{ "ticker": { "uuid": "5cb210a5-32ff-472c-a1a1-ef07b63e5183", "symbol": "CATG", "name": "Capstone Technologies Group Inc", "exchange": "CBOE", "exchange_name": "CBOE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/5cb210a5-32ff-472c-a1a1-ef07b63e5183/", "api_url": "https://sharemaestro.com/factors/api/tickers/5cb210a5-32ff-472c-a1a1-ef07b63e5183/" }, "ticker_metadata": { "id": 11715, "uuid": "5cb210a5-32ff-472c-a1a1-ef07b63e5183", "symbol": "CATG", "name": "Capstone Technologies Group Inc", "asset_type": "equity", "market_cap": 1093300, "stock_exchange_id": 5, "industry": "Information Technology Services", "sector": "Technology", "description": "Capstone Technologies Group, Inc. intends to operate as a holding company.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 5, "name": "CBOE", "symbol": "CBOE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "5cb210a5-32ff-472c-a1a1-ef07b63e5183", "symbol": "CATG", "name": "Capstone Technologies Group Inc", "exchange": "CBOE", "exchange_name": "CBOE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/5cb210a5-32ff-472c-a1a1-ef07b63e5183/", "api_url": "https://sharemaestro.com/factors/api/tickers/5cb210a5-32ff-472c-a1a1-ef07b63e5183/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.15, "value": 0.33, "quality": 0.33, "momentum": 0.33, "coverage": 0.818, "confidence": 0.245, "delta": null }, "headline_factors": { "price": 14.02, "market_cap": 76654977.83, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.5091, "piotroski_f_score": 2, "momentum_12_1": -0.4286, "volatility_252d": 68.2691 }, "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": "2024-08-31", "financials_age_days": 645, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:40.211681+00:00", "batch_id": "" }, "size": { "price_close": 14.0225, "market_cap": 76654977.825, "market_cap_usd": 76654977.825, "enterprise_value": 87418429.825, "shares_outstanding": 5466570, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 31.94, "ptbv_ratio": 35.0155, "ps_ratio": 25.569, "pcf_ratio": null, "pfcf_ratio": -46.6167, "ev_ebitda": null, "ev_ebit": -173.165, "ev_sales": 29.1592, "ev_fcf": -53.1623, "earnings_yield": null, "fcf_yield": -0.0188, "price_to_sales": 25.569, "price_to_book": 31.94, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0343 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.0012, "operating_margin": -0.1684, "net_margin": -1.2081, "ebitda_margin": -0.1672, "fcf_margin": -0.5485, "roe": -1.5091, "roa": -0.2083, "roic": -0.0288, "roc_greenblatt": null, "asset_turnover": 0.1724, "cash_conversion": 0.454, "accruals_ratio": -0.0441, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": 1.6141, "earnings_stability_5y": 0.699, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0002, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.2449, "net_debt_to_ebitda": -21.4775, "debt_to_assets": 0.6328, "interest_coverage": -0.1261, "current_ratio": 0.0261, "quick_ratio": 0.0261, "net_debt": 10763452, "local_beta": -0.0818, "volatility_252d": 68.2691, "volatility_60d": 140.7161, "max_drawdown_12m": -0.4444, "risk_adjusted_momentum": -0.0063 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -5.1424, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 69.1125, "price_return_3m": 69.1125, "price_return_6m": 69.1125, "price_return_9m": 39.0643, "price_return_12m": 39.0643, "price_return_12m_ex1m": -0.4286, "momentum_6m": 69.1125, "momentum_12m": 39.0643, "momentum_12_1": -0.4286, "distance_from_52w_high": 0, "distance_from_52w_low": 69.1125, "relative_strength": 38.9643 }, "raw_ttm": { "revenue_ttm": 2997971, "gross_profit_ttm": -3592.42, "ebit_ttm": -504827.28, "ebitda_ttm": -501149.56, "net_income_ttm": -3621750.28, "eps_diluted_ttm": -0.6625, "operating_cash_flow_ttm": -2854452.05, "capital_expenditure_ttm": 1210083, "fcf_ttm": -1644369.05, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4004869, "cash_and_equivalents": 238695, "total_current_assets": 337298, "total_current_liabilities": 12910961, "net_ppe": null, "total_assets": 17387631, "total_debt": 11002147, "total_equity": 2399970, "net_working_capital": -1810211, "book_value_per_share": 0.439, "retained_earnings": -8239786, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2189170, "tangible_book_per_share": 0.4005 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 67, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 67, "svqf_composite": 76, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.33, "os_score": 0.15, "value_percentile": 0.33, "quality_percentile": 0.33, "momentum_percentile": 0.33, "factor_coverage": 0.818, "signal_confidence": 0.245, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 64, "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": 1, "ticker_id": 11715, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2024-08-31", "financials_age_days": 645, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:40.211681+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.0225, "market_cap": 76654977.825, "market_cap_usd": 76654977.825, "enterprise_value": 87418429.825, "shares_outstanding": 5466570, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 31.93997334, "ptbv_ratio": 35.01554371, "ps_ratio": 25.56895241, "pcf_ratio": null, "pfcf_ratio": -46.61665082, "ev_ebitda": null, "ev_ebit": -173.1650275, "ev_sales": 29.15919795, "ev_fcf": -53.16229336, "earnings_yield": null, "fcf_yield": -0.01881032, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.00119828, "operating_margin": -0.16838965, "net_margin": -1.20806715, "ebitda_margin": -0.16716291, "fcf_margin": -0.54849398, "roe": -1.50908148, "roa": -0.20829464, "roic": -0.02876307, "roc_greenblatt": null, "asset_turnover": 0.17241975, "cash_conversion": 0.45402607, "accruals_ratio": -0.04412897, "sbc_to_revenue": null, "debt_to_equity": 6.24493681, "net_debt_to_ebitda": -21.47752459, "debt_to_assets": 0.6327571, "interest_coverage": -0.12605338, "current_ratio": 0.02612493, "quick_ratio": 0.02614342, "net_debt": 10763452, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -5.14238596, "piotroski_f_score": 2, "altman_z_score": 1.61412304, "earnings_stability_5y": 0.699008, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 69.1125, "price_return_3m": 69.1125, "price_return_6m": 69.1125, "price_return_9m": 39.06428571, "price_return_12m": 39.06428571, "price_return_12m_ex1m": -0.42857143, "distance_from_52w_high": 0, "distance_from_52w_low": 69.1125, "relative_strength": 38.96432213, "local_beta": -0.0818, "volatility_252d": 68.269102, "volatility_60d": 140.716116, "max_drawdown_12m": -0.44444444, "revenue_ttm": 2997971, "gross_profit_ttm": -3592.42, "ebit_ttm": -504827.28, "ebitda_ttm": -501149.56, "net_income_ttm": -3621750.28, "eps_diluted_ttm": -0.66252701, "operating_cash_flow_ttm": -2854452.05, "capital_expenditure_ttm": 1210083, "fcf_ttm": -1644369.05, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4004869, "cash_and_equivalents": 238695, "total_current_assets": 337298, "total_current_liabilities": 12910961, "net_ppe": null, "total_assets": 17387631, "total_debt": 11002147, "total_equity": 2399970, "net_working_capital": -1810211, "book_value_per_share": 0.43902667, "retained_earnings": -8239786, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2189170, "tangible_book_per_share": 0.40046501, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 67, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 67, "svqf_composite": 76, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.818, "signal_confidence": 0.245, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 64, "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": 14.02, "os": 0.15, "value": 0.33, "quality": 0.33, "momentum": 0.33, "confidence": 0.245, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.5091, "momentum_12_1": -0.4286, "complete_fields": { "id": 1, "ticker_id": 11715, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2024-08-31", "financials_age_days": 645, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:40.211681+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.0225, "market_cap": 76654977.825, "market_cap_usd": 76654977.825, "enterprise_value": 87418429.825, "shares_outstanding": 5466570, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 31.93997334, "ptbv_ratio": 35.01554371, "ps_ratio": 25.56895241, "pcf_ratio": null, "pfcf_ratio": -46.61665082, "ev_ebitda": null, "ev_ebit": -173.1650275, "ev_sales": 29.15919795, "ev_fcf": -53.16229336, "earnings_yield": null, "fcf_yield": -0.01881032, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.00119828, "operating_margin": -0.16838965, "net_margin": -1.20806715, "ebitda_margin": -0.16716291, "fcf_margin": -0.54849398, "roe": -1.50908148, "roa": -0.20829464, "roic": -0.02876307, "roc_greenblatt": null, "asset_turnover": 0.17241975, "cash_conversion": 0.45402607, "accruals_ratio": -0.04412897, "sbc_to_revenue": null, "debt_to_equity": 6.24493681, "net_debt_to_ebitda": -21.47752459, "debt_to_assets": 0.6327571, "interest_coverage": -0.12605338, "current_ratio": 0.02612493, "quick_ratio": 0.02614342, "net_debt": 10763452, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -5.14238596, "piotroski_f_score": 2, "altman_z_score": 1.61412304, "earnings_stability_5y": 0.699008, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 69.1125, "price_return_3m": 69.1125, "price_return_6m": 69.1125, "price_return_9m": 39.06428571, "price_return_12m": 39.06428571, "price_return_12m_ex1m": -0.42857143, "distance_from_52w_high": 0, "distance_from_52w_low": 69.1125, "relative_strength": 38.96432213, "local_beta": -0.0818, "volatility_252d": 68.269102, "volatility_60d": 140.716116, "max_drawdown_12m": -0.44444444, "revenue_ttm": 2997971, "gross_profit_ttm": -3592.42, "ebit_ttm": -504827.28, "ebitda_ttm": -501149.56, "net_income_ttm": -3621750.28, "eps_diluted_ttm": -0.66252701, "operating_cash_flow_ttm": -2854452.05, "capital_expenditure_ttm": 1210083, "fcf_ttm": -1644369.05, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4004869, "cash_and_equivalents": 238695, "total_current_assets": 337298, "total_current_liabilities": 12910961, "net_ppe": null, "total_assets": 17387631, "total_debt": 11002147, "total_equity": 2399970, "net_working_capital": -1810211, "book_value_per_share": 0.43902667, "retained_earnings": -8239786, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2189170, "tangible_book_per_share": 0.40046501, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 67, "quality_composite": 67, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 67, "svqf_composite": 76, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.818, "signal_confidence": 0.245, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 64, "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": "2024-08-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": 2997971, "cost_of_revenue": 4150728, "gross_profit": -1152757, "ebit": -8096415, "ebitda": -6791510, "pretax_income": -9132950, "tax_provision": null, "net_income": -5463435, "net_income_to_common": -5463435, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386002, "total_current_assets": 615988, "total_assets": 3705787, "short_term_debt": 19342158, "long_term_debt": null, "total_debt": 19342158, "total_liabilities": 24019404, "total_equity": -14032334, "shares_outstanding": 5466569, "goodwill_and_intangibles": 210800 }, "cash_flow": { "operating_cash_flow": -3906366, "capital_expenditure": 2, "free_cash_flow": -3906364, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4488, "ticker_id": 11715, "period_end_date": "2024-08-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8096415", "ebitda": "-6791510", "netIncome": "-5463435", "grossProfit": "-1152757", "depreciation": "None", "totalRevenue": "2997971", "costOfRevenue": "4150728", "interestIncome": "None", "incomeBeforeTax": "-9132950", "interestExpense": "2950686", "operatingIncome": "-5516092", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4363335", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4150728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1304905", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "3705787", "longTermDebt": "None", "shortTermDebt": "19342158", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "210800", "reportedCurrency": "None", "retainedEarnings": "-23833569", "totalLiabilities": "24019404", "otherCurrentAssets": "19186", "totalCurrentAssets": "615988", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "210800", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3089799", "currentAccountsPayable": "1181848", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19342158", "totalShareholderEquity": "-14032334", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3386398", "totalCurrentLiabilities": "24019404", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "511055", "cashAndShortTermInvestments": "386002", "commonStockSharesOutstanding": "5466569", "intangibleAssetsExcludingGoodwill": "210800", "cashAndCashEquivalentsAtCarryingValue": "386002", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5463435", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-3906366", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7991477", "cashflowFromInvestment": "-4359719", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1330584", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2997971, "cost_of_revenue": 4150728, "gross_profit": -1152757, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8096415, "depreciation_amortisation": 1304905, "ebitda": -6791510, "interest_expense": 2950686, "interest_income": null, "other_non_operating": null, "pretax_income": -9132950, "tax_provision": null, "effective_tax_rate": null, "net_income": -5463435, "net_income_continuing_ops": null, "net_income_to_common": -5463435, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 386002, "short_term_investments": null, "net_receivables": 210800, "inventory": null, "other_current_assets": null, "total_current_assets": 615988, "net_ppe": null, "goodwill": null, "intangible_assets": 210800, "goodwill_and_intangibles": 210800, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3089799, "total_assets": 3705787, "short_term_debt": 19342158, "accounts_payable": 1181848, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24019404, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 511055, "total_liabilities": 24019404, "total_debt": 19342158, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23833569, "total_equity": -14032334, "shares_outstanding": 5466569, "operating_cash_flow": -3906366, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4359719, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7991477, "free_cash_flow": -3906364, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8096415", "ebitda": "-6791510", "netIncome": "-5463435", "grossProfit": "-1152757", "depreciation": "None", "totalRevenue": "2997971", "costOfRevenue": "4150728", "interestIncome": "None", "incomeBeforeTax": "-9132950", "interestExpense": "2950686", "operatingIncome": "-5516092", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4363335", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4150728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1304905", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "3705787", "longTermDebt": "None", "shortTermDebt": "19342158", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "210800", "reportedCurrency": "None", "retainedEarnings": "-23833569", "totalLiabilities": "24019404", "otherCurrentAssets": "19186", "totalCurrentAssets": "615988", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "210800", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3089799", "currentAccountsPayable": "1181848", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19342158", "totalShareholderEquity": "-14032334", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3386398", "totalCurrentLiabilities": "24019404", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "511055", "cashAndShortTermInvestments": "386002", "commonStockSharesOutstanding": "5466569", "intangibleAssetsExcludingGoodwill": "210800", "cashAndCashEquivalentsAtCarryingValue": "386002", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5463435", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-3906366", "capitalExpenditures": "2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7991477", "cashflowFromInvestment": "-4359719", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1330584", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-08-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 1991, "gross_profit": -1991, "ebit": -385575, "ebitda": -383584, "pretax_income": -4050844, "tax_provision": -291606, "net_income": -4050844, "net_income_to_common": -4050844, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 694924, "total_current_assets": 777328, "total_assets": 16793633, "short_term_debt": 8983900, "long_term_debt": null, "total_debt": 8983900, "total_liabilities": 13406132, "total_equity": 3387501, "shares_outstanding": 5466570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3487148, "capital_expenditure": 3487148, "free_cash_flow": 0, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4491, "ticker_id": 11715, "period_end_date": "2023-08-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-385575", "ebitda": "-383584", "netIncome": "-4050844", "grossProfit": "-1991", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "1991", "interestIncome": "None", "incomeBeforeTax": "-4050844", "interestExpense": "3665269", "operatingIncome": "-677180", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "-291606", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "675189", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1991", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1991", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "16793633", "longTermDebt": "None", "shortTermDebt": "8983900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-6624183", "totalLiabilities": "13406132", "otherCurrentAssets": "3000", "totalCurrentAssets": "777328", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79404", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16016305", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11898900", "totalShareholderEquity": "3387501", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1507232", "totalCurrentLiabilities": "10491132", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2915000", "cashAndShortTermInvestments": "694924", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "694924", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4050844", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-3487148", "capitalExpenditures": "3487148", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4955279", "cashflowFromInvestment": "-6215814", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1991", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 1991, "gross_profit": -1991, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -385575, "depreciation_amortisation": 1991, "ebitda": -383584, "interest_expense": 3665269, "interest_income": null, "other_non_operating": null, "pretax_income": -4050844, "tax_provision": -291606, "effective_tax_rate": null, "net_income": -4050844, "net_income_continuing_ops": null, "net_income_to_common": -4050844, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 694924, "short_term_investments": null, "net_receivables": 79404, "inventory": null, "other_current_assets": null, "total_current_assets": 777328, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16016305, "total_assets": 16793633, "short_term_debt": 8983900, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10491132, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2915000, "total_liabilities": 13406132, "total_debt": 8983900, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6624183, "total_equity": 3387501, "shares_outstanding": 5466570, "operating_cash_flow": -3487148, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3487148, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6215814, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4955279, "free_cash_flow": 0, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-385575", "ebitda": "-383584", "netIncome": "-4050844", "grossProfit": "-1991", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "1991", "interestIncome": "None", "incomeBeforeTax": "-4050844", "interestExpense": "3665269", "operatingIncome": "-677180", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "-291606", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "675189", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1991", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1991", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "16793633", "longTermDebt": "None", "shortTermDebt": "8983900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-6624183", "totalLiabilities": "13406132", "otherCurrentAssets": "3000", "totalCurrentAssets": "777328", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79404", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16016305", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11898900", "totalShareholderEquity": "3387501", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1507232", "totalCurrentLiabilities": "10491132", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2915000", "cashAndShortTermInvestments": "694924", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "694924", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4050844", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-3487148", "capitalExpenditures": "3487148", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4955279", "cashflowFromInvestment": "-6215814", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1991", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-08-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 87.02, "gross_profit": -87.02, "ebit": -353059.07, "ebitda": -352667, "pretax_income": -1647377, "tax_provision": -392.06, "net_income": -1647377, "net_income_to_common": -1647377, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5442607, "total_current_assets": 5456450, "total_assets": 15281501, "short_term_debt": 1550000, "long_term_debt": null, "total_debt": 1550000, "total_liabilities": 9122912, "total_equity": 6158589, "shares_outstanding": 5000817, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -379452, "capital_expenditure": 0, "free_cash_flow": -379452, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4496, "ticker_id": 11715, "period_end_date": "2022-08-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-353059.07", "ebitda": "-352667", "netIncome": "-1647377", "grossProfit": "-87.02", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "87.02", "interestIncome": "None", "incomeBeforeTax": "-1647377", "interestExpense": "1294706", "operatingIncome": "-392070", "fiscalDateEnding": "2022-08-31", "incomeTaxExpense": "-392.06", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "392065", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87.02", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "392.07", "sellingGeneralAndAdministrative": "305.05", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-13.84", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "15281501", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2164615", "totalLiabilities": "9122912", "otherCurrentAssets": "13.84", "totalCurrentAssets": "5456450", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13843", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9825051", "currentAccountsPayable": "135015", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8620627", "totalShareholderEquity": "6158589", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "367270", "totalCurrentLiabilities": "2052285", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7070627", "cashAndShortTermInvestments": "5442607", "commonStockSharesOutstanding": "5000817", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5442607", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1647377", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-379452", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15530358", "cashflowFromInvestment": "-9834921", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 87.02, "gross_profit": -87.02, "research_and_development": null, "selling_general_admin": 305.05, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -353059.07, "depreciation_amortisation": 392.07, "ebitda": -352667, "interest_expense": 1294706, "interest_income": null, "other_non_operating": null, "pretax_income": -1647377, "tax_provision": -392.06, "effective_tax_rate": null, "net_income": -1647377, "net_income_continuing_ops": null, "net_income_to_common": -1647377, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5442607, "short_term_investments": null, "net_receivables": 13843, "inventory": -13.84, "other_current_assets": null, "total_current_assets": 5456450, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9825051, "total_assets": 15281501, "short_term_debt": 1550000, "accounts_payable": 135015, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2052285, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7070627, "total_liabilities": 9122912, "total_debt": 1550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2164615, "total_equity": 6158589, "shares_outstanding": 5000817, "operating_cash_flow": -379452, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9834921, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15530358, "free_cash_flow": -379452, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-353059.07", "ebitda": "-352667", "netIncome": "-1647377", "grossProfit": "-87.02", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "87.02", "interestIncome": "None", "incomeBeforeTax": "-1647377", "interestExpense": "1294706", "operatingIncome": "-392070", "fiscalDateEnding": "2022-08-31", "incomeTaxExpense": "-392.06", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "392065", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87.02", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "392.07", "sellingGeneralAndAdministrative": "305.05", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-13.84", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "15281501", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2164615", "totalLiabilities": "9122912", "otherCurrentAssets": "13.84", "totalCurrentAssets": "5456450", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13843", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9825051", "currentAccountsPayable": "135015", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8620627", "totalShareholderEquity": "6158589", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "367270", "totalCurrentLiabilities": "2052285", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7070627", "cashAndShortTermInvestments": "5442607", "commonStockSharesOutstanding": "5000817", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5442607", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1647377", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-379452", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15530358", "cashflowFromInvestment": "-9834921", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-08-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 36.87, "gross_profit": -36.87, "ebit": -112986.87, "ebitda": -112874, "pretax_income": -122956, "tax_provision": -112.87, "net_income": -122956, "net_income_to_common": -122956, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126622, "total_current_assets": 156674, "total_assets": 156674, "short_term_debt": 250000, "long_term_debt": null, "total_debt": 250000, "total_liabilities": 277907, "total_equity": -121233, "shares_outstanding": 4124996, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -111901, "capital_expenditure": 0, "free_cash_flow": -111901, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4501, "ticker_id": 11715, "period_end_date": "2021-08-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-112986.87", "ebitda": "-112874", "netIncome": "-122956", "grossProfit": "-36.87", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "36.87", "interestIncome": "None", "incomeBeforeTax": "-122956", "interestExpense": "10082", "operatingIncome": "-112870", "fiscalDateEnding": "2021-08-31", "incomeTaxExpense": "-112.87", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "112874", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36.87", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112.87", "sellingGeneralAndAdministrative": "76.01", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-30.05", "commonStock": "4466", "currentDebt": "None", "investments": "None", "totalAssets": "156674", "longTermDebt": "None", "shortTermDebt": "250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-409738", "totalLiabilities": "277907", "otherCurrentAssets": "30.05", "totalCurrentAssets": "156674", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30052", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250000", "totalShareholderEquity": "-121233", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27907", "totalCurrentLiabilities": "277907", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "126622", "commonStockSharesOutstanding": "4124996", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126622", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122956", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-111901", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238523", "cashflowFromInvestment": "-9834921", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 36.87, "gross_profit": -36.87, "research_and_development": null, "selling_general_admin": 76.01, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -112986.87, "depreciation_amortisation": 112.87, "ebitda": -112874, "interest_expense": 10082, "interest_income": null, "other_non_operating": null, "pretax_income": -122956, "tax_provision": -112.87, "effective_tax_rate": null, "net_income": -122956, "net_income_continuing_ops": null, "net_income_to_common": -122956, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126622, "short_term_investments": null, "net_receivables": 30052, "inventory": -30.05, "other_current_assets": null, "total_current_assets": 156674, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 156674, "short_term_debt": 250000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277907, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 277907, "total_debt": 250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -409738, "total_equity": -121233, "shares_outstanding": 4124996, "operating_cash_flow": -111901, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9834921, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 238523, "free_cash_flow": -111901, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-112986.87", "ebitda": "-112874", "netIncome": "-122956", "grossProfit": "-36.87", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "36.87", "interestIncome": "None", "incomeBeforeTax": "-122956", "interestExpense": "10082", "operatingIncome": "-112870", "fiscalDateEnding": "2021-08-31", "incomeTaxExpense": "-112.87", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "112874", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36.87", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112.87", "sellingGeneralAndAdministrative": "76.01", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-30.05", "commonStock": "4466", "currentDebt": "None", "investments": "None", "totalAssets": "156674", "longTermDebt": "None", "shortTermDebt": "250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-409738", "totalLiabilities": "277907", "otherCurrentAssets": "30.05", "totalCurrentAssets": "156674", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30052", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250000", "totalShareholderEquity": "-121233", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27907", "totalCurrentLiabilities": "277907", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "126622", "commonStockSharesOutstanding": "4124996", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126622", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122956", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-111901", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238523", "cashflowFromInvestment": "-9834921", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-08-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -12749.74, "ebitda": -12737, "pretax_income": -12737, "tax_provision": -12.74, "net_income": -12737, "net_income_to_common": -12737, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 17804, "total_equity": -17804, "shares_outstanding": 1133076, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -37862, "capital_expenditure": 0, "free_cash_flow": -37862, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4505, "ticker_id": 11715, "period_end_date": "2020-08-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12749.74", "ebitda": "-12737", "netIncome": "-12737", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-12737", "interestExpense": "0", "operatingIncome": "-12740", "fiscalDateEnding": "2020-08-31", "incomeTaxExpense": "-12.74", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "12737", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12.74", "sellingGeneralAndAdministrative": "12.74", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84981", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-286782", "totalLiabilities": "17804", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "550", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-17804", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17254", "totalCurrentLiabilities": "17804", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "1133076", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12737", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-37862", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37862", "cashflowFromInvestment": "-9834921", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 12.74, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12749.74, "depreciation_amortisation": 12.74, "ebitda": -12737, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -12737, "tax_provision": -12.74, "effective_tax_rate": null, "net_income": -12737, "net_income_continuing_ops": null, "net_income_to_common": -12737, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": 550, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17804, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 17804, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -286782, "total_equity": -17804, "shares_outstanding": 1133076, "operating_cash_flow": -37862, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9834921, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37862, "free_cash_flow": -37862, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12749.74", "ebitda": "-12737", "netIncome": "-12737", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-12737", "interestExpense": "0", "operatingIncome": "-12740", "fiscalDateEnding": "2020-08-31", "incomeTaxExpense": "-12.74", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "12737", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12.74", "sellingGeneralAndAdministrative": "12.74", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84981", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-286782", "totalLiabilities": "17804", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "550", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-17804", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17254", "totalCurrentLiabilities": "17804", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "1133076", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12737", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-37862", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37862", "cashflowFromInvestment": "-9834921", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-08-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -175760, "ebitda": -3900, "pretax_income": -3900, "tax_provision": -171860, "net_income": -3900, "net_income_to_common": -3900, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 1133076, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4506, "ticker_id": 11715, "period_end_date": "2019-08-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-175760", "ebitda": "-3900", "netIncome": "-3900", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-3900", "interestExpense": "None", "operatingIncome": "0", "fiscalDateEnding": "2019-08-31", "incomeTaxExpense": "-171860", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "0", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171860", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "1133076", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -175760, "depreciation_amortisation": 171860, "ebitda": -3900, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3900, "tax_provision": -171860, "effective_tax_rate": null, "net_income": -3900, "net_income_continuing_ops": null, "net_income_to_common": -3900, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 1133076, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-175760", "ebitda": "-3900", "netIncome": "-3900", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-3900", "interestExpense": "None", "operatingIncome": "0", "fiscalDateEnding": "2019-08-31", "incomeTaxExpense": "-171860", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "0", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171860", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "1133076", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2018-08-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -50771634, "capital_expenditure": 15114549, "free_cash_flow": -35657085, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4507, "ticker_id": 11715, "period_end_date": "2018-08-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "cashflow": { "netIncome": "-3900", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-50771634", "capitalExpenditures": "15114549", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74234543", "cashflowFromInvestment": "115973633", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": -50771634, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15114549, "acquisitions": null, "other_investing": null, "investing_cash_flow": 115973633, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74234543, "free_cash_flow": -35657085, "net_change_in_cash": null }, "raw_data": { "cashflow": { "netIncome": "-3900", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-50771634", "capitalExpenditures": "15114549", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74234543", "cashflowFromInvestment": "115973633", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2012-08-31", "period_type": "annual", "fiscal_year": 2012, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": 42200354, "cost_of_revenue": 23839738, "gross_profit": 18360616, "ebit": 15277033, "ebitda": 19764254, "pretax_income": 9645628, "tax_provision": -1, "net_income": 9645628, "net_income_to_common": 9645628, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33627833, "total_current_assets": 34489021, "total_assets": 164857543, "short_term_debt": 15596301, "long_term_debt": 11045539, "total_debt": 26641840, "total_liabilities": 112226950, "total_equity": 52630593, "shares_outstanding": 401255, "goodwill_and_intangibles": 48118088 }, "cash_flow": { "operating_cash_flow": 26205622, "capital_expenditure": 963997, "free_cash_flow": 27169619, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4510, "ticker_id": 11715, "period_end_date": "2012-08-31", "period_type": "annual", "fiscal_year": 2012, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15277033", "ebitda": "19764254", "netIncome": "9645628", "grossProfit": "18360616", "depreciation": "None", "totalRevenue": "42200354", "costOfRevenue": "23839738", "interestIncome": "None", "incomeBeforeTax": "9645628", "interestExpense": "5631405", "operatingIncome": "15220430", "fiscalDateEnding": "2012-08-31", "incomeTaxExpense": "-1", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3140188", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23839738", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4487221", "sellingGeneralAndAdministrative": "3140188", "netIncomeFromContinuingOperations": "9645628" }, "balance": { "goodwill": "None", "inventory": "568324", "commonStock": "30070", "currentDebt": "None", "investments": "None", "totalAssets": "164857543", "longTermDebt": "11045539", "shortTermDebt": "15596301", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2012-08-31", "intangibleAssets": "48118088", "reportedCurrency": "USD", "retainedEarnings": "49746368", "totalLiabilities": "112226950", "otherCurrentAssets": "3785174", "totalCurrentAssets": "34489021", "currentLongTermDebt": "15596301", "longTermInvestments": "None", "shortTermInvestments": "3217000", "currentNetReceivables": "292864", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130368521", "currentAccountsPayable": "165743", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82250434", "shortLongTermDebtTotal": "15596301", "totalShareholderEquity": "52630593", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40297330", "totalCurrentLiabilities": "86372657", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25854293", "cashAndShortTermInvestments": "33627833", "commonStockSharesOutstanding": "401255", "intangibleAssetsExcludingGoodwill": "48118088", "cashAndCashEquivalentsAtCarryingValue": "33627833", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9645628", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2012-08-31", "reportedCurrency": "USD", "changeInInventory": "3511", "operatingCashflow": "26205622", "capitalExpenditures": "963997", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10004901", "cashflowFromInvestment": "-963997", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4487221", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42200354, "cost_of_revenue": 23839738, "gross_profit": 18360616, "research_and_development": null, "selling_general_admin": 3140188, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15277033, "depreciation_amortisation": 4487221, "ebitda": 19764254, "interest_expense": 5631405, "interest_income": null, "other_non_operating": null, "pretax_income": 9645628, "tax_provision": -1, "effective_tax_rate": null, "net_income": 9645628, "net_income_continuing_ops": 9645628, "net_income_to_common": 9645628, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33627833, "short_term_investments": 3217000, "net_receivables": 292864, "inventory": 568324, "other_current_assets": null, "total_current_assets": 34489021, "net_ppe": null, "goodwill": null, "intangible_assets": 48118088, "goodwill_and_intangibles": 48118088, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 130368521, "total_assets": 164857543, "short_term_debt": 15596301, "accounts_payable": 165743, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86372657, "long_term_debt": 11045539, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25854293, "total_liabilities": 112226950, "total_debt": 26641840, "preferred_stock": null, "minority_interest": null, "retained_earnings": 49746368, "total_equity": 52630593, "shares_outstanding": 401255, "operating_cash_flow": 26205622, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 963997, "acquisitions": null, "other_investing": null, "investing_cash_flow": -963997, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10004901, "free_cash_flow": 27169619, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15277033", "ebitda": "19764254", "netIncome": "9645628", "grossProfit": "18360616", "depreciation": "None", "totalRevenue": "42200354", "costOfRevenue": "23839738", "interestIncome": "None", "incomeBeforeTax": "9645628", "interestExpense": "5631405", "operatingIncome": "15220430", "fiscalDateEnding": "2012-08-31", "incomeTaxExpense": "-1", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3140188", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23839738", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4487221", "sellingGeneralAndAdministrative": "3140188", "netIncomeFromContinuingOperations": "9645628" }, "balance": { "goodwill": "None", "inventory": "568324", "commonStock": "30070", "currentDebt": "None", "investments": "None", "totalAssets": "164857543", "longTermDebt": "11045539", "shortTermDebt": "15596301", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2012-08-31", "intangibleAssets": "48118088", "reportedCurrency": "USD", "retainedEarnings": "49746368", "totalLiabilities": "112226950", "otherCurrentAssets": "3785174", "totalCurrentAssets": "34489021", "currentLongTermDebt": "15596301", "longTermInvestments": "None", "shortTermInvestments": "3217000", "currentNetReceivables": "292864", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130368521", "currentAccountsPayable": "165743", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82250434", "shortLongTermDebtTotal": "15596301", "totalShareholderEquity": "52630593", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40297330", "totalCurrentLiabilities": "86372657", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25854293", "cashAndShortTermInvestments": "33627833", "commonStockSharesOutstanding": "401255", "intangibleAssetsExcludingGoodwill": "48118088", "cashAndCashEquivalentsAtCarryingValue": "33627833", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9645628", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2012-08-31", "reportedCurrency": "USD", "changeInInventory": "3511", "operatingCashflow": "26205622", "capitalExpenditures": "963997", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10004901", "cashflowFromInvestment": "-963997", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4487221", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 1576, "gross_profit": -1576, "ebit": -276290, "ebitda": -274714, "pretax_income": -1513702, "tax_provision": -25506, "net_income": -1513702, "net_income_to_common": -1513702, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238695, "total_current_assets": 337298, "total_assets": 17387631, "short_term_debt": 11002147, "long_term_debt": null, "total_debt": 11002147, "total_liabilities": 14987661, "total_equity": 2399970, "shares_outstanding": 5466570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1210083, "capital_expenditure": 1210083, "free_cash_flow": 0, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4489, "ticker_id": 11715, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-276290", "ebitda": "-274714", "netIncome": "-1513702", "grossProfit": "-1576", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "1576", "interestIncome": "None", "incomeBeforeTax": "-1513702", "interestExpense": "1237412", "operatingIncome": "-301799", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-25506", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "300223", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1576", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "17387631", "longTermDebt": "None", "shortTermDebt": "11002147", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-8239786", "totalLiabilities": "14987661", "otherCurrentAssets": "638", "totalCurrentAssets": "337298", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97965", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17050333", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13078847", "totalShareholderEquity": "2399970", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1908814", "totalCurrentLiabilities": "12910961", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2076699", "cashAndShortTermInvestments": "238695", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "238695", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1513702", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1210083", "capitalExpenditures": "1210083", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1804170", "cashflowFromInvestment": "-1050316", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1576", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 1576, "gross_profit": -1576, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -276290, "depreciation_amortisation": 1576, "ebitda": -274714, "interest_expense": 1237412, "interest_income": null, "other_non_operating": null, "pretax_income": -1513702, "tax_provision": -25506, "effective_tax_rate": null, "net_income": -1513702, "net_income_continuing_ops": null, "net_income_to_common": -1513702, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238695, "short_term_investments": null, "net_receivables": 97965, "inventory": null, "other_current_assets": null, "total_current_assets": 337298, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17050333, "total_assets": 17387631, "short_term_debt": 11002147, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12910961, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2076699, "total_liabilities": 14987661, "total_debt": 11002147, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8239786, "total_equity": 2399970, "shares_outstanding": 5466570, "operating_cash_flow": -1210083, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1210083, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1050316, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1804170, "free_cash_flow": 0, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-276290", "ebitda": "-274714", "netIncome": "-1513702", "grossProfit": "-1576", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "1576", "interestIncome": "None", "incomeBeforeTax": "-1513702", "interestExpense": "1237412", "operatingIncome": "-301799", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-25506", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "300223", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1576", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "17387631", "longTermDebt": "None", "shortTermDebt": "11002147", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-8239786", "totalLiabilities": "14987661", "otherCurrentAssets": "638", "totalCurrentAssets": "337298", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97965", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17050333", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13078847", "totalShareholderEquity": "2399970", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1908814", "totalCurrentLiabilities": "12910961", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2076699", "cashAndShortTermInvestments": "238695", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "238695", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1513702", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1210083", "capitalExpenditures": "1210083", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1804170", "cashflowFromInvestment": "-1050316", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1576", "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": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 1576, "gross_profit": -1576, "ebit": -199000, "ebitda": -197424, "pretax_income": -1170833, "tax_provision": -26386, "net_income": -1170833, "net_income_to_common": -1170833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 694924, "total_current_assets": 777328, "total_assets": 16793633, "short_term_debt": 8983900, "long_term_debt": null, "total_debt": 8983900, "total_liabilities": 13406132, "total_equity": 3387501, "shares_outstanding": 5466570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -874804, "capital_expenditure": 0, "free_cash_flow": -874804, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4490, "ticker_id": 11715, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-199000", "ebitda": "-197424", "netIncome": "-1170833", "grossProfit": "-1576", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "1576", "interestIncome": "None", "incomeBeforeTax": "-1170833", "interestExpense": "971833", "operatingIncome": "-225390", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "-26386", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "223816", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1576", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "16793633", "longTermDebt": "None", "shortTermDebt": "8983900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-6624183", "totalLiabilities": "13406132", "otherCurrentAssets": "3000", "totalCurrentAssets": "777328", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79404", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16016305", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11898900", "totalShareholderEquity": "3387501", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1507232", "totalCurrentLiabilities": "10491132", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2915000", "cashAndShortTermInvestments": "694924", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "694924", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1170833", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-874804", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2802602", "cashflowFromInvestment": "-2109237", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1576", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 1576, "gross_profit": -1576, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -199000, "depreciation_amortisation": 1576, "ebitda": -197424, "interest_expense": 971833, "interest_income": null, "other_non_operating": null, "pretax_income": -1170833, "tax_provision": -26386, "effective_tax_rate": null, "net_income": -1170833, "net_income_continuing_ops": null, "net_income_to_common": -1170833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 694924, "short_term_investments": null, "net_receivables": 79404, "inventory": null, "other_current_assets": null, "total_current_assets": 777328, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16016305, "total_assets": 16793633, "short_term_debt": 8983900, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10491132, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2915000, "total_liabilities": 13406132, "total_debt": 8983900, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6624183, "total_equity": 3387501, "shares_outstanding": 5466570, "operating_cash_flow": -874804, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2109237, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2802602, "free_cash_flow": -874804, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-199000", "ebitda": "-197424", "netIncome": "-1170833", "grossProfit": "-1576", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "1576", "interestIncome": "None", "incomeBeforeTax": "-1170833", "interestExpense": "971833", "operatingIncome": "-225390", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "-26386", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "223816", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1576", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "16793633", "longTermDebt": "None", "shortTermDebt": "8983900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-6624183", "totalLiabilities": "13406132", "otherCurrentAssets": "3000", "totalCurrentAssets": "777328", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79404", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16016305", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11898900", "totalShareholderEquity": "3387501", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1507232", "totalCurrentLiabilities": "10491132", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2915000", "cashAndShortTermInvestments": "694924", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "694924", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1170833", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-874804", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2802602", "cashflowFromInvestment": "-2109237", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1576", "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": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 415, "gross_profit": -415, "ebit": -28464, "ebitda": -28049, "pretax_income": -936142, "tax_provision": -201881, "net_income": -936142, "net_income_to_common": -936142, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1007039, "total_current_assets": 1069182, "total_assets": 14821569, "short_term_debt": 9937622, "long_term_debt": null, "total_debt": 9937622, "total_liabilities": 11130549, "total_equity": 3691019, "shares_outstanding": 5466570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -768701, "capital_expenditure": 0, "free_cash_flow": -768701, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4492, "ticker_id": 11715, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28464", "ebitda": "-28049", "netIncome": "-936142", "grossProfit": "-415", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "415", "interestIncome": "None", "incomeBeforeTax": "-936142", "interestExpense": "907678", "operatingIncome": "-230350", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-201881", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "229939", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "415", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "14821569", "longTermDebt": "None", "shortTermDebt": "9937622", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-5350330", "totalLiabilities": "11130549", "otherCurrentAssets": "None", "totalCurrentAssets": "1069182", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62142", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13752387", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9937622", "totalShareholderEquity": "3691019", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1192927", "totalCurrentLiabilities": "11130549", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "1007039", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1007039", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-936142", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-768701", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "664562", "cashflowFromInvestment": "-1283136", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "415", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 415, "gross_profit": -415, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28464, "depreciation_amortisation": 415, "ebitda": -28049, "interest_expense": 907678, "interest_income": null, "other_non_operating": null, "pretax_income": -936142, "tax_provision": -201881, "effective_tax_rate": null, "net_income": -936142, "net_income_continuing_ops": null, "net_income_to_common": -936142, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1007039, "short_term_investments": null, "net_receivables": 62142, "inventory": null, "other_current_assets": null, "total_current_assets": 1069182, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13752387, "total_assets": 14821569, "short_term_debt": 9937622, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11130549, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 11130549, "total_debt": 9937622, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5350330, "total_equity": 3691019, "shares_outstanding": 5466570, "operating_cash_flow": -768701, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1283136, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 664562, "free_cash_flow": -768701, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28464", "ebitda": "-28049", "netIncome": "-936142", "grossProfit": "-415", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "415", "interestIncome": "None", "incomeBeforeTax": "-936142", "interestExpense": "907678", "operatingIncome": "-230350", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-201881", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "229939", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "415", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "14821569", "longTermDebt": "None", "shortTermDebt": "9937622", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-5350330", "totalLiabilities": "11130549", "otherCurrentAssets": "None", "totalCurrentAssets": "1069182", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62142", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13752387", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9937622", "totalShareholderEquity": "3691019", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1192927", "totalCurrentLiabilities": "11130549", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "1007039", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1007039", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-936142", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-768701", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "664562", "cashflowFromInvestment": "-1283136", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "415", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-02-28", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 25.42, "gross_profit": -25.42, "ebit": -1073.28, "ebitda": -962.56, "pretax_income": -1073.28, "tax_provision": -1073.28, "net_income": -1073.28, "net_income_to_common": -1073.28, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2244495, "total_current_assets": 2483191, "total_assets": 14902699, "short_term_debt": 1550000, "long_term_debt": null, "total_debt": 1550000, "total_liabilities": 10414529, "total_equity": 4488170, "shares_outstanding": 5466, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -864.05, "capital_expenditure": 0, "free_cash_flow": -864.05, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4493, "ticker_id": 11715, "period_end_date": "2023-02-28", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1073.28", "ebitda": "-962.56", "netIncome": "-1073.28", "grossProfit": "-25.42", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "25.42", "interestIncome": "None", "incomeBeforeTax": "-1073.28", "interestExpense": "887946", "operatingIncome": "-110.72", "fiscalDateEnding": "2023-02-28", "incomeTaxExpense": "-1073.28", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "186.64", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25.42", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110.72", "sellingGeneralAndAdministrative": "85.30", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-238.70", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "14902699", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4311167", "totalLiabilities": "10414529", "otherCurrentAssets": "238696", "totalCurrentAssets": "2483191", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49489", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12419508", "currentAccountsPayable": "318182", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9493799", "totalShareholderEquity": "4488170", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "602549", "totalCurrentLiabilities": "2470731", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7943799", "cashAndShortTermInvestments": "2244495", "commonStockSharesOutstanding": "5466.57", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2244495", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1073.28", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-864.05", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "672.77", "cashflowFromInvestment": "-1313.17", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 25.42, "gross_profit": -25.42, "research_and_development": null, "selling_general_admin": 85.3, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1073.28, "depreciation_amortisation": 110.72, "ebitda": -962.56, "interest_expense": 887946, "interest_income": null, "other_non_operating": null, "pretax_income": -1073.28, "tax_provision": -1073.28, "effective_tax_rate": null, "net_income": -1073.28, "net_income_continuing_ops": null, "net_income_to_common": -1073.28, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2244495, "short_term_investments": null, "net_receivables": 49489, "inventory": -238.7, "other_current_assets": null, "total_current_assets": 2483191, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12419508, "total_assets": 14902699, "short_term_debt": 1550000, "accounts_payable": 318182, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2470731, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7943799, "total_liabilities": 10414529, "total_debt": 1550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4311167, "total_equity": 4488170, "shares_outstanding": 5466, "operating_cash_flow": -864.05, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1313.17, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 672.77, "free_cash_flow": -864.05, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1073.28", "ebitda": "-962.56", "netIncome": "-1073.28", "grossProfit": "-25.42", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "25.42", "interestIncome": "None", "incomeBeforeTax": "-1073.28", "interestExpense": "887946", "operatingIncome": "-110.72", "fiscalDateEnding": "2023-02-28", "incomeTaxExpense": "-1073.28", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "186.64", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25.42", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110.72", "sellingGeneralAndAdministrative": "85.30", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-238.70", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "14902699", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4311167", "totalLiabilities": "10414529", "otherCurrentAssets": "238696", "totalCurrentAssets": "2483191", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49489", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12419508", "currentAccountsPayable": "318182", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9493799", "totalShareholderEquity": "4488170", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "602549", "totalCurrentLiabilities": "2470731", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7943799", "cashAndShortTermInvestments": "2244495", "commonStockSharesOutstanding": "5466.57", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2244495", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1073.28", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-864.05", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "672.77", "cashflowFromInvestment": "-1313.17", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-11-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 25.42, "gross_profit": -25.42, "ebit": -87929.72, "ebitda": -87819, "pretax_income": -985631, "tax_provision": -110.72, "net_income": -985631, "net_income_to_common": -985631, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4142487, "total_current_assets": 4173244, "total_assets": 15085255, "short_term_debt": 1550000, "long_term_debt": null, "total_debt": 1550000, "total_liabilities": 9774816, "total_equity": 5310439, "shares_outstanding": 5466570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -874626, "capital_expenditure": 0, "free_cash_flow": -874626, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4494, "ticker_id": 11715, "period_end_date": "2022-11-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-87929.72", "ebitda": "-87819", "netIncome": "-985631", "grossProfit": "-25.42", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "25.42", "interestIncome": "None", "incomeBeforeTax": "-985631", "interestExpense": "897812", "operatingIncome": "-110900", "fiscalDateEnding": "2022-11-30", "incomeTaxExpense": "-110.72", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "110895", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25.42", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110.72", "sellingGeneralAndAdministrative": "85.30", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-239.70", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "15085255", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3252147", "totalLiabilities": "9774816", "otherCurrentAssets": "238.70", "totalCurrentAssets": "4173244", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30758", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10912010", "currentAccountsPayable": "318182", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9059625", "totalShareholderEquity": "5310439", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "397009", "totalCurrentLiabilities": "2265191", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7509625", "cashAndShortTermInvestments": "4142487", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4142487", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-985631", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-874626", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "674619", "cashflowFromInvestment": "-1100113", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 25.42, "gross_profit": -25.42, "research_and_development": null, "selling_general_admin": 85.3, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -87929.72, "depreciation_amortisation": 110.72, "ebitda": -87819, "interest_expense": 897812, "interest_income": null, "other_non_operating": null, "pretax_income": -985631, "tax_provision": -110.72, "effective_tax_rate": null, "net_income": -985631, "net_income_continuing_ops": null, "net_income_to_common": -985631, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4142487, "short_term_investments": null, "net_receivables": 30758, "inventory": -239.7, "other_current_assets": null, "total_current_assets": 4173244, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10912010, "total_assets": 15085255, "short_term_debt": 1550000, "accounts_payable": 318182, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2265191, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7509625, "total_liabilities": 9774816, "total_debt": 1550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3252147, "total_equity": 5310439, "shares_outstanding": 5466570, "operating_cash_flow": -874626, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1100113, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 674619, "free_cash_flow": -874626, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-87929.72", "ebitda": "-87819", "netIncome": "-985631", "grossProfit": "-25.42", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "25.42", "interestIncome": "None", "incomeBeforeTax": "-985631", "interestExpense": "897812", "operatingIncome": "-110900", "fiscalDateEnding": "2022-11-30", "incomeTaxExpense": "-110.72", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "110895", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25.42", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110.72", "sellingGeneralAndAdministrative": "85.30", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-239.70", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "15085255", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3252147", "totalLiabilities": "9774816", "otherCurrentAssets": "238.70", "totalCurrentAssets": "4173244", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30758", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10912010", "currentAccountsPayable": "318182", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9059625", "totalShareholderEquity": "5310439", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "397009", "totalCurrentLiabilities": "2265191", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7509625", "cashAndShortTermInvestments": "4142487", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4142487", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-985631", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-874626", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "674619", "cashflowFromInvestment": "-1100113", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-08-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 24.72, "gross_profit": -24.72, "ebit": -131090.96, "ebitda": -130960, "pretax_income": -1025801, "tax_provision": -130.96, "net_income": -1025801, "net_income_to_common": -1025801, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5442607, "total_current_assets": 5456450, "total_assets": 15281501, "short_term_debt": 1550000, "long_term_debt": null, "total_debt": 1550000, "total_liabilities": 9122912, "total_equity": 6158589, "shares_outstanding": 5466570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33525, "capital_expenditure": 0, "free_cash_flow": 33525, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4495, "ticker_id": 11715, "period_end_date": "2022-08-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-131090.96", "ebitda": "-130960", "netIncome": "-1025801", "grossProfit": "-24.72", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "24.72", "interestIncome": "None", "incomeBeforeTax": "-1025801", "interestExpense": "907679", "operatingIncome": "-130960", "fiscalDateEnding": "2022-08-31", "incomeTaxExpense": "-130.96", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "130958", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24.72", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130.96", "sellingGeneralAndAdministrative": "106.24", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-13.84", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "15281501", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2164615", "totalLiabilities": "9122912", "otherCurrentAssets": "13.84", "totalCurrentAssets": "5456450", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13843", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9825051", "currentAccountsPayable": "135015", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8620627", "totalShareholderEquity": "6158589", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "367270", "totalCurrentLiabilities": "2052285", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7070627", "cashAndShortTermInvestments": "5442607", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5442607", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1025801", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33525", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-616682", "cashflowFromInvestment": "-4197947", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 24.72, "gross_profit": -24.72, "research_and_development": null, "selling_general_admin": 106.24, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -131090.96, "depreciation_amortisation": 130.96, "ebitda": -130960, "interest_expense": 907679, "interest_income": null, "other_non_operating": null, "pretax_income": -1025801, "tax_provision": -130.96, "effective_tax_rate": null, "net_income": -1025801, "net_income_continuing_ops": null, "net_income_to_common": -1025801, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5442607, "short_term_investments": null, "net_receivables": 13843, "inventory": -13.84, "other_current_assets": null, "total_current_assets": 5456450, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9825051, "total_assets": 15281501, "short_term_debt": 1550000, "accounts_payable": 135015, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2052285, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7070627, "total_liabilities": 9122912, "total_debt": 1550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2164615, "total_equity": 6158589, "shares_outstanding": 5466570, "operating_cash_flow": 33525, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4197947, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -616682, "free_cash_flow": 33525, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-131090.96", "ebitda": "-130960", "netIncome": "-1025801", "grossProfit": "-24.72", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "24.72", "interestIncome": "None", "incomeBeforeTax": "-1025801", "interestExpense": "907679", "operatingIncome": "-130960", "fiscalDateEnding": "2022-08-31", "incomeTaxExpense": "-130.96", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "130958", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24.72", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130.96", "sellingGeneralAndAdministrative": "106.24", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-13.84", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "15281501", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2164615", "totalLiabilities": "9122912", "otherCurrentAssets": "13.84", "totalCurrentAssets": "5456450", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13843", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9825051", "currentAccountsPayable": "135015", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8620627", "totalShareholderEquity": "6158589", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "367270", "totalCurrentLiabilities": "2052285", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7070627", "cashAndShortTermInvestments": "5442607", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5442607", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1025801", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33525", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-616682", "cashflowFromInvestment": "-4197947", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-05-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 21.3, "gross_profit": -21.3, "ebit": -129380.94, "ebitda": -129241, "pretax_income": -464049, "tax_provision": 139471, "net_income": -464049, "net_income_to_common": -464049, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10128672, "total_current_assets": 10142877, "total_assets": 15472877, "short_term_debt": 1550000, "long_term_debt": null, "total_debt": 1550000, "total_liabilities": 8427478, "total_equity": 7045399, "shares_outstanding": 5466570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -288161, "capital_expenditure": 0, "free_cash_flow": -288161, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4497, "ticker_id": 11715, "period_end_date": "2022-05-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-129380.94", "ebitda": "-129241", "netIncome": "-464049", "grossProfit": "-21.30", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "21.30", "interestIncome": "None", "incomeBeforeTax": "-464049", "interestExpense": "334808", "operatingIncome": "-139940", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "139471", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "139940", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21.30", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139.94", "sellingGeneralAndAdministrative": "118.64", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-14.21", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "15472877", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1035793", "totalLiabilities": "8427478", "otherCurrentAssets": "14.21", "totalCurrentAssets": "10142877", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14205", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5330000", "currentAccountsPayable": "60391", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8176804", "totalShareholderEquity": "7045399", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "190283", "totalCurrentLiabilities": "1800674", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6626804", "cashAndShortTermInvestments": "10128672", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10128672", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-464049", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-288161", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14260634", "cashflowFromInvestment": "-3960186", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 21.3, "gross_profit": -21.3, "research_and_development": null, "selling_general_admin": 118.64, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -129380.94, "depreciation_amortisation": 139.94, "ebitda": -129241, "interest_expense": 334808, "interest_income": null, "other_non_operating": null, "pretax_income": -464049, "tax_provision": 139471, "effective_tax_rate": null, "net_income": -464049, "net_income_continuing_ops": null, "net_income_to_common": -464049, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10128672, "short_term_investments": null, "net_receivables": 14205, "inventory": -14.21, "other_current_assets": null, "total_current_assets": 10142877, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5330000, "total_assets": 15472877, "short_term_debt": 1550000, "accounts_payable": 60391, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1800674, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6626804, "total_liabilities": 8427478, "total_debt": 1550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1035793, "total_equity": 7045399, "shares_outstanding": 5466570, "operating_cash_flow": -288161, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3960186, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14260634, "free_cash_flow": -288161, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-129380.94", "ebitda": "-129241", "netIncome": "-464049", "grossProfit": "-21.30", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "21.30", "interestIncome": "None", "incomeBeforeTax": "-464049", "interestExpense": "334808", "operatingIncome": "-139940", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "139471", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "139940", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21.30", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139.94", "sellingGeneralAndAdministrative": "118.64", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-14.21", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "15472877", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1035793", "totalLiabilities": "8427478", "otherCurrentAssets": "14.21", "totalCurrentAssets": "10142877", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14205", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5330000", "currentAccountsPayable": "60391", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8176804", "totalShareholderEquity": "7045399", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "190283", "totalCurrentLiabilities": "1800674", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6626804", "cashAndShortTermInvestments": "10128672", "commonStockSharesOutstanding": "5466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10128672", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-464049", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-288161", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14260634", "cashflowFromInvestment": "-3960186", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-02-28", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 20.5, "gross_profit": -20.5, "ebit": -37299.58, "ebitda": -37239, "pretax_income": -67814, "tax_provision": -60.58, "net_income": -67814, "net_income_to_common": -67814, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23390, "total_current_assets": 34327, "total_assets": 1349327, "short_term_debt": 1550000, "long_term_debt": null, "total_debt": 1550000, "total_liabilities": 1627087, "total_equity": -277760, "shares_outstanding": 4610328, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -38256, "capital_expenditure": 0, "free_cash_flow": -38256, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4498, "ticker_id": 11715, "period_end_date": "2022-02-28", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37299.58", "ebitda": "-37239", "netIncome": "-67814", "grossProfit": "-20.50", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "20.50", "interestIncome": "None", "incomeBeforeTax": "-67814", "interestExpense": "None", "operatingIncome": "-47530", "fiscalDateEnding": "2022-02-28", "incomeTaxExpense": "-60.58", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "47531", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20.50", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60.58", "sellingGeneralAndAdministrative": "40.08", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "1349327", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-567265", "totalLiabilities": "1627087", "otherCurrentAssets": "2427", "totalCurrentAssets": "34327", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8510", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1315000", "currentAccountsPayable": "13204", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1550000", "totalShareholderEquity": "-277760", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77087", "totalCurrentLiabilities": "1627087", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "23390", "commonStockSharesOutstanding": "4610328", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23390", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67814", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-38256", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9227.42", "cashflowFromInvestment": "-17341", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 20.5, "gross_profit": -20.5, "research_and_development": null, "selling_general_admin": 40.08, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37299.58, "depreciation_amortisation": 60.58, "ebitda": -37239, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -67814, "tax_provision": -60.58, "effective_tax_rate": null, "net_income": -67814, "net_income_continuing_ops": null, "net_income_to_common": -67814, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23390, "short_term_investments": null, "net_receivables": 8510, "inventory": null, "other_current_assets": null, "total_current_assets": 34327, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1315000, "total_assets": 1349327, "short_term_debt": 1550000, "accounts_payable": 13204, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1627087, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 1627087, "total_debt": 1550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -567265, "total_equity": -277760, "shares_outstanding": 4610328, "operating_cash_flow": -38256, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17341, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9227.42, "free_cash_flow": -38256, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37299.58", "ebitda": "-37239", "netIncome": "-67814", "grossProfit": "-20.50", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "20.50", "interestIncome": "None", "incomeBeforeTax": "-67814", "interestExpense": "None", "operatingIncome": "-47530", "fiscalDateEnding": "2022-02-28", "incomeTaxExpense": "-60.58", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "47531", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20.50", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60.58", "sellingGeneralAndAdministrative": "40.08", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5466", "currentDebt": "None", "investments": "None", "totalAssets": "1349327", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-567265", "totalLiabilities": "1627087", "otherCurrentAssets": "2427", "totalCurrentAssets": "34327", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8510", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1315000", "currentAccountsPayable": "13204", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1550000", "totalShareholderEquity": "-277760", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77087", "totalCurrentLiabilities": "1627087", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "23390", "commonStockSharesOutstanding": "4610328", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23390", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67814", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-38256", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9227.42", "cashflowFromInvestment": "-17341", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-11-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 20.5, "gross_profit": -20.5, "ebit": -73700.58, "ebitda": -73640, "pretax_income": -89713, "tax_provision": -60.58, "net_income": -89713, "net_income_to_common": -89713, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69220, "total_current_assets": 78576, "total_assets": 1383576, "short_term_debt": 1550000, "long_term_debt": null, "total_debt": 1550000, "total_liabilities": 1594522, "total_equity": -210946, "shares_outstanding": 4466570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -73097, "capital_expenditure": 0, "free_cash_flow": -73097, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4499, "ticker_id": 11715, "period_end_date": "2021-11-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-73700.58", "ebitda": "-73640", "netIncome": "-89713", "grossProfit": "-20.50", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "20.50", "interestIncome": "None", "incomeBeforeTax": "-89713", "interestExpense": "None", "operatingIncome": "-73640", "fiscalDateEnding": "2021-11-30", "incomeTaxExpense": "-60.58", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "73636", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20.50", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60.58", "sellingGeneralAndAdministrative": "40.08", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-10937", "commonStock": "4466", "currentDebt": "None", "investments": "None", "totalAssets": "1383576", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-499451", "totalLiabilities": "1594522", "otherCurrentAssets": "None", "totalCurrentAssets": "78576", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9356", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1305000", "currentAccountsPayable": "13204", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1550000", "totalShareholderEquity": "-210946", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31318", "totalCurrentLiabilities": "1594522", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "69220", "commonStockSharesOutstanding": "4466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69220", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89713", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-73097", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1326263", "cashflowFromInvestment": "-1310567", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 20.5, "gross_profit": -20.5, "research_and_development": null, "selling_general_admin": 40.08, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -73700.58, "depreciation_amortisation": 60.58, "ebitda": -73640, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -89713, "tax_provision": -60.58, "effective_tax_rate": null, "net_income": -89713, "net_income_continuing_ops": null, "net_income_to_common": -89713, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69220, "short_term_investments": null, "net_receivables": 9356, "inventory": -10937, "other_current_assets": null, "total_current_assets": 78576, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1305000, "total_assets": 1383576, "short_term_debt": 1550000, "accounts_payable": 13204, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1594522, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 1594522, "total_debt": 1550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -499451, "total_equity": -210946, "shares_outstanding": 4466570, "operating_cash_flow": -73097, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1310567, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1326263, "free_cash_flow": -73097, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-73700.58", "ebitda": "-73640", "netIncome": "-89713", "grossProfit": "-20.50", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "20.50", "interestIncome": "None", "incomeBeforeTax": "-89713", "interestExpense": "None", "operatingIncome": "-73640", "fiscalDateEnding": "2021-11-30", "incomeTaxExpense": "-60.58", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "73636", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20.50", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60.58", "sellingGeneralAndAdministrative": "40.08", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-10937", "commonStock": "4466", "currentDebt": "None", "investments": "None", "totalAssets": "1383576", "longTermDebt": "None", "shortTermDebt": "1550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-499451", "totalLiabilities": "1594522", "otherCurrentAssets": "None", "totalCurrentAssets": "78576", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9356", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1305000", "currentAccountsPayable": "13204", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1550000", "totalShareholderEquity": "-210946", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31318", "totalCurrentLiabilities": "1594522", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "69220", "commonStockSharesOutstanding": "4466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69220", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89713", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-73097", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1326263", "cashflowFromInvestment": "-1310567", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-08-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -55575, "ebitda": -70182, "pretax_income": -75223, "tax_provision": null, "net_income": -75223, "net_income_to_common": -75223, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126622, "total_current_assets": 156674, "total_assets": 156674, "short_term_debt": 250000, "long_term_debt": null, "total_debt": 250000, "total_liabilities": 277907, "total_equity": -121233, "shares_outstanding": 4466570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -55251, "capital_expenditure": 0, "free_cash_flow": -55251, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4500, "ticker_id": 11715, "period_end_date": "2021-08-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55575", "ebitda": "-70182", "netIncome": "-75223", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-75223", "interestExpense": "5041", "operatingIncome": "-70180", "fiscalDateEnding": "2021-08-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "70182", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4466", "currentDebt": "None", "investments": "None", "totalAssets": "156674", "longTermDebt": "None", "shortTermDebt": "250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-409738", "totalLiabilities": "277907", "otherCurrentAssets": "None", "totalCurrentAssets": "156674", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30052", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250000", "totalShareholderEquity": "-121233", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27907", "totalCurrentLiabilities": "277907", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "126622", "commonStockSharesOutstanding": "4466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126622", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75223", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-55251", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6399.35", "cashflowFromInvestment": "-660492", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55575, "depreciation_amortisation": null, "ebitda": -70182, "interest_expense": 5041, "interest_income": null, "other_non_operating": null, "pretax_income": -75223, "tax_provision": null, "effective_tax_rate": null, "net_income": -75223, "net_income_continuing_ops": null, "net_income_to_common": -75223, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126622, "short_term_investments": null, "net_receivables": 30052, "inventory": null, "other_current_assets": null, "total_current_assets": 156674, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 156674, "short_term_debt": 250000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277907, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 277907, "total_debt": 250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -409738, "total_equity": -121233, "shares_outstanding": 4466570, "operating_cash_flow": -55251, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -660492, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6399.35, "free_cash_flow": -55251, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55575", "ebitda": "-70182", "netIncome": "-75223", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-75223", "interestExpense": "5041", "operatingIncome": "-70180", "fiscalDateEnding": "2021-08-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "70182", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4466", "currentDebt": "None", "investments": "None", "totalAssets": "156674", "longTermDebt": "None", "shortTermDebt": "250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-409738", "totalLiabilities": "277907", "otherCurrentAssets": "None", "totalCurrentAssets": "156674", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30052", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250000", "totalShareholderEquity": "-121233", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27907", "totalCurrentLiabilities": "277907", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "126622", "commonStockSharesOutstanding": "4466570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126622", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75223", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-55251", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6399.35", "cashflowFromInvestment": "-660492", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-05-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 17.62, "gross_profit": -17.62, "ebit": -41010.97, "ebitda": -40970, "pretax_income": -46010, "tax_provision": -40.97, "net_income": -46010, "net_income_to_common": -46010, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186542, "total_current_assets": 211542, "total_assets": 211542, "short_term_debt": 250000, "long_term_debt": null, "total_debt": 250000, "total_liabilities": 257552, "total_equity": -46010, "shares_outstanding": 4466408, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -55731, "capital_expenditure": 0, "free_cash_flow": -55731, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4502, "ticker_id": 11715, "period_end_date": "2021-05-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41010.97", "ebitda": "-40970", "netIncome": "-46010", "grossProfit": "-17.62", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "17.62", "interestIncome": "None", "incomeBeforeTax": "-46010", "interestExpense": "None", "operatingIncome": "-40970", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "-40.97", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "40969", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17.62", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40.97", "sellingGeneralAndAdministrative": "23.35", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "334981", "currentDebt": "None", "investments": "None", "totalAssets": "211542", "longTermDebt": "None", "shortTermDebt": "250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-334515", "totalLiabilities": "257552", "otherCurrentAssets": "None", "totalCurrentAssets": "211542", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250000", "totalShareholderEquity": "-46010", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7552", "totalCurrentLiabilities": "257552", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "186542", "commonStockSharesOutstanding": "4466408", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "186542", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46010", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-55731", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245584", "cashflowFromInvestment": "-660492", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 17.62, "gross_profit": -17.62, "research_and_development": null, "selling_general_admin": 23.35, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41010.97, "depreciation_amortisation": 40.97, "ebitda": -40970, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -46010, "tax_provision": -40.97, "effective_tax_rate": null, "net_income": -46010, "net_income_continuing_ops": null, "net_income_to_common": -46010, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186542, "short_term_investments": null, "net_receivables": 25000, "inventory": null, "other_current_assets": null, "total_current_assets": 211542, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 211542, "short_term_debt": 250000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257552, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 257552, "total_debt": 250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -334515, "total_equity": -46010, "shares_outstanding": 4466408, "operating_cash_flow": -55731, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -660492, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 245584, "free_cash_flow": -55731, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41010.97", "ebitda": "-40970", "netIncome": "-46010", "grossProfit": "-17.62", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "17.62", "interestIncome": "None", "incomeBeforeTax": "-46010", "interestExpense": "None", "operatingIncome": "-40970", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "-40.97", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "40969", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17.62", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40.97", "sellingGeneralAndAdministrative": "23.35", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "334981", "currentDebt": "None", "investments": "None", "totalAssets": "211542", "longTermDebt": "None", "shortTermDebt": "250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-334515", "totalLiabilities": "257552", "otherCurrentAssets": "None", "totalCurrentAssets": "211542", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250000", "totalShareholderEquity": "-46010", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7552", "totalCurrentLiabilities": "257552", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "186542", "commonStockSharesOutstanding": "4466408", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "186542", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46010", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-55731", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245584", "cashflowFromInvestment": "-660492", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-02-28", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -0.86, "ebitda": 0, "pretax_income": -0.86, "tax_provision": null, "net_income": -0.86, "net_income_to_common": -0.86, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 4411, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -861, "capital_expenditure": 0, "free_cash_flow": -861, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 4503, "ticker_id": 11715, "period_end_date": "2021-02-28", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:10:16.694378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-0.86", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-0.86", "interestExpense": "None", "operatingIncome": "-0.86", "fiscalDateEnding": "2021-02-28", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "0.86", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "0.86", "sellingGeneralAndAdministrative": "0.86", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-02-28", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "4411.15", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-861", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-02-28", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-861", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "861", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 0.86, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -0.86, "depreciation_amortisation": 0.86, "ebitda": 0, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -0.86, "tax_provision": null, "effective_tax_rate": null, "net_income": -0.86, "net_income_continuing_ops": null, "net_income_to_common": -0.86, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 4411, "operating_cash_flow": -861, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 861, "free_cash_flow": -861, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-0.86", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-0.86", "interestExpense": "None", "operatingIncome": "-0.86", "fiscalDateEnding": "2021-02-28", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "0.86", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "0.86", "sellingGeneralAndAdministrative": "0.86", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-02-28", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "4411.15", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-861", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-02-28", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-861", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "861", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": "2024-08-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }