13890000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "52314000", "longTermDebt": "None", "shortTermDebt": "644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "3583000", "reportedCurrency": "USD", "retainedEarnings": "-69575000", "totalLiabilities": "9995000", "otherCurrentAssets": "868000", "totalCurrentAssets": "38201000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "2945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14113000", "currentAccountsPayable": "2617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1902000", "totalShareholderEquity": "42319000", "capitalLeaseObligations": "1902000", "otherCurrentLiabilities": "2707000", "totalCurrentLiabilities": "8646000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1349000", "cashAndShortTermInvestments": "20498000", "commonStockSharesOutstanding": "21919624", "intangibleAssetsExcludingGoodwill": "3583000", "cashAndCashEquivalentsAtCarryingValue": "20498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8192000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "542000", "operatingCashflow": "3892000", "capitalExpenditures": "903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-422000", "cashflowFromInvestment": "-2979000", "stockBasedCompensation": "5375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42644000, "cost_of_revenue": 18997000, "gross_profit": 23647000, "research_and_development": 600000, "selling_general_admin": 1100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7790000, "depreciation_amortisation": 1262000, "ebitda": -6528000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -8026999, "tax_provision": 165000, "effective_tax_rate": null, "net_income": -8192000, "net_income_continuing_ops": -8192000, "net_income_to_common": -8192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20498000, "short_term_investments": 0, "net_receivables": 2945000, "inventory": 13890000, "other_current_assets": null, "total_current_assets": 38201000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3583000, "goodwill_and_intangibles": 5841000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14113000, "total_assets": 52314000, "short_term_debt": 644000, "accounts_payable": 2617000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8646000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1349000, "total_liabilities": 9995000, "total_debt": 644000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -69575000, "total_equity": 42319000, "shares_outstanding": 21919624, "operating_cash_flow": 3892000, "stock_based_compensation": 5375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2979000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -422000, "free_cash_flow": 4795000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7790000", "ebitda": "-6528000", "netIncome": "-8192000", "grossProfit": "23647000", "depreciation": "None", "totalRevenue": "42644000", "costOfRevenue": "18997000", "interestIncome": "693000", "incomeBeforeTax": "-8026999", "interestExpense": "None", "operatingIncome": "-7790000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "165000", "reportedCurrency": "USD", "netInterestIncome": "693000", "nonInterestIncome": "None", "operatingExpenses": "31437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1262000", "sellingGeneralAndAdministrative": "1100000", "netIncomeFromContinuingOperations": "-8192000" }, "balance": { "goodwill": "2258000", "inventory": "13890000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "52314000", "longTermDebt": "None", "shortTermDebt": "644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "3583000", "reportedCurrency": "USD", "retainedEarnings": "-69575000", "totalLiabilities": "9995000", "otherCurrentAssets": "868000", "totalCurrentAssets": "38201000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "2945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14113000", "currentAccountsPayable": "2617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1902000", "totalShareholderEquity": "42319000", "capitalLeaseObligations": "1902000", "otherCurrentLiabilities": "2707000", "totalCurrentLiabilities": "8646000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1349000", "cashAndShortTermInvestments": "20498000", "commonStockSharesOutstanding": "21919624", "intangibleAssetsExcludingGoodwill": "3583000", "cashAndCashEquivalentsAtCarryingValue": "20498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8192000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "542000", "operatingCashflow": "3892000", "capitalExpenditures": "903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-422000", "cashflowFromInvestment": "-2979000", "stockBasedCompensation": "5375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 48036000, "cost_of_revenue": 21758000, "gross_profit": 26278000, "ebit": -7731000, "ebitda": -6876000, "pretax_income": -7651000, "tax_provision": 234000, "net_income": -7885000, "net_income_to_common": -7885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20068000, "total_current_assets": 42645000, "total_assets": 57049000, "short_term_debt": 757000, "long_term_debt": null, "total_debt": 757000, "total_liabilities": 11055000, "total_equity": 45994000, "shares_outstanding": 22364201, "goodwill_and_intangibles": 6130000 }, "cash_flow": { "operating_cash_flow": -13826000, "capital_expenditure": 3253000, "free_cash_flow": -10573000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34789, "ticker_id": 5197, "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7731000", "ebitda": "-6876000", "netIncome": "-7885000", "grossProfit": "26278000", "depreciation": "None", "totalRevenue": "48036000", "costOfRevenue": "21758000", "interestIncome": "201000", "incomeBeforeTax": "-7651000", "interestExpense": "201000", "operatingIncome": "-7731000", "fiscalDateEnding": "2022-11-30", "incomeTaxExpense": "234000", "reportedCurrency": "USD", "netInterestIncome": "201000", "nonInterestIncome": "None", "operatingExpenses": "34009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "500000", "otherNonOperatingIncome": "-397000", "costofGoodsAndServicesSold": "21758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "855000", "sellingGeneralAndAdministrative": "27733000", "netIncomeFromContinuingOperations": "-7885000" }, "balance": { "goodwill": "2258000", "inventory": "15462000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "57049000", "longTermDebt": "None", "shortTermDebt": "757000", "treasuryStock": "-17500000", "deferredRevenue": "None", "fiscalDateEnding": "2022-11-30", "intangibleAssets": "3872000", "reportedCurrency": "USD", "retainedEarnings": "-61383000", "totalLiabilities": "11055000", "otherCurrentAssets": "1200000", "totalCurrentAssets": "42645000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "5915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14404000", "currentAccountsPayable": "3804000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3309000", "shortLongTermDebtTotal": "2549000", "totalShareholderEquity": "45994000", "capitalLeaseObligations": "2549000", "otherCurrentLiabilities": "3008000", "totalCurrentLiabilities": "8923000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2132000", "cashAndShortTermInvestments": "20068000", "commonStockSharesOutstanding": "22364201", "intangibleAssetsExcludingGoodwill": "3872000", "cashAndCashEquivalentsAtCarryingValue": "20068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7885000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-11-30", "reportedCurrency": "USD", "changeInInventory": "-9170000", "operatingCashflow": "-13826000", "capitalExpenditures": "3253000", "changeInReceivables": "-4254000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17044000", "cashflowFromInvestment": "-5136000", "stockBasedCompensation": "5424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36006000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48036000, "cost_of_revenue": 21758000, "gross_profit": 26278000, "research_and_development": 500000, "selling_general_admin": 27733000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7731000, "depreciation_amortisation": 855000, "ebitda": -6876000, "interest_expense": 201000, "interest_income": null, "other_non_operating": null, "pretax_income": -7651000, "tax_provision": 234000, "effective_tax_rate": null, "net_income": -7885000, "net_income_continuing_ops": -7885000, "net_income_to_common": -7885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20068000, "short_term_investments": null, "net_receivables": 5915000, "inventory": 15462000, "other_current_assets": null, "total_current_assets": 42645000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3872000, "goodwill_and_intangibles": 6130000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14404000, "total_assets": 57049000, "short_term_debt": 757000, "accounts_payable": 3804000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8923000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2132000, "total_liabilities": 11055000, "total_debt": 757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -61383000, "total_equity": 45994000, "shares_outstanding": 22364201, "operating_cash_flow": -13826000, "stock_based_compensation": 5424000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3253000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5136000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17044000, "free_cash_flow": -10573000, "net_change_in_cash": -36006000 }, "raw_data": { "income": { "ebit": "-7731000", "ebitda": "-6876000", "netIncome": "-7885000", "grossProfit": "26278000", "depreciation": "None", "totalRevenue": "48036000", "costOfRevenue": "21758000", "interestIncome": "201000", "incomeBeforeTax": "-7651000", "interestExpense": "201000", "operatingIncome": "-7731000", "fiscalDateEnding": "2022-11-30", "incomeTaxExpense": "234000", "reportedCurrency": "USD", "netInterestIncome": "201000", "nonInterestIncome": "None", "operatingExpenses": "34009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "500000", "otherNonOperatingIncome": "-397000", "costofGoodsAndServicesSold": "21758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "855000", "sellingGeneralAndAdministrative": "27733000", "netIncomeFromContinuingOperations": "-7885000" }, "balance": { "goodwill": "2258000", "inventory": "15462000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "57049000", "longTermDebt": "None", "shortTermDebt": "757000", "treasuryStock": "-17500000", "deferredRevenue": "None", "fiscalDateEnding": "2022-11-30", "intangibleAssets": "3872000", "reportedCurrency": "USD", "retainedEarnings": "-61383000", "totalLiabilities": "11055000", "otherCurrentAssets": "1200000", "totalCurrentAssets": "42645000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "5915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14404000", "currentAccountsPayable": "3804000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3309000", "shortLongTermDebtTotal": "2549000", "totalShareholderEquity": "45994000", "capitalLeaseObligations": "2549000", "otherCurrentLiabilities": "3008000", "totalCurrentLiabilities": "8923000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2132000", "cashAndShortTermInvestments": "20068000", "commonStockSharesOutstanding": "22364201", "intangibleAssetsExcludingGoodwill": "3872000", "cashAndCashEquivalentsAtCarryingValue": "20068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7885000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-11-30", "reportedCurrency": "USD", "changeInInventory": "-9170000", "operatingCashflow": "-13826000", "capitalExpenditures": "3253000", "changeInReceivables": "-4254000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17044000", "cashflowFromInvestment": "-5136000", "stockBasedCompensation": "5424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36006000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 42160000, "cost_of_revenue": 19270000, "gross_profit": 22890000, "ebit": -3291000, "ebitda": -2804000, "pretax_income": -3443000, "tax_provision": -160000, "net_income": -3283000, "net_income_to_common": -3283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56308000, "total_current_assets": 66161000, "total_assets": 75314000, "short_term_debt": 463000, "long_term_debt": null, "total_debt": 463000, "total_liabilities": 9216000, "total_equity": 66098000, "shares_outstanding": 19610039, "goodwill_and_intangibles": 4484000 }, "cash_flow": { "operating_cash_flow": -4437000, "capital_expenditure": 1838000, "free_cash_flow": -2599000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34794, "ticker_id": 5197, "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3291000", "ebitda": "-2804000", "netIncome": "-3283000", "grossProfit": "22890000", "depreciation": "None", "totalRevenue": "42160000", "costOfRevenue": "19270000", "interestIncome": "None", "incomeBeforeTax": "-3443000", "interestExpense": "34000", "operatingIncome": "-3291000", "fiscalDateEnding": "2021-11-30", "incomeTaxExpense": "-160000", "reportedCurrency": "USD", "netInterestIncome": "-34000", "nonInterestIncome": "None", "operatingExpenses": "26181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "-308000", "costofGoodsAndServicesSold": "19270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "487000", "sellingGeneralAndAdministrative": "22981000", "netIncomeFromContinuingOperations": "-3283000" }, "balance": { "goodwill": "816000", "inventory": "6613000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "75314000", "longTermDebt": "None", "shortTermDebt": "463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-11-30", "intangibleAssets": "3668000", "reportedCurrency": "USD", "retainedEarnings": "-53498000", "totalLiabilities": "9216000", "otherCurrentAssets": "1582000", "totalCurrentAssets": "66161000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1658000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9153000", "currentAccountsPayable": "2793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1972000", "shortLongTermDebtTotal": "1095000", "totalShareholderEquity": "66098000", "capitalLeaseObligations": "1095000", "otherCurrentLiabilities": "3263000", "totalCurrentLiabilities": "8179000", "otherNonCurrentLiabilities": "1037000", "totalNonCurrentLiabilities": "1037000", "cashAndShortTermInvestments": "56308000", "commonStockSharesOutstanding": "19610039", "intangibleAssetsExcludingGoodwill": "3668000", "cashAndCashEquivalentsAtCarryingValue": "56308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-11-30", "reportedCurrency": "USD", "changeInInventory": "-1445000", "operatingCashflow": "-4437000", "capitalExpenditures": "1838000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57252000", "cashflowFromInvestment": "-5882000", "stockBasedCompensation": "3150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49920000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55952000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "510000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42160000, "cost_of_revenue": 19270000, "gross_profit": 22890000, "research_and_development": 300000, "selling_general_admin": 22981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3291000, "depreciation_amortisation": 487000, "ebitda": -2804000, "interest_expense": 34000, "interest_income": null, "other_non_operating": null, "pretax_income": -3443000, "tax_provision": -160000, "effective_tax_rate": null, "net_income": -3283000, "net_income_continuing_ops": -3283000, "net_income_to_common": -3283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56308000, "short_term_investments": null, "net_receivables": 1658000, "inventory": 6613000, "other_current_assets": null, "total_current_assets": 66161000, "net_ppe": null, "goodwill": 816000, "intangible_assets": 3668000, "goodwill_and_intangibles": 4484000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9153000, "total_assets": 75314000, "short_term_debt": 463000, "accounts_payable": 2793000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8179000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1037000, "total_liabilities": 9216000, "total_debt": 463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53498000, "total_equity": 66098000, "shares_outstanding": 19610039, "operating_cash_flow": -4437000, "stock_based_compensation": 3150000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1838000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5882000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57252000, "free_cash_flow": -2599000, "net_change_in_cash": 49920000 }, "raw_data": { "income": { "ebit": "-3291000", "ebitda": "-2804000", "netIncome": "-3283000", "grossProfit": "22890000", "depreciation": "None", "totalRevenue": "42160000", "costOfRevenue": "19270000", "interestIncome": "None", "incomeBeforeTax": "-3443000", "interestExpense": "34000", "operatingIncome": "-3291000", "fiscalDateEnding": "2021-11-30", "incomeTaxExpense": "-160000", "reportedCurrency": "USD", "netInterestIncome": "-34000", "nonInterestIncome": "None", "operatingExpenses": "26181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "-308000", "costofGoodsAndServicesSold": "19270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "487000", "sellingGeneralAndAdministrative": "22981000", "netIncomeFromContinuingOperations": "-3283000" }, "balance": { "goodwill": "816000", "inventory": "6613000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "75314000", "longTermDebt": "None", "shortTermDebt": "463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-11-30", "intangibleAssets": "3668000", "reportedCurrency": "USD", "retainedEarnings": "-53498000", "totalLiabilities": "9216000", "otherCurrentAssets": "1582000", "totalCurrentAssets": "66161000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1658000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9153000", "currentAccountsPayable": "2793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1972000", "shortLongTermDebtTotal": "1095000", "totalShareholderEquity": "66098000", "capitalLeaseObligations": "1095000", "otherCurrentLiabilities": "3263000", "totalCurrentLiabilities": "8179000", "otherNonCurrentLiabilities": "1037000", "totalNonCurrentLiabilities": "1037000", "cashAndShortTermInvestments": "56308000", "commonStockSharesOutstanding": "19610039", "intangibleAssetsExcludingGoodwill": "3668000", "cashAndCashEquivalentsAtCarryingValue": "56308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-11-30", "reportedCurrency": "USD", "changeInInventory": "-1445000", "operatingCashflow": "-4437000", "capitalExpenditures": "1838000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57252000", "cashflowFromInvestment": "-5882000", "stockBasedCompensation": "3150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49920000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55952000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "510000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-11-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 16566295, "cost_of_revenue": 9058125, "gross_profit": 7508170, "ebit": -11272000, "ebitda": -11030000, "pretax_income": -12260000, "tax_provision": 292529, "net_income": -12553325, "net_income_to_common": -12553325, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3175074, "total_current_assets": 16606000, "total_assets": 21216120, "short_term_debt": 333000, "long_term_debt": 114820, "total_debt": 447820, "total_liabilities": 12807075, "total_equity": 8409045, "shares_outstanding": 12678746, "goodwill_and_intangibles": 1461715 }, "cash_flow": { "operating_cash_flow": 2537755, "capital_expenditure": 1426000, "free_cash_flow": 3963755, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34799, "ticker_id": 5197, "period_end_date": "2020-11-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11272000", "ebitda": "-11030000", "netIncome": "-12553325", "grossProfit": "7508170", "depreciation": "None", "totalRevenue": "16566295", "costOfRevenue": "9058125", "interestIncome": "None", "incomeBeforeTax": "-12260000", "interestExpense": "988000", "operatingIncome": "-4309000", "fiscalDateEnding": "2020-11-30", "incomeTaxExpense": "292529", "reportedCurrency": "USD", "netInterestIncome": "-988496", "nonInterestIncome": "None", "operatingExpenses": "11817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43992", "otherNonOperatingIncome": "-6873454", "costofGoodsAndServicesSold": "9058125", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242000", "sellingGeneralAndAdministrative": "2200000", "netIncomeFromContinuingOperations": "-12553325" }, "balance": { "goodwill": "650787", "inventory": "4817000", "commonStock": "148520", "currentDebt": "None", "investments": "None", "totalAssets": "21216120", "longTermDebt": "114820", "shortTermDebt": "333000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-11-30", "intangibleAssets": "810928", "reportedCurrency": "USD", "retainedEarnings": "-50215448", "totalLiabilities": "12807075", "otherCurrentAssets": "7780000", "totalCurrentAssets": "16606000", "currentLongTermDebt": "75480", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4610000", "currentAccountsPayable": "4069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1220208", "shortLongTermDebtTotal": "1275913", "totalShareholderEquity": "8409045", "capitalLeaseObligations": "1085613", "otherCurrentLiabilities": "1509949", "totalCurrentLiabilities": "11805000", "otherNonCurrentLiabilities": "828005", "totalNonCurrentLiabilities": "1002000", "cashAndShortTermInvestments": "3175074", "commonStockSharesOutstanding": "12678746", "intangibleAssetsExcludingGoodwill": "810928", "cashAndCashEquivalentsAtCarryingValue": "3175074", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12553000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-11-30", "reportedCurrency": "USD", "changeInInventory": "-4491000", "operatingCashflow": "2537755", "capitalExpenditures": "1426000", "changeInReceivables": "-432907", "changeInExchangeRate": "None", "cashflowFromFinancing": "7768000", "cashflowFromInvestment": "-1995286", "stockBasedCompensation": "1682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8310431", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7734410", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "997000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16566295, "cost_of_revenue": 9058125, "gross_profit": 7508170, "research_and_development": 43992, "selling_general_admin": 2200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11272000, "depreciation_amortisation": 242000, "ebitda": -11030000, "interest_expense": 988000, "interest_income": null, "other_non_operating": null, "pretax_income": -12260000, "tax_provision": 292529, "effective_tax_rate": null, "net_income": -12553325, "net_income_continuing_ops": -12553325, "net_income_to_common": -12553325, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3175074, "short_term_investments": null, "net_receivables": 834000, "inventory": 4817000, "other_current_assets": null, "total_current_assets": 16606000, "net_ppe": null, "goodwill": 650787, "intangible_assets": 810928, "goodwill_and_intangibles": 1461715, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4610000, "total_assets": 21216120, "short_term_debt": 333000, "accounts_payable": 4069000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11805000, "long_term_debt": 114820, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1002000, "total_liabilities": 12807075, "total_debt": 447820, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50215448, "total_equity": 8409045, "shares_outstanding": 12678746, "operating_cash_flow": 2537755, "stock_based_compensation": 1682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1426000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1995286, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7768000, "free_cash_flow": 3963755, "net_change_in_cash": 8310431 }, "raw_data": { "income": { "ebit": "-11272000", "ebitda": "-11030000", "netIncome": "-12553325", "grossProfit": "7508170", "depreciation": "None", "totalRevenue": "16566295", "costOfRevenue": "9058125", "interestIncome": "None", "incomeBeforeTax": "-12260000", "interestExpense": "988000", "operatingIncome": "-4309000", "fiscalDateEnding": "2020-11-30", "incomeTaxExpense": "292529", "reportedCurrency": "USD", "netInterestIncome": "-988496", "nonInterestIncome": "None", "operatingExpenses": "11817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43992", "otherNonOperatingIncome": "-6873454", "costofGoodsAndServicesSold": "9058125", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242000", "sellingGeneralAndAdministrative": "2200000", "netIncomeFromContinuingOperations": "-12553325" }, "balance": { "goodwill": "650787", "inventory": "4817000", "commonStock": "148520", "currentDebt": "None", "investments": "None", "totalAssets": "21216120", "longTermDebt": "114820", "shortTermDebt": "333000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-11-30", "intangibleAssets": "810928", "reportedCurrency": "USD", "retainedEarnings": "-50215448", "totalLiabilities": "12807075", "otherCurrentAssets": "7780000", "totalCurrentAssets": "16606000", "currentLongTermDebt": "75480", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4610000", "currentAccountsPayable": "4069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1220208", "shortLongTermDebtTotal": "1275913", "totalShareholderEquity": "8409045", "capitalLeaseObligations": "1085613", "otherCurrentLiabilities": "1509949", "totalCurrentLiabilities": "11805000", "otherNonCurrentLiabilities": "828005", "totalNonCurrentLiabilities": "1002000", "cashAndShortTermInvestments": "3175074", "commonStockSharesOutstanding": "12678746", "intangibleAssetsExcludingGoodwill": "810928", "cashAndCashEquivalentsAtCarryingValue": "3175074", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12553000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-11-30", "reportedCurrency": "USD", "changeInInventory": "-4491000", "operatingCashflow": "2537755", "capitalExpenditures": "1426000", "changeInReceivables": "-432907", "changeInExchangeRate": "None", "cashflowFromFinancing": "7768000", "cashflowFromInvestment": "-1995286", "stockBasedCompensation": "1682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8310431", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7734410", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "997000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-11-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 924419, "cost_of_revenue": 775412, "gross_profit": 149007, "ebit": -2874549, "ebitda": -2820373, "pretax_income": -4409785, "tax_provision": 1535236, "net_income": -4409785, "net_income_to_common": -4409785, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1081900, "total_current_assets": 2857208, "total_assets": 3566419, "short_term_debt": 2758578, "long_term_debt": 1874972, "total_debt": 4633550, "total_liabilities": 5550412, "total_equity": -1983993, "shares_outstanding": 10354383, "goodwill_and_intangibles": 99000 }, "cash_flow": { "operating_cash_flow": -3776349, "capital_expenditure": 245971, "free_cash_flow": -3530378, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34804, "ticker_id": 5197, "period_end_date": "2019-11-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2874549", "ebitda": "-2820373", "netIncome": "-4409785", "grossProfit": "149007", "depreciation": "None", "totalRevenue": "924419", "costOfRevenue": "775412", "interestIncome": "None", "incomeBeforeTax": "-4409785", "interestExpense": "1535236", "operatingIncome": "-3288537", "fiscalDateEnding": "2019-11-30", "incomeTaxExpense": "1535236", "reportedCurrency": "USD", "netInterestIncome": "-1535236", "nonInterestIncome": "None", "operatingExpenses": "3437544", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "158105", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "775412", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54176", "sellingGeneralAndAdministrative": "3033372", "netIncomeFromContinuingOperations": "-4409785" }, "balance": { "goodwill": "None", "inventory": "959748", "commonStock": "104022", "currentDebt": "None", "investments": "None", "totalAssets": "3566419", "longTermDebt": "1874972", "shortTermDebt": "2758578", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-11-30", "intangibleAssets": "99000", "reportedCurrency": "USD", "retainedEarnings": "-37662123", "totalLiabilities": "5550412", "otherCurrentAssets": "229848", "totalCurrentAssets": "2857208", "currentLongTermDebt": "2758578", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "438255", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "709211", "currentAccountsPayable": "600878", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "321288", "shortLongTermDebtTotal": "4633550", "totalShareholderEquity": "-1983993", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "305142", "totalCurrentLiabilities": "3675440", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1874972", "cashAndShortTermInvestments": "1081900", "commonStockSharesOutstanding": "10354383", "intangibleAssetsExcludingGoodwill": "99000", "cashAndCashEquivalentsAtCarryingValue": "1081900", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4409785", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-11-30", "reportedCurrency": "USD", "changeInInventory": "-875413", "operatingCashflow": "-3776349", "capitalExpenditures": "245971", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4032335", "cashflowFromInvestment": "-245971", "stockBasedCompensation": "732497", "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": "1175048", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 924419, "cost_of_revenue": 775412, "gross_profit": 149007, "research_and_development": 158105, "selling_general_admin": 3033372, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2874549, "depreciation_amortisation": 54176, "ebitda": -2820373, "interest_expense": 1535236, "interest_income": null, "other_non_operating": null, "pretax_income": -4409785, "tax_provision": 1535236, "effective_tax_rate": null, "net_income": -4409785, "net_income_continuing_ops": -4409785, "net_income_to_common": -4409785, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1081900, "short_term_investments": null, "net_receivables": 438255, "inventory": 959748, "other_current_assets": null, "total_current_assets": 2857208, "net_ppe": null, "goodwill": null, "intangible_assets": 99000, "goodwill_and_intangibles": 99000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 709211, "total_assets": 3566419, "short_term_debt": 2758578, "accounts_payable": 600878, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3675440, "long_term_debt": 1874972, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1874972, "total_liabilities": 5550412, "total_debt": 4633550, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37662123, "total_equity": -1983993, "shares_outstanding": 10354383, "operating_cash_flow": -3776349, "stock_based_compensation": 732497, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245971, "acquisitions": null, "other_investing": null, "investing_cash_flow": -245971, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4032335, "free_cash_flow": -3530378, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2874549", "ebitda": "-2820373", "netIncome": "-4409785", "grossProfit": "149007", "depreciation": "None", "totalRevenue": "924419", "costOfRevenue": "775412", "interestIncome": "None", "incomeBeforeTax": "-4409785", "interestExpense": "1535236", "operatingIncome": "-3288537", "fiscalDateEnding": "2019-11-30", "incomeTaxExpense": "1535236", "reportedCurrency": "USD", "netInterestIncome": "-1535236", "nonInterestIncome": "None", "operatingExpenses": "3437544", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "158105", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "775412", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54176", "sellingGeneralAndAdministrative": "3033372", "netIncomeFromContinuingOperations": "-4409785" }, "balance": { "goodwill": "None", "inventory": "959748", "commonStock": "104022", "currentDebt": "None", "investments": "None", "totalAssets": "3566419", "longTermDebt": "1874972", "shortTermDebt": "2758578", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-11-30", "intangibleAssets": "99000", "reportedCurrency": "USD", "retainedEarnings": "-37662123", "totalLiabilities": "5550412", "otherCurrentAssets": "229848", "totalCurrentAssets": "2857208", "currentLongTermDebt": "2758578", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "438255", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "709211", "currentAccountsPayable": "600878", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "321288", "shortLongTermDebtTotal": "4633550", "totalShareholderEquity": "-1983993", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "305142", "totalCurrentLiabilities": "3675440", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1874972", "cashAndShortTermInvestments": "1081900", "commonStockSharesOutstanding": "10354383", "intangibleAssetsExcludingGoodwill": "99000", "cashAndCashEquivalentsAtCarryingValue": "1081900", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4409785", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-11-30", "reportedCurrency": "USD", "changeInInventory": "-875413", "operatingCashflow": "-3776349", "capitalExpenditures": "245971", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4032335", "cashflowFromInvestment": "-245971", "stockBasedCompensation": "732497", "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": "1175048", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-11-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 250227, "cost_of_revenue": 186068, "gross_profit": 64159, "ebit": -1850159, "ebitda": -1827101, "pretax_income": -2153474, "tax_provision": -234636, "net_income": -2153474, "net_income_to_common": -2153474, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1182387, "total_current_assets": 2231669, "total_assets": 2657085, "short_term_debt": 978361, "long_term_debt": 167077, "total_debt": 1145438, "total_liabilities": 2500048, "total_equity": 157037, "shares_outstanding": 9444611, "goodwill_and_intangibles": 106334 }, "cash_flow": { "operating_cash_flow": -1596120, "capital_expenditure": 311523, "free_cash_flow": -1284597, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34809, "ticker_id": 5197, "period_end_date": "2018-11-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1850159", "ebitda": "-1827101", "netIncome": "-2153474", "grossProfit": "64159", "depreciation": "None", "totalRevenue": "250227", "costOfRevenue": "186068", "interestIncome": "None", "incomeBeforeTax": "-2153474", "interestExpense": "303315", "operatingIncome": "-2038702", "fiscalDateEnding": "2018-11-30", "incomeTaxExpense": "-234636", "reportedCurrency": "USD", "netInterestIncome": "-303315", "nonInterestIncome": "None", "operatingExpenses": "2148954", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186068", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23058", "sellingGeneralAndAdministrative": "1863648", "netIncomeFromContinuingOperations": "-2153474" }, "balance": { "goodwill": "None", "inventory": "129121", "commonStock": "101977", "currentDebt": "None", "investments": "None", "totalAssets": "2657085", "longTermDebt": "167077", "shortTermDebt": "978361", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-11-30", "intangibleAssets": "106334", "reportedCurrency": "USD", "retainedEarnings": "-33252338", "totalLiabilities": "2500048", "otherCurrentAssets": "901247", "totalCurrentAssets": "2231669", "currentLongTermDebt": "978361", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18914", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425416", "currentAccountsPayable": "126366", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113418", "shortLongTermDebtTotal": "1145438", "totalShareholderEquity": "157037", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1228244", "totalCurrentLiabilities": "2332971", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "167077", "cashAndShortTermInvestments": "1182387", "commonStockSharesOutstanding": "9444611", "intangibleAssetsExcludingGoodwill": "106334", "cashAndCashEquivalentsAtCarryingValue": "1182387", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2153474", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-11-30", "reportedCurrency": "USD", "changeInInventory": "28182", "operatingCashflow": "-1596120", "capitalExpenditures": "311523", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1234643", "cashflowFromInvestment": "-421523", "stockBasedCompensation": "1711472", "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": "177486", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250227, "cost_of_revenue": 186068, "gross_profit": 64159, "research_and_development": null, "selling_general_admin": 1863648, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1850159, "depreciation_amortisation": 23058, "ebitda": -1827101, "interest_expense": 303315, "interest_income": null, "other_non_operating": null, "pretax_income": -2153474, "tax_provision": -234636, "effective_tax_rate": null, "net_income": -2153474, "net_income_continuing_ops": -2153474, "net_income_to_common": -2153474, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1182387, "short_term_investments": null, "net_receivables": 18914, "inventory": 129121, "other_current_assets": null, "total_current_assets": 2231669, "net_ppe": null, "goodwill": null, "intangible_assets": 106334, "goodwill_and_intangibles": 106334, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 425416, "total_assets": 2657085, "short_term_debt": 978361, "accounts_payable": 126366, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2332971, "long_term_debt": 167077, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 167077, "total_liabilities": 2500048, "total_debt": 1145438, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33252338, "total_equity": 157037, "shares_outstanding": 9444611, "operating_cash_flow": -1596120, "stock_based_compensation": 1711472, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 311523, "acquisitions": null, "other_investing": null, "investing_cash_flow": -421523, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1234643, "free_cash_flow": -1284597, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1850159", "ebitda": "-1827101", "netIncome": "-2153474", "grossProfit": "64159", "depreciation": "None", "totalRevenue": "250227", "costOfRevenue": "186068", "interestIncome": "None", "incomeBeforeTax": "-2153474", "interestExpense": "303315", "operatingIncome": "-2038702", "fiscalDateEnding": "2018-11-30", "incomeTaxExpense": "-234636", "reportedCurrency": "USD", "netInterestIncome": "-303315", "nonInterestIncome": "None", "operatingExpenses": "2148954", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186068", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23058", "sellingGeneralAndAdministrative": "1863648", "netIncomeFromContinuingOperations": "-2153474" }, "balance": { "goodwill": "None", "inventory": "129121", "commonStock": "101977", "currentDebt": "None", "investments": "None", "totalAssets": "2657085", "longTermDebt": "167077", "shortTermDebt": "978361", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-11-30", "intangibleAssets": "106334", "reportedCurrency": "USD", "retainedEarnings": "-33252338", "totalLiabilities": "2500048", "otherCurrentAssets": "901247", "totalCurrentAssets": "2231669", "currentLongTermDebt": "978361", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18914", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425416", "currentAccountsPayable": "126366", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113418", "shortLongTermDebtTotal": "1145438", "totalShareholderEquity": "157037", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1228244", "totalCurrentLiabilities": "2332971", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "167077", "cashAndShortTermInvestments": "1182387", "commonStockSharesOutstanding": "9444611", "intangibleAssetsExcludingGoodwill": "106334", "cashAndCashEquivalentsAtCarryingValue": "1182387", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2153474", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-11-30", "reportedCurrency": "USD", "changeInInventory": "28182", "operatingCashflow": "-1596120", "capitalExpenditures": "311523", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1234643", "cashflowFromInvestment": "-421523", "stockBasedCompensation": "1711472", "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": "177486", "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": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 29049000, "cost_of_revenue": 11648000, "gross_profit": 17401000, "ebit": 1260000, "ebitda": 1260000, "pretax_income": 797000, "tax_provision": -4000, "net_income": 801000, "net_income_to_common": 801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7452000, "total_current_assets": 59349000, "total_assets": 79900000, "short_term_debt": 751000, "long_term_debt": null, "total_debt": 751000, "total_liabilities": 13412000, "total_equity": 66488000, "shares_outstanding": 23829637, "goodwill_and_intangibles": 5279000 }, "cash_flow": { "operating_cash_flow": -4424000, "capital_expenditure": 621000, "free_cash_flow": -3803000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34772, "ticker_id": 5197, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "1260000", "netIncome": "801000", "grossProfit": "17401000", "depreciation": "None", "totalRevenue": "29049000", "costOfRevenue": "11648000", "interestIncome": "88000", "incomeBeforeTax": "797000", "interestExpense": "None", "operatingIncome": "1260000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-4000", "reportedCurrency": "USD", "netInterestIncome": "88000", "nonInterestIncome": "None", "operatingExpenses": "16140999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "801000" }, "balance": { "goodwill": "2258000", "inventory": "33099000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "79900000", "longTermDebt": "None", "shortTermDebt": "751000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "3021000", "reportedCurrency": "USD", "retainedEarnings": "-46295000", "totalLiabilities": "13412000", "otherCurrentAssets": "5482000", "totalCurrentAssets": "59349000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1755000", "currentNetReceivables": "11561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20551000", "currentAccountsPayable": "10775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2170000", "totalShareholderEquity": "66488000", "capitalLeaseObligations": "2170000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "11971000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1441000", "cashAndShortTermInvestments": "7452000", "commonStockSharesOutstanding": "23829637", "intangibleAssetsExcludingGoodwill": "3021000", "cashAndCashEquivalentsAtCarryingValue": "7452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "801000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-329000", "operatingCashflow": "-4424000", "capitalExpenditures": "621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-960000", "cashflowFromInvestment": "-621000", "stockBasedCompensation": "535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-953000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29049000, "cost_of_revenue": 11648000, "gross_profit": 17401000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1260000, "depreciation_amortisation": null, "ebitda": 1260000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 797000, "tax_provision": -4000, "effective_tax_rate": null, "net_income": 801000, "net_income_continuing_ops": 801000, "net_income_to_common": 801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7452000, "short_term_investments": 1755000, "net_receivables": 11561000, "inventory": 33099000, "other_current_assets": null, "total_current_assets": 59349000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3021000, "goodwill_and_intangibles": 5279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20551000, "total_assets": 79900000, "short_term_debt": 751000, "accounts_payable": 10775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11971000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1441000, "total_liabilities": 13412000, "total_debt": 751000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46295000, "total_equity": 66488000, "shares_outstanding": 23829637, "operating_cash_flow": -4424000, "stock_based_compensation": 535000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 621000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -960000, "free_cash_flow": -3803000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "1260000", "netIncome": "801000", "grossProfit": "17401000", "depreciation": "None", "totalRevenue": "29049000", "costOfRevenue": "11648000", "interestIncome": "88000", "incomeBeforeTax": "797000", "interestExpense": "None", "operatingIncome": "1260000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-4000", "reportedCurrency": "USD", "netInterestIncome": "88000", "nonInterestIncome": "None", "operatingExpenses": "16140999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "801000" }, "balance": { "goodwill": "2258000", "inventory": "33099000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "79900000", "longTermDebt": "None", "shortTermDebt": "751000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "3021000", "reportedCurrency": "USD", "retainedEarnings": "-46295000", "totalLiabilities": "13412000", "otherCurrentAssets": "5482000", "totalCurrentAssets": "59349000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1755000", "currentNetReceivables": "11561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20551000", "currentAccountsPayable": "10775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2170000", "totalShareholderEquity": "66488000", "capitalLeaseObligations": "2170000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "11971000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1441000", "cashAndShortTermInvestments": "7452000", "commonStockSharesOutstanding": "23829637", "intangibleAssetsExcludingGoodwill": "3021000", "cashAndCashEquivalentsAtCarryingValue": "7452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "801000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-329000", "operatingCashflow": "-4424000", "capitalExpenditures": "621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-960000", "cashflowFromInvestment": "-621000", "stockBasedCompensation": "535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-953000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "635000", "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": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 35246000, "cost_of_revenue": 14185000, "gross_profit": 21061000, "ebit": 3953000, "ebitda": 4451000, "pretax_income": 3752000, "tax_provision": 388000, "net_income": 3364000, "net_income_to_common": 3364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13727000, "total_current_assets": 63696000, "total_assets": 84488000, "short_term_debt": 734000, "long_term_debt": null, "total_debt": 734000, "total_liabilities": 18731000, "total_equity": 65757000, "shares_outstanding": 24016938, "goodwill_and_intangibles": 5344000 }, "cash_flow": { "operating_cash_flow": 9931000, "capital_expenditure": 1793000, "free_cash_flow": 11724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34773, "ticker_id": 5197, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3953000", "ebitda": "4451000", "netIncome": "3364000", "grossProfit": "21061000", "depreciation": "None", "totalRevenue": "35246000", "costOfRevenue": "14185000", "interestIncome": "10000", "incomeBeforeTax": "3752000", "interestExpense": "None", "operatingIncome": "3954000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "388000", "reportedCurrency": "USD", "netInterestIncome": "10000", "nonInterestIncome": "None", "operatingExpenses": "17107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14185000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "498000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "3363000" }, "balance": { "goodwill": "2258000", "inventory": "32694000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "84488000", "longTermDebt": "None", "shortTermDebt": "734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "3086000", "reportedCurrency": "USD", "retainedEarnings": "-47096000", "totalLiabilities": "18731000", "otherCurrentAssets": "4681000", "totalCurrentAssets": "63696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1754000", "currentNetReceivables": "10840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20792000", "currentAccountsPayable": "15864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3958000", "totalShareholderEquity": "65757000", "capitalLeaseObligations": "2346000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17094000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1637000", "cashAndShortTermInvestments": "13727000", "commonStockSharesOutstanding": "24016938", "intangibleAssetsExcludingGoodwill": "3086000", "cashAndCashEquivalentsAtCarryingValue": "13727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3363000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "1433000", "operatingCashflow": "9931000", "capitalExpenditures": "1793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1431000", "cashflowFromInvestment": "-1042000", "stockBasedCompensation": "774000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1047000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35246000, "cost_of_revenue": 14185000, "gross_profit": 21061000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3953000, "depreciation_amortisation": 498000, "ebitda": 4451000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 3752000, "tax_provision": 388000, "effective_tax_rate": null, "net_income": 3364000, "net_income_continuing_ops": 3363000, "net_income_to_common": 3364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13727000, "short_term_investments": 1754000, "net_receivables": 10840000, "inventory": 32694000, "other_current_assets": null, "total_current_assets": 63696000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3086000, "goodwill_and_intangibles": 5344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20792000, "total_assets": 84488000, "short_term_debt": 734000, "accounts_payable": 15864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17094000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1637000, "total_liabilities": 18731000, "total_debt": 734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47096000, "total_equity": 65757000, "shares_outstanding": 24016938, "operating_cash_flow": 9931000, "stock_based_compensation": 774000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1042000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1431000, "free_cash_flow": 11724000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3953000", "ebitda": "4451000", "netIncome": "3364000", "grossProfit": "21061000", "depreciation": "None", "totalRevenue": "35246000", "costOfRevenue": "14185000", "interestIncome": "10000", "incomeBeforeTax": "3752000", "interestExpense": "None", "operatingIncome": "3954000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "388000", "reportedCurrency": "USD", "netInterestIncome": "10000", "nonInterestIncome": "None", "operatingExpenses": "17107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14185000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "498000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "3363000" }, "balance": { "goodwill": "2258000", "inventory": "32694000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "84488000", "longTermDebt": "None", "shortTermDebt": "734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "3086000", "reportedCurrency": "USD", "retainedEarnings": "-47096000", "totalLiabilities": "18731000", "otherCurrentAssets": "4681000", "totalCurrentAssets": "63696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1754000", "currentNetReceivables": "10840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20792000", "currentAccountsPayable": "15864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3958000", "totalShareholderEquity": "65757000", "capitalLeaseObligations": "2346000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17094000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1637000", "cashAndShortTermInvestments": "13727000", "commonStockSharesOutstanding": "24016938", "intangibleAssetsExcludingGoodwill": "3086000", "cashAndCashEquivalentsAtCarryingValue": "13727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3363000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "1433000", "operatingCashflow": "9931000", "capitalExpenditures": "1793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1431000", "cashflowFromInvestment": "-1042000", "stockBasedCompensation": "774000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1047000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "498000", "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": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 28179000, "cost_of_revenue": 11257000, "gross_profit": 16922000, "ebit": 2863000, "ebitda": 3481000, "pretax_income": 2863000, "tax_provision": 628000, "net_income": 2235000, "net_income_to_common": 2235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6495000, "total_current_assets": 57376000, "total_assets": 78562000, "short_term_debt": 672000, "long_term_debt": null, "total_debt": 672000, "total_liabilities": 15419000, "total_equity": 63143000, "shares_outstanding": 24103760, "goodwill_and_intangibles": 5409000 }, "cash_flow": { "operating_cash_flow": -2268000, "capital_expenditure": 2249000, "free_cash_flow": -19000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34775, "ticker_id": 5197, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2863000", "ebitda": "3481000", "netIncome": "2235000", "grossProfit": "16922000", "depreciation": "None", "totalRevenue": "28179000", "costOfRevenue": "11257000", "interestIncome": "97000", "incomeBeforeTax": "2863000", "interestExpense": "None", "operatingIncome": "2863000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "628000", "reportedCurrency": "USD", "netInterestIncome": "97000", "nonInterestIncome": "None", "operatingExpenses": "14059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "618000", "sellingGeneralAndAdministrative": "9959000", "netIncomeFromContinuingOperations": "2235000" }, "balance": { "goodwill": "2258000", "inventory": "34106000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "78562000", "longTermDebt": "None", "shortTermDebt": "672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "3151000", "reportedCurrency": "USD", "retainedEarnings": "-50459000", "totalLiabilities": "15419000", "otherCurrentAssets": "5402000", "totalCurrentAssets": "57376000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2501000", "currentNetReceivables": "8872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19037000", "currentAccountsPayable": "8540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2432000", "totalShareholderEquity": "63143000", "capitalLeaseObligations": "2432000", "otherCurrentLiabilities": "4158000", "totalCurrentLiabilities": "13619000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1800000", "cashAndShortTermInvestments": "6495000", "commonStockSharesOutstanding": "24103760", "intangibleAssetsExcludingGoodwill": "3151000", "cashAndCashEquivalentsAtCarryingValue": "6495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-1820000", "operatingCashflow": "-2268000", "capitalExpenditures": "2249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6000", "cashflowFromInvestment": "1173000", "stockBasedCompensation": "735000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28179000, "cost_of_revenue": 11257000, "gross_profit": 16922000, "research_and_development": null, "selling_general_admin": 9959000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2863000, "depreciation_amortisation": 618000, "ebitda": 3481000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 2863000, "tax_provision": 628000, "effective_tax_rate": null, "net_income": 2235000, "net_income_continuing_ops": 2235000, "net_income_to_common": 2235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6495000, "short_term_investments": 2501000, "net_receivables": 8872000, "inventory": 34106000, "other_current_assets": null, "total_current_assets": 57376000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3151000, "goodwill_and_intangibles": 5409000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19037000, "total_assets": 78562000, "short_term_debt": 672000, "accounts_payable": 8540000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13619000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1800000, "total_liabilities": 15419000, "total_debt": 672000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50459000, "total_equity": 63143000, "shares_outstanding": 24103760, "operating_cash_flow": -2268000, "stock_based_compensation": 735000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1173000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6000, "free_cash_flow": -19000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2863000", "ebitda": "3481000", "netIncome": "2235000", "grossProfit": "16922000", "depreciation": "None", "totalRevenue": "28179000", "costOfRevenue": "11257000", "interestIncome": "97000", "incomeBeforeTax": "2863000", "interestExpense": "None", "operatingIncome": "2863000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "628000", "reportedCurrency": "USD", "netInterestIncome": "97000", "nonInterestIncome": "None", "operatingExpenses": "14059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "618000", "sellingGeneralAndAdministrative": "9959000", "netIncomeFromContinuingOperations": "2235000" }, "balance": { "goodwill": "2258000", "inventory": "34106000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "78562000", "longTermDebt": "None", "shortTermDebt": "672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "3151000", "reportedCurrency": "USD", "retainedEarnings": "-50459000", "totalLiabilities": "15419000", "otherCurrentAssets": "5402000", "totalCurrentAssets": "57376000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2501000", "currentNetReceivables": "8872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19037000", "currentAccountsPayable": "8540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2432000", "totalShareholderEquity": "63143000", "capitalLeaseObligations": "2432000", "otherCurrentLiabilities": "4158000", "totalCurrentLiabilities": "13619000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1800000", "cashAndShortTermInvestments": "6495000", "commonStockSharesOutstanding": "24103760", "intangibleAssetsExcludingGoodwill": "3151000", "cashAndCashEquivalentsAtCarryingValue": "6495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-1820000", "operatingCashflow": "-2268000", "capitalExpenditures": "2249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6000", "cashflowFromInvestment": "1173000", "stockBasedCompensation": "735000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "618000", "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": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 28505000, "cost_of_revenue": 10941000, "gross_profit": 17564000, "ebit": 3326000, "ebitda": 3885000, "pretax_income": 3325000, "tax_provision": 898000, "net_income": 2427000, "net_income_to_common": 2427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7001000, "total_current_assets": 55738000, "total_assets": 77450000, "short_term_debt": 652000, "long_term_debt": null, "total_debt": 652000, "total_liabilities": 17314000, "total_equity": 60136000, "shares_outstanding": 23951297, "goodwill_and_intangibles": 5473000 }, "cash_flow": { "operating_cash_flow": -5458000, "capital_expenditure": 939000, "free_cash_flow": -4519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34776, "ticker_id": 5197, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3326000", "ebitda": "3885000", "netIncome": "2427000", "grossProfit": "17564000", "depreciation": "None", "totalRevenue": "28505000", "costOfRevenue": "10941000", "interestIncome": "116000", "incomeBeforeTax": "3325000", "interestExpense": "None", "operatingIncome": "3326000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "898000", "reportedCurrency": "USD", "netInterestIncome": "116000", "nonInterestIncome": "None", "operatingExpenses": "14238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "559000", "sellingGeneralAndAdministrative": "10338000", "netIncomeFromContinuingOperations": "2427000" }, "balance": { "goodwill": "2258000", "inventory": "32286000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "77450000", "longTermDebt": "None", "shortTermDebt": "652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "3215000", "reportedCurrency": "USD", "retainedEarnings": "-52694000", "totalLiabilities": "17314000", "otherCurrentAssets": "3931000", "totalCurrentAssets": "55738000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5984000", "currentNetReceivables": "6536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21712000", "currentAccountsPayable": "10315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2587000", "totalShareholderEquity": "60136000", "capitalLeaseObligations": "2587000", "otherCurrentLiabilities": "3280000", "totalCurrentLiabilities": "15364000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1950000", "cashAndShortTermInvestments": "7001000", "commonStockSharesOutstanding": "23951297", "intangibleAssetsExcludingGoodwill": "3215000", "cashAndCashEquivalentsAtCarryingValue": "7001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2427000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-9104000", "operatingCashflow": "-5458000", "capitalExpenditures": "939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67000", "cashflowFromInvestment": "4708000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28505000, "cost_of_revenue": 10941000, "gross_profit": 17564000, "research_and_development": null, "selling_general_admin": 10338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3326000, "depreciation_amortisation": 559000, "ebitda": 3885000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 3325000, "tax_provision": 898000, "effective_tax_rate": null, "net_income": 2427000, "net_income_continuing_ops": 2427000, "net_income_to_common": 2427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7001000, "short_term_investments": 5984000, "net_receivables": 6536000, "inventory": 32286000, "other_current_assets": null, "total_current_assets": 55738000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3215000, "goodwill_and_intangibles": 5473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21712000, "total_assets": 77450000, "short_term_debt": 652000, "accounts_payable": 10315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15364000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1950000, "total_liabilities": 17314000, "total_debt": 652000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52694000, "total_equity": 60136000, "shares_outstanding": 23951297, "operating_cash_flow": -5458000, "stock_based_compensation": 700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 939000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4708000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 67000, "free_cash_flow": -4519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3326000", "ebitda": "3885000", "netIncome": "2427000", "grossProfit": "17564000", "depreciation": "None", "totalRevenue": "28505000", "costOfRevenue": "10941000", "interestIncome": "116000", "incomeBeforeTax": "3325000", "interestExpense": "None", "operatingIncome": "3326000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "898000", "reportedCurrency": "USD", "netInterestIncome": "116000", "nonInterestIncome": "None", "operatingExpenses": "14238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "559000", "sellingGeneralAndAdministrative": "10338000", "netIncomeFromContinuingOperations": "2427000" }, "balance": { "goodwill": "2258000", "inventory": "32286000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "77450000", "longTermDebt": "None", "shortTermDebt": "652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "3215000", "reportedCurrency": "USD", "retainedEarnings": "-52694000", "totalLiabilities": "17314000", "otherCurrentAssets": "3931000", "totalCurrentAssets": "55738000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5984000", "currentNetReceivables": "6536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21712000", "currentAccountsPayable": "10315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2587000", "totalShareholderEquity": "60136000", "capitalLeaseObligations": "2587000", "otherCurrentLiabilities": "3280000", "totalCurrentLiabilities": "15364000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1950000", "cashAndShortTermInvestments": "7001000", "commonStockSharesOutstanding": "23951297", "intangibleAssetsExcludingGoodwill": "3215000", "cashAndCashEquivalentsAtCarryingValue": "7001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2427000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-9104000", "operatingCashflow": "-5458000", "capitalExpenditures": "939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67000", "cashflowFromInvestment": "4708000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "559000", "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": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 26190000, "cost_of_revenue": 10266000, "gross_profit": 15924000, "ebit": 1696000, "ebitda": 2136000, "pretax_income": 1802000, "tax_provision": 140000, "net_income": 1662000, "net_income_to_common": 1662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7669000, "total_current_assets": 48812000, "total_assets": 71038000, "short_term_debt": 572000, "long_term_debt": null, "total_debt": 572000, "total_liabilities": 14211000, "total_equity": 56827000, "shares_outstanding": 24098635, "goodwill_and_intangibles": 5531000 }, "cash_flow": { "operating_cash_flow": -3777000, "capital_expenditure": 2642000, "free_cash_flow": -1135000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34777, "ticker_id": 5197, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1696000", "ebitda": "2136000", "netIncome": "1662000", "grossProfit": "15924000", "depreciation": "None", "totalRevenue": "26190000", "costOfRevenue": "10266000", "interestIncome": "186000", "incomeBeforeTax": "1802000", "interestExpense": "None", "operatingIncome": "1696000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "140000", "reportedCurrency": "USD", "netInterestIncome": "186000", "nonInterestIncome": "None", "operatingExpenses": "14228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440000", "sellingGeneralAndAdministrative": "10128000", "netIncomeFromContinuingOperations": "1662000" }, "balance": { "goodwill": "2258000", "inventory": "23182000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "71038000", "longTermDebt": "None", "shortTermDebt": "572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "3273000", "reportedCurrency": "USD", "retainedEarnings": "-55121000", "totalLiabilities": "14211000", "otherCurrentAssets": "3441000", "totalCurrentAssets": "48812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "11620000", "currentNetReceivables": "2900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22226000", "currentAccountsPayable": "8272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2535000", "totalShareholderEquity": "56827000", "capitalLeaseObligations": "2535000", "otherCurrentLiabilities": "2474000", "totalCurrentLiabilities": "12237000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1974000", "cashAndShortTermInvestments": "7669000", "commonStockSharesOutstanding": "24098635", "intangibleAssetsExcludingGoodwill": "3273000", "cashAndCashEquivalentsAtCarryingValue": "7669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1662000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-3210000", "operatingCashflow": "-3777000", "capitalExpenditures": "2642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26000", "cashflowFromInvestment": "-5298000", "stockBasedCompensation": "840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26190000, "cost_of_revenue": 10266000, "gross_profit": 15924000, "research_and_development": null, "selling_general_admin": 10128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1696000, "depreciation_amortisation": 440000, "ebitda": 2136000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1802000, "tax_provision": 140000, "effective_tax_rate": null, "net_income": 1662000, "net_income_continuing_ops": 1662000, "net_income_to_common": 1662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7669000, "short_term_investments": 11620000, "net_receivables": 2900000, "inventory": 23182000, "other_current_assets": null, "total_current_assets": 48812000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3273000, "goodwill_and_intangibles": 5531000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22226000, "total_assets": 71038000, "short_term_debt": 572000, "accounts_payable": 8272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12237000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1974000, "total_liabilities": 14211000, "total_debt": 572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55121000, "total_equity": 56827000, "shares_outstanding": 24098635, "operating_cash_flow": -3777000, "stock_based_compensation": 840000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5298000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26000, "free_cash_flow": -1135000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1696000", "ebitda": "2136000", "netIncome": "1662000", "grossProfit": "15924000", "depreciation": "None", "totalRevenue": "26190000", "costOfRevenue": "10266000", "interestIncome": "186000", "incomeBeforeTax": "1802000", "interestExpense": "None", "operatingIncome": "1696000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "140000", "reportedCurrency": "USD", "netInterestIncome": "186000", "nonInterestIncome": "None", "operatingExpenses": "14228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440000", "sellingGeneralAndAdministrative": "10128000", "netIncomeFromContinuingOperations": "1662000" }, "balance": { "goodwill": "2258000", "inventory": "23182000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "71038000", "longTermDebt": "None", "shortTermDebt": "572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "3273000", "reportedCurrency": "USD", "retainedEarnings": "-55121000", "totalLiabilities": "14211000", "otherCurrentAssets": "3441000", "totalCurrentAssets": "48812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "11620000", "currentNetReceivables": "2900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22226000", "currentAccountsPayable": "8272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2535000", "totalShareholderEquity": "56827000", "capitalLeaseObligations": "2535000", "otherCurrentLiabilities": "2474000", "totalCurrentLiabilities": "12237000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1974000", "cashAndShortTermInvestments": "7669000", "commonStockSharesOutstanding": "24098635", "intangibleAssetsExcludingGoodwill": "3273000", "cashAndCashEquivalentsAtCarryingValue": "7669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1662000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-3210000", "operatingCashflow": "-3777000", "capitalExpenditures": "2642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26000", "cashflowFromInvestment": "-5298000", "stockBasedCompensation": "840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "440000", "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": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 27979000, "cost_of_revenue": 10418000, "gross_profit": 17561000, "ebit": 4093000, "ebitda": 4471000, "pretax_income": 4038999, "tax_provision": -5633000, "net_income": 9672000, "net_income_to_common": 9672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16829000, "total_current_assets": 50958000, "total_assets": 71922000, "short_term_debt": 539000, "long_term_debt": null, "total_debt": 539000, "total_liabilities": 17553000, "total_equity": 54369000, "shares_outstanding": 23754328, "goodwill_and_intangibles": 5595000 }, "cash_flow": { "operating_cash_flow": 7260000, "capital_expenditure": 965000, "free_cash_flow": 8225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34778, "ticker_id": 5197, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4093000", "ebitda": "4471000", "netIncome": "9672000", "grossProfit": "17561000", "depreciation": "None", "totalRevenue": "27979000", "costOfRevenue": "10418000", "interestIncome": "141000", "incomeBeforeTax": "4038999", "interestExpense": "None", "operatingIncome": "4093000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "-5633000", "reportedCurrency": "USD", "netInterestIncome": "141000", "nonInterestIncome": "None", "operatingExpenses": "13468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378000", "sellingGeneralAndAdministrative": "8135000", "netIncomeFromContinuingOperations": "9672000" }, "balance": { "goodwill": "2258000", "inventory": "19972000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "71922000", "longTermDebt": "None", "shortTermDebt": "539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "3337000", "reportedCurrency": "USD", "retainedEarnings": "-56783000", "totalLiabilities": "17553000", "otherCurrentAssets": "2623000", "totalCurrentAssets": "50958000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8904000", "currentNetReceivables": "2630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20964000", "currentAccountsPayable": "7715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2637000", "totalShareholderEquity": "54369000", "capitalLeaseObligations": "2637000", "otherCurrentLiabilities": "4823000", "totalCurrentLiabilities": "15438000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2115000", "cashAndShortTermInvestments": "16829000", "commonStockSharesOutstanding": "23754328", "intangibleAssetsExcludingGoodwill": "3337000", "cashAndCashEquivalentsAtCarryingValue": "16829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9672000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "55000", "operatingCashflow": "7260000", "capitalExpenditures": "965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-628000", "cashflowFromInvestment": "-9845000", "stockBasedCompensation": "788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-628000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27979000, "cost_of_revenue": 10418000, "gross_profit": 17561000, "research_and_development": null, "selling_general_admin": 8135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4093000, "depreciation_amortisation": 378000, "ebitda": 4471000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 4038999, "tax_provision": -5633000, "effective_tax_rate": null, "net_income": 9672000, "net_income_continuing_ops": 9672000, "net_income_to_common": 9672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16829000, "short_term_investments": 8904000, "net_receivables": 2630000, "inventory": 19972000, "other_current_assets": null, "total_current_assets": 50958000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3337000, "goodwill_and_intangibles": 5595000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20964000, "total_assets": 71922000, "short_term_debt": 539000, "accounts_payable": 7715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15438000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2115000, "total_liabilities": 17553000, "total_debt": 539000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56783000, "total_equity": 54369000, "shares_outstanding": 23754328, "operating_cash_flow": 7260000, "stock_based_compensation": 788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9845000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -628000, "free_cash_flow": 8225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4093000", "ebitda": "4471000", "netIncome": "9672000", "grossProfit": "17561000", "depreciation": "None", "totalRevenue": "27979000", "costOfRevenue": "10418000", "interestIncome": "141000", "incomeBeforeTax": "4038999", "interestExpense": "None", "operatingIncome": "4093000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "-5633000", "reportedCurrency": "USD", "netInterestIncome": "141000", "nonInterestIncome": "None", "operatingExpenses": "13468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378000", "sellingGeneralAndAdministrative": "8135000", "netIncomeFromContinuingOperations": "9672000" }, "balance": { "goodwill": "2258000", "inventory": "19972000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "71922000", "longTermDebt": "None", "shortTermDebt": "539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "3337000", "reportedCurrency": "USD", "retainedEarnings": "-56783000", "totalLiabilities": "17553000", "otherCurrentAssets": "2623000", "totalCurrentAssets": "50958000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8904000", "currentNetReceivables": "2630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20964000", "currentAccountsPayable": "7715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2637000", "totalShareholderEquity": "54369000", "capitalLeaseObligations": "2637000", "otherCurrentLiabilities": "4823000", "totalCurrentLiabilities": "15438000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2115000", "cashAndShortTermInvestments": "16829000", "commonStockSharesOutstanding": "23754328", "intangibleAssetsExcludingGoodwill": "3337000", "cashAndCashEquivalentsAtCarryingValue": "16829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9672000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "55000", "operatingCashflow": "7260000", "capitalExpenditures": "965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-628000", "cashflowFromInvestment": "-9845000", "stockBasedCompensation": "788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-628000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 20854000, "cost_of_revenue": 7842000, "gross_profit": 13012000, "ebit": 828000, "ebitda": 1266000, "pretax_income": 947000, "tax_provision": -78000, "net_income": 1025000, "net_income_to_common": 1025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20077000, "total_current_assets": 43985000, "total_assets": 59004000, "short_term_debt": 596000, "long_term_debt": null, "total_debt": 596000, "total_liabilities": 14465000, "total_equity": 44539000, "shares_outstanding": 23410159, "goodwill_and_intangibles": 5659000 }, "cash_flow": { "operating_cash_flow": -1396000, "capital_expenditure": 689000, "free_cash_flow": -707000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34780, "ticker_id": 5197, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "828000", "ebitda": "1266000", "netIncome": "1025000", "grossProfit": "13012000", "depreciation": "None", "totalRevenue": "20854000", "costOfRevenue": "7842000", "interestIncome": "281000", "incomeBeforeTax": "947000", "interestExpense": "None", "operatingIncome": "828000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "-78000", "reportedCurrency": "USD", "netInterestIncome": "281000", "nonInterestIncome": "None", "operatingExpenses": "12184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438000", "sellingGeneralAndAdministrative": "8884000", "netIncomeFromContinuingOperations": "1025000" }, "balance": { "goodwill": "2258000", "inventory": "19797000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "59004000", "longTermDebt": "None", "shortTermDebt": "596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "3401000", "reportedCurrency": "USD", "retainedEarnings": "-66456000", "totalLiabilities": "14465000", "otherCurrentAssets": "1983000", "totalCurrentAssets": "43985000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15020000", "currentAccountsPayable": "7166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2495000", "totalShareholderEquity": "44539000", "capitalLeaseObligations": "2495000", "otherCurrentLiabilities": "3496000", "totalCurrentLiabilities": "12538000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1927000", "cashAndShortTermInvestments": "20077000", "commonStockSharesOutstanding": "23410159", "intangibleAssetsExcludingGoodwill": "3401000", "cashAndCashEquivalentsAtCarryingValue": "20077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1024999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-4297000", "operatingCashflow": "-1396000", "capitalExpenditures": "689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2999000", "cashflowFromInvestment": "-689000", "stockBasedCompensation": "819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20854000, "cost_of_revenue": 7842000, "gross_profit": 13012000, "research_and_development": null, "selling_general_admin": 8884000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 828000, "depreciation_amortisation": 438000, "ebitda": 1266000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 947000, "tax_provision": -78000, "effective_tax_rate": null, "net_income": 1025000, "net_income_continuing_ops": 1025000, "net_income_to_common": 1025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20077000, "short_term_investments": null, "net_receivables": 2128000, "inventory": 19797000, "other_current_assets": null, "total_current_assets": 43985000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3401000, "goodwill_and_intangibles": 5659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15020000, "total_assets": 59004000, "short_term_debt": 596000, "accounts_payable": 7166000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12538000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1927000, "total_liabilities": 14465000, "total_debt": 596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66456000, "total_equity": 44539000, "shares_outstanding": 23410159, "operating_cash_flow": -1396000, "stock_based_compensation": 819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -689000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2999000, "free_cash_flow": -707000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "828000", "ebitda": "1266000", "netIncome": "1025000", "grossProfit": "13012000", "depreciation": "None", "totalRevenue": "20854000", "costOfRevenue": "7842000", "interestIncome": "281000", "incomeBeforeTax": "947000", "interestExpense": "None", "operatingIncome": "828000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "-78000", "reportedCurrency": "USD", "netInterestIncome": "281000", "nonInterestIncome": "None", "operatingExpenses": "12184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438000", "sellingGeneralAndAdministrative": "8884000", "netIncomeFromContinuingOperations": "1025000" }, "balance": { "goodwill": "2258000", "inventory": "19797000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "59004000", "longTermDebt": "None", "shortTermDebt": "596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "3401000", "reportedCurrency": "USD", "retainedEarnings": "-66456000", "totalLiabilities": "14465000", "otherCurrentAssets": "1983000", "totalCurrentAssets": "43985000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15020000", "currentAccountsPayable": "7166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2495000", "totalShareholderEquity": "44539000", "capitalLeaseObligations": "2495000", "otherCurrentLiabilities": "3496000", "totalCurrentLiabilities": "12538000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1927000", "cashAndShortTermInvestments": "20077000", "commonStockSharesOutstanding": "23410159", "intangibleAssetsExcludingGoodwill": "3401000", "cashAndCashEquivalentsAtCarryingValue": "20077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1024999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-4297000", "operatingCashflow": "-1396000", "capitalExpenditures": "689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2999000", "cashflowFromInvestment": "-689000", "stockBasedCompensation": "819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 20269000, "cost_of_revenue": 7709000, "gross_profit": 12560000, "ebit": 1913000, "ebitda": 2250000, "pretax_income": 2080000, "tax_provision": 3000, "net_income": 2077000, "net_income_to_common": 2077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24788000, "total_current_assets": 43702000, "total_assets": 57523000, "short_term_debt": 552000, "long_term_debt": null, "total_debt": 552000, "total_liabilities": 12210000, "total_equity": 45313000, "shares_outstanding": 23731076, "goodwill_and_intangibles": 5706000 }, "cash_flow": { "operating_cash_flow": 1933000, "capital_expenditure": 522000, "free_cash_flow": 2455000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34781, "ticker_id": 5197, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1913000", "ebitda": "2250000", "netIncome": "2077000", "grossProfit": "12560000", "depreciation": "None", "totalRevenue": "20269000", "costOfRevenue": "7709000", "interestIncome": "323000", "incomeBeforeTax": "2080000", "interestExpense": "None", "operatingIncome": "1913000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "323000", "nonInterestIncome": "None", "operatingExpenses": "10647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337000", "sellingGeneralAndAdministrative": "8135000", "netIncomeFromContinuingOperations": "2077000" }, "balance": { "goodwill": "2265000", "inventory": "15500000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "57523000", "longTermDebt": "None", "shortTermDebt": "552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "3441000", "reportedCurrency": "USD", "retainedEarnings": "-67481000", "totalLiabilities": "12210000", "otherCurrentAssets": "1779000", "totalCurrentAssets": "43702000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13821000", "currentAccountsPayable": "6450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1551000", "totalShareholderEquity": "45313000", "capitalLeaseObligations": "1551000", "otherCurrentLiabilities": "2395000", "totalCurrentLiabilities": "11166000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1044000", "cashAndShortTermInvestments": "24788000", "commonStockSharesOutstanding": "23731076", "intangibleAssetsExcludingGoodwill": "3441000", "cashAndCashEquivalentsAtCarryingValue": "24788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2077000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "-3372000", "operatingCashflow": "1933000", "capitalExpenditures": "522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-935000", "cashflowFromInvestment": "-522000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1053000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20269000, "cost_of_revenue": 7709000, "gross_profit": 12560000, "research_and_development": null, "selling_general_admin": 8135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1913000, "depreciation_amortisation": 337000, "ebitda": 2250000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 2080000, "tax_provision": 3000, "effective_tax_rate": null, "net_income": 2077000, "net_income_continuing_ops": 2077000, "net_income_to_common": 2077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24788000, "short_term_investments": null, "net_receivables": 1635000, "inventory": 15500000, "other_current_assets": null, "total_current_assets": 43702000, "net_ppe": null, "goodwill": 2265000, "intangible_assets": 3441000, "goodwill_and_intangibles": 5706000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13821000, "total_assets": 57523000, "short_term_debt": 552000, "accounts_payable": 6450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11166000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1044000, "total_liabilities": 12210000, "total_debt": 552000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67481000, "total_equity": 45313000, "shares_outstanding": 23731076, "operating_cash_flow": 1933000, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -522000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -935000, "free_cash_flow": 2455000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1913000", "ebitda": "2250000", "netIncome": "2077000", "grossProfit": "12560000", "depreciation": "None", "totalRevenue": "20269000", "costOfRevenue": "7709000", "interestIncome": "323000", "incomeBeforeTax": "2080000", "interestExpense": "None", "operatingIncome": "1913000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "323000", "nonInterestIncome": "None", "operatingExpenses": "10647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337000", "sellingGeneralAndAdministrative": "8135000", "netIncomeFromContinuingOperations": "2077000" }, "balance": { "goodwill": "2265000", "inventory": "15500000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "57523000", "longTermDebt": "None", "shortTermDebt": "552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "3441000", "reportedCurrency": "USD", "retainedEarnings": "-67481000", "totalLiabilities": "12210000", "otherCurrentAssets": "1779000", "totalCurrentAssets": "43702000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13821000", "currentAccountsPayable": "6450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1551000", "totalShareholderEquity": "45313000", "capitalLeaseObligations": "1551000", "otherCurrentLiabilities": "2395000", "totalCurrentLiabilities": "11166000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1044000", "cashAndShortTermInvestments": "24788000", "commonStockSharesOutstanding": "23731076", "intangibleAssetsExcludingGoodwill": "3441000", "cashAndCashEquivalentsAtCarryingValue": "24788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2077000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "-3372000", "operatingCashflow": "1933000", "capitalExpenditures": "522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-935000", "cashflowFromInvestment": "-522000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1053000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337000", "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": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 16654000, "cost_of_revenue": 7015000, "gross_profit": 9639000, "ebit": -164000, "ebitda": 174000, "pretax_income": 17000, "tax_provision": 330000, "net_income": 17000, "net_income_to_common": 17000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24176000, "total_current_assets": 38971000, "total_assets": 52742000, "short_term_debt": 641000, "long_term_debt": null, "total_debt": 641000, "total_liabilities": 9573000, "total_equity": 43169000, "shares_outstanding": 22838827, "goodwill_and_intangibles": 5768000 }, "cash_flow": { "operating_cash_flow": 3942000, "capital_expenditure": 171000, "free_cash_flow": 4113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34782, "ticker_id": 5197, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-164000", "ebitda": "174000", "netIncome": "17000", "grossProfit": "9639000", "depreciation": "None", "totalRevenue": "16654000", "costOfRevenue": "7015000", "interestIncome": "280000", "incomeBeforeTax": "17000", "interestExpense": "239000", "operatingIncome": "-164000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "330000", "reportedCurrency": "USD", "netInterestIncome": "280000", "nonInterestIncome": "None", "operatingExpenses": "9803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338000", "sellingGeneralAndAdministrative": "6903000", "netIncomeFromContinuingOperations": "17000" }, "balance": { "goodwill": "2258000", "inventory": "12128000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "52742000", "longTermDebt": "None", "shortTermDebt": "641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "3510000", "reportedCurrency": "USD", "retainedEarnings": "-69558000", "totalLiabilities": "9573000", "otherCurrentAssets": "1131000", "totalCurrentAssets": "38971000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13771000", "currentAccountsPayable": "3193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1776000", "totalShareholderEquity": "43169000", "capitalLeaseObligations": "1776000", "otherCurrentLiabilities": "1312000", "totalCurrentLiabilities": "8367000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1206000", "cashAndShortTermInvestments": "24176000", "commonStockSharesOutstanding": "22838827", "intangibleAssetsExcludingGoodwill": "3510000", "cashAndCashEquivalentsAtCarryingValue": "24176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "1762000", "operatingCashflow": "3942000", "capitalExpenditures": "171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10000", "cashflowFromInvestment": "-171000", "stockBasedCompensation": "938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16654000, "cost_of_revenue": 7015000, "gross_profit": 9639000, "research_and_development": 600000, "selling_general_admin": 6903000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -164000, "depreciation_amortisation": 338000, "ebitda": 174000, "interest_expense": 239000, "interest_income": null, "other_non_operating": null, "pretax_income": 17000, "tax_provision": 330000, "effective_tax_rate": null, "net_income": 17000, "net_income_continuing_ops": 17000, "net_income_to_common": 17000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24176000, "short_term_investments": null, "net_receivables": 1536000, "inventory": 12128000, "other_current_assets": null, "total_current_assets": 38971000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3510000, "goodwill_and_intangibles": 5768000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13771000, "total_assets": 52742000, "short_term_debt": 641000, "accounts_payable": 3193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8367000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1206000, "total_liabilities": 9573000, "total_debt": 641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -69558000, "total_equity": 43169000, "shares_outstanding": 22838827, "operating_cash_flow": 3942000, "stock_based_compensation": 938000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10000, "free_cash_flow": 4113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-164000", "ebitda": "174000", "netIncome": "17000", "grossProfit": "9639000", "depreciation": "None", "totalRevenue": "16654000", "costOfRevenue": "7015000", "interestIncome": "280000", "incomeBeforeTax": "17000", "interestExpense": "239000", "operatingIncome": "-164000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "330000", "reportedCurrency": "USD", "netInterestIncome": "280000", "nonInterestIncome": "None", "operatingExpenses": "9803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338000", "sellingGeneralAndAdministrative": "6903000", "netIncomeFromContinuingOperations": "17000" }, "balance": { "goodwill": "2258000", "inventory": "12128000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "52742000", "longTermDebt": "None", "shortTermDebt": "641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "3510000", "reportedCurrency": "USD", "retainedEarnings": "-69558000", "totalLiabilities": "9573000", "otherCurrentAssets": "1131000", "totalCurrentAssets": "38971000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13771000", "currentAccountsPayable": "3193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1776000", "totalShareholderEquity": "43169000", "capitalLeaseObligations": "1776000", "otherCurrentLiabilities": "1312000", "totalCurrentLiabilities": "8367000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1206000", "cashAndShortTermInvestments": "24176000", "commonStockSharesOutstanding": "22838827", "intangibleAssetsExcludingGoodwill": "3510000", "cashAndCashEquivalentsAtCarryingValue": "24176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "1762000", "operatingCashflow": "3942000", "capitalExpenditures": "171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10000", "cashflowFromInvestment": "-171000", "stockBasedCompensation": "938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 15640000, "cost_of_revenue": 6596000, "gross_profit": 9044000, "ebit": -870000, "ebitda": -529000, "pretax_income": -499000, "tax_provision": 330000, "net_income": -829000, "net_income_to_common": -829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20498000, "total_current_assets": 38201000, "total_assets": 52314000, "short_term_debt": 644000, "long_term_debt": null, "total_debt": 644000, "total_liabilities": 9995000, "total_equity": 42319000, "shares_outstanding": 21991313, "goodwill_and_intangibles": 5841000 }, "cash_flow": { "operating_cash_flow": 7520000, "capital_expenditure": 561000, "free_cash_flow": 8081000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34783, "ticker_id": 5197, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-870000", "ebitda": "-529000", "netIncome": "-829000", "grossProfit": "9044000", "depreciation": "None", "totalRevenue": "15640000", "costOfRevenue": "6596000", "interestIncome": "None", "incomeBeforeTax": "-499000", "interestExpense": "239000", "operatingIncome": "-870000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "330000", "reportedCurrency": "USD", "netInterestIncome": "168000", "nonInterestIncome": "None", "operatingExpenses": "9915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341000", "sellingGeneralAndAdministrative": "6700000", "netIncomeFromContinuingOperations": "-829000" }, "balance": { "goodwill": "2258000", "inventory": "13890000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "52314000", "longTermDebt": "None", "shortTermDebt": "644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "3583000", "reportedCurrency": "USD", "retainedEarnings": "-69575000", "totalLiabilities": "9995000", "otherCurrentAssets": "868000", "totalCurrentAssets": "38201000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "2945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14113000", "currentAccountsPayable": "2617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1902000", "totalShareholderEquity": "42319000", "capitalLeaseObligations": "1902000", "otherCurrentLiabilities": "2707000", "totalCurrentLiabilities": "8646000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1349000", "cashAndShortTermInvestments": "20498000", "commonStockSharesOutstanding": "21991313", "intangibleAssetsExcludingGoodwill": "3583000", "cashAndCashEquivalentsAtCarryingValue": "20498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-829000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "2859000", "operatingCashflow": "7520000", "capitalExpenditures": "561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34000", "cashflowFromInvestment": "-561000", "stockBasedCompensation": "686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15640000, "cost_of_revenue": 6596000, "gross_profit": 9044000, "research_and_development": 600000, "selling_general_admin": 6700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -870000, "depreciation_amortisation": 341000, "ebitda": -529000, "interest_expense": 239000, "interest_income": null, "other_non_operating": null, "pretax_income": -499000, "tax_provision": 330000, "effective_tax_rate": null, "net_income": -829000, "net_income_continuing_ops": -829000, "net_income_to_common": -829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20498000, "short_term_investments": 0, "net_receivables": 2945000, "inventory": 13890000, "other_current_assets": null, "total_current_assets": 38201000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3583000, "goodwill_and_intangibles": 5841000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14113000, "total_assets": 52314000, "short_term_debt": 644000, "accounts_payable": 2617000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8646000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1349000, "total_liabilities": 9995000, "total_debt": 644000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -69575000, "total_equity": 42319000, "shares_outstanding": 21991313, "operating_cash_flow": 7520000, "stock_based_compensation": 686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 561000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -561000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34000, "free_cash_flow": 8081000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-870000", "ebitda": "-529000", "netIncome": "-829000", "grossProfit": "9044000", "depreciation": "None", "totalRevenue": "15640000", "costOfRevenue": "6596000", "interestIncome": "None", "incomeBeforeTax": "-499000", "interestExpense": "239000", "operatingIncome": "-870000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "330000", "reportedCurrency": "USD", "netInterestIncome": "168000", "nonInterestIncome": "None", "operatingExpenses": "9915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341000", "sellingGeneralAndAdministrative": "6700000", "netIncomeFromContinuingOperations": "-829000" }, "balance": { "goodwill": "2258000", "inventory": "13890000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "52314000", "longTermDebt": "None", "shortTermDebt": "644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "3583000", "reportedCurrency": "USD", "retainedEarnings": "-69575000", "totalLiabilities": "9995000", "otherCurrentAssets": "868000", "totalCurrentAssets": "38201000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "2945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14113000", "currentAccountsPayable": "2617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1902000", "totalShareholderEquity": "42319000", "capitalLeaseObligations": "1902000", "otherCurrentLiabilities": "2707000", "totalCurrentLiabilities": "8646000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1349000", "cashAndShortTermInvestments": "20498000", "commonStockSharesOutstanding": "21991313", "intangibleAssetsExcludingGoodwill": "3583000", "cashAndCashEquivalentsAtCarryingValue": "20498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-829000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "2859000", "operatingCashflow": "7520000", "capitalExpenditures": "561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34000", "cashflowFromInvestment": "-561000", "stockBasedCompensation": "686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 7085000, "cost_of_revenue": 3927000, "gross_profit": 3158000, "ebit": -4109000, "ebitda": -4102000, "pretax_income": -4218000, "tax_provision": -124000, "net_income": -4094000, "net_income_to_common": -4094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13654000, "total_current_assets": 34946000, "total_assets": 49591000, "short_term_debt": 653000, "long_term_debt": null, "total_debt": 653000, "total_liabilities": 7368000, "total_equity": 42223000, "shares_outstanding": 21960163, "goodwill_and_intangibles": 5913000 }, "cash_flow": { "operating_cash_flow": -1266000, "capital_expenditure": 194000, "free_cash_flow": -1072000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34785, "ticker_id": 5197, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4109000", "ebitda": "-4102000", "netIncome": "-4094000", "grossProfit": "3158000", "depreciation": "None", "totalRevenue": "7085000", "costOfRevenue": "3927000", "interestIncome": "239000", "incomeBeforeTax": "-4218000", "interestExpense": "239000", "operatingIncome": "-4109000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "-124000", "reportedCurrency": "USD", "netInterestIncome": "239000", "nonInterestIncome": "None", "operatingExpenses": "7267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7000", "sellingGeneralAndAdministrative": "5967000", "netIncomeFromContinuingOperations": "-4094000" }, "balance": { "goodwill": "2258000", "inventory": "16687000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "49591000", "longTermDebt": "None", "shortTermDebt": "653000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "3655000", "reportedCurrency": "USD", "retainedEarnings": "-68747000", "totalLiabilities": "7368000", "otherCurrentAssets": "963000", "totalCurrentAssets": "34946000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14645000", "currentAccountsPayable": "1750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5557000", "shortLongTermDebtTotal": "2020000", "totalShareholderEquity": "42223000", "capitalLeaseObligations": "2020000", "otherCurrentLiabilities": "2118000", "totalCurrentLiabilities": "5862000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1506000", "cashAndShortTermInvestments": "13654000", "commonStockSharesOutstanding": "21960163", "intangibleAssetsExcludingGoodwill": "3655000", "cashAndCashEquivalentsAtCarryingValue": "13654000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4094000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "360000", "operatingCashflow": "-1266000", "capitalExpenditures": "194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-456000", "cashflowFromInvestment": "-194000", "stockBasedCompensation": "1738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7085000, "cost_of_revenue": 3927000, "gross_profit": 3158000, "research_and_development": null, "selling_general_admin": 5967000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4109000, "depreciation_amortisation": 7000, "ebitda": -4102000, "interest_expense": 239000, "interest_income": null, "other_non_operating": null, "pretax_income": -4218000, "tax_provision": -124000, "effective_tax_rate": null, "net_income": -4094000, "net_income_continuing_ops": -4094000, "net_income_to_common": -4094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13654000, "short_term_investments": null, "net_receivables": 3642000, "inventory": 16687000, "other_current_assets": null, "total_current_assets": 34946000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3655000, "goodwill_and_intangibles": 5913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14645000, "total_assets": 49591000, "short_term_debt": 653000, "accounts_payable": 1750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5862000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1506000, "total_liabilities": 7368000, "total_debt": 653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -68747000, "total_equity": 42223000, "shares_outstanding": 21960163, "operating_cash_flow": -1266000, "stock_based_compensation": 1738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -456000, "free_cash_flow": -1072000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4109000", "ebitda": "-4102000", "netIncome": "-4094000", "grossProfit": "3158000", "depreciation": "None", "totalRevenue": "7085000", "costOfRevenue": "3927000", "interestIncome": "239000", "incomeBeforeTax": "-4218000", "interestExpense": "239000", "operatingIncome": "-4109000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "-124000", "reportedCurrency": "USD", "netInterestIncome": "239000", "nonInterestIncome": "None", "operatingExpenses": "7267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7000", "sellingGeneralAndAdministrative": "5967000", "netIncomeFromContinuingOperations": "-4094000" }, "balance": { "goodwill": "2258000", "inventory": "16687000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "49591000", "longTermDebt": "None", "shortTermDebt": "653000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "3655000", "reportedCurrency": "USD", "retainedEarnings": "-68747000", "totalLiabilities": "7368000", "otherCurrentAssets": "963000", "totalCurrentAssets": "34946000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14645000", "currentAccountsPayable": "1750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5557000", "shortLongTermDebtTotal": "2020000", "totalShareholderEquity": "42223000", "capitalLeaseObligations": "2020000", "otherCurrentLiabilities": "2118000", "totalCurrentLiabilities": "5862000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1506000", "cashAndShortTermInvestments": "13654000", "commonStockSharesOutstanding": "21960163", "intangibleAssetsExcludingGoodwill": "3655000", "cashAndCashEquivalentsAtCarryingValue": "13654000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4094000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "360000", "operatingCashflow": "-1266000", "capitalExpenditures": "194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-456000", "cashflowFromInvestment": "-194000", "stockBasedCompensation": "1738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "income_statement": { "revenue": 11508000, "cost_of_revenue": 5309000, "gross_profit": 6199000, "ebit": -992000, "ebitda": -354000, "pretax_income": -1099000, "tax_provision": 17000, "net_income": -1116000, "net_income_to_common": -1116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15360000, "total_current_assets": 38234000, "total_assets": 53423000, "short_term_debt": 731000, "long_term_debt": null, "total_debt": 731000, "total_liabilities": 8974000, "total_equity": 44449000, "shares_outstanding": 21866260, "goodwill_and_intangibles": 5985000 }, "cash_flow": { "operating_cash_flow": 1008999, "capital_expenditure": 58000, "free_cash_flow": 1066999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34786, "ticker_id": 5197, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:37.584886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-992000", "ebitda": "-354000", "netIncome": "-1116000", "grossProfit": "6199000", "depreciation": "None", "totalRevenue": "11508000", "costOfRevenue": "5309000", "interestIncome": "143000", "incomeBeforeTax": "-1099000", "interestExpense": "317000", "operatingIncome": "-992000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "17000", "reportedCurrency": "USD", "netInterestIncome": "143000", "nonInterestIncome": "None", "operatingExpenses": "7191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-426000", "costofGoodsAndServicesSold": "5309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "638000", "sellingGeneralAndAdministrative": "6415000", "netIncomeFromContinuingOperations": "-1116000" }, "balance": { "goodwill": "2258000", "inventory": "17466000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "53423000", "longTermDebt": "None", "shortTermDebt": "731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "3727000", "reportedCurrency": "USD", "retainedEarnings": "-64653000", "totalLiabilities": "8974000", "otherCurrentAssets": "1215000", "totalCurrentAssets": "38234000", "currentLongTermDebt": "None", "longTermInvestments": "183000", "shortTermInvestments": "None", "currentNetReceivables": "4193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15189000", "currentAccountsPayable": "3456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3336000", "shortLongTermDebtTotal": "2198000", "totalShareholderEquity": "44449000", "capitalLeaseObligations": "2198000", "otherCurrentLiabilities": "1863000", "totalCurrentLiabilities": "7308000", "otherNonCurrentLiabilities": "1467000", "totalNonCurrentLiabilities": "1666000", "cashAndShortTermInvestments": "15360000", "commonStockSharesOutstanding": "21866260", "intangibleAssetsExcludingGoodwill": "3727000", "cashAndCashEquivalentsAtCarryingValue": "15360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "1008999", "capitalExpenditures": "58000", "changeInReceivables": "-229000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1", "cashflowFromInvestment": "58000", "stockBasedCompensation": "1487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1067000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11508000, "cost_of_revenue": 5309000, "gross_profit": 6199000, "research_and_development": null, "selling_general_admin": 6415000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -992000, "depreciation_amortisation": 638000, "ebitda": -354000, "interest_expense": 317000, "interest_income": null, "other_non_operating": null, "pretax_income": -1099000, "tax_provision": 17000, "effective_tax_rate": null, "net_income": -1116000, "net_income_continuing_ops": -1116000, "net_income_to_common": -1116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15360000, "short_term_investments": null, "net_receivables": 4193000, "inventory": 17466000, "other_current_assets": null, "total_current_assets": 38234000, "net_ppe": null, "goodwill": 2258000, "intangible_assets": 3727000, "goodwill_and_intangibles": 5985000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15189000, "total_assets": 53423000, "short_term_debt": 731000, "accounts_payable": 3456000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7308000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1666000, "total_liabilities": 8974000, "total_debt": 731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64653000, "total_equity": 44449000, "shares_outstanding": 21866260, "operating_cash_flow": 1008999, "stock_based_compensation": 1487000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 58000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1, "free_cash_flow": 1066999, "net_change_in_cash": 1067000 }, "raw_data": { "income": { "ebit": "-992000", "ebitda": "-354000", "netIncome": "-1116000", "grossProfit": "6199000", "depreciation": "None", "totalRevenue": "11508000", "costOfRevenue": "5309000", "interestIncome": "143000", "incomeBeforeTax": "-1099000", "interestExpense": "317000", "operatingIncome": "-992000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "17000", "reportedCurrency": "USD", "netInterestIncome": "143000", "nonInterestIncome": "None", "operatingExpenses": "7191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-426000", "costofGoodsAndServicesSold": "5309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "638000", "sellingGeneralAndAdministrative": "6415000", "netIncomeFromContinuingOperations": "-1116000" }, "balance": { "goodwill": "2258000", "inventory": "17466000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "53423000", "longTermDebt": "None", "shortTermDebt": "731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "3727000", "reportedCurrency": "USD", "retainedEarnings": "-64653000", "totalLiabilities": "8974000", "otherCurrentAssets": "1215000", "totalCurrentAssets": "38234000", "currentLongTermDebt": "None", "longTermInvestments": "183000", "shortTermInvestments": "None", "currentNetReceivables": "4193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15189000", "currentAccountsPayable": "3456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3336000", "shortLongTermDebtTotal": "2198000", "totalShareholderEquity": "44449000", "capitalLeaseObligations": "2198000", "otherCurrentLiabilities": "1863000", "totalCurrentLiabilities": "7308000", "otherNonCurrentLiabilities": "1467000", "totalNonCurrentLiabilities": "1666000", "cashAndShortTermInvestments": "15360000", "commonStockSharesOutstanding": "21866260", "intangibleAssetsExcludingGoodwill": "3727000", "cashAndCashEquivalentsAtCarryingValue": "15360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "1008999", "capitalExpenditures": "58000", "changeInReceivables": "-229000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1", "cashflowFromInvestment": "58000", "stockBasedCompensation": "1487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1067000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-11-30" }, "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" ] } } }