{ "ticker": { "uuid": "97118540-205d-444b-9489-5e6185004184", "symbol": "VNCE", "name": "Vince Holding Corp. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/97118540-205d-444b-9489-5e6185004184/", "api_url": "https://sharemaestro.com/factors/api/tickers/97118540-205d-444b-9489-5e6185004184/" }, "ticker_metadata": { "id": 8835, "uuid": "97118540-205d-444b-9489-5e6185004184", "symbol": "VNCE", "name": "Vince Holding Corp. Common Stock", "asset_type": "equity", "market_cap": 53830000, "stock_exchange_id": 2, "industry": "Apparel Manufacturing", "sector": "Consumer Cyclical", "description": "Vince Holding Corp. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "97118540-205d-444b-9489-5e6185004184", "symbol": "VNCE", "name": "Vince Holding Corp. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/97118540-205d-444b-9489-5e6185004184/", "api_url": "https://sharemaestro.com/factors/api/tickers/97118540-205d-444b-9489-5e6185004184/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.91, "value": 0.92, "quality": 0.25, "momentum": 0.96, "coverage": 0.97, "confidence": 0.956, "delta": null }, "headline_factors": { "price": 4.39, "market_cap": 57239260.84, "pe_ratio": 8.9745, "earnings_yield": 0.1114, "ebitda_to_ev": 0.1569, "shareholder_yield": 0, "roe": 0.1273, "piotroski_f_score": 6, "momentum_12_1": 2.1351, "volatility_252d": 1.1259 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "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": "2026-02-28", "financials_age_days": 99, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:22.544102+00:00", "batch_id": "" }, "size": { "price_close": 4.39, "market_cap": 57239260.84, "market_cap_usd": 57239260.84, "enterprise_value": 73132260.84, "shares_outstanding": 13038556, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.9745, "pb_ratio": 1.1425, "ptbv_ratio": 1.1425, "ps_ratio": 0.1908, "pcf_ratio": 20.0699, "pfcf_ratio": 6.7811, "ev_ebitda": 6.3715, "ev_ebit": 7.9156, "ev_sales": 0.2438, "ev_fcf": 8.6639, "earnings_yield": 0.1114, "fcf_yield": 0.1154, "price_to_sales": 0.1908, "price_to_book": 1.1425, "price_to_cashflow": 20.0699, "ebitda_to_ev": 0.1569, "sales_yield": 4.1023 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4971, "operating_margin": 0.0308, "net_margin": 0.0213, "ebitda_margin": 0.0383, "fcf_margin": 0.0281, "roe": 0.1273, "roa": 0.0283, "roic": 0.1131, "roc_greenblatt": null, "asset_turnover": 1.3331, "cash_conversion": 1.3235, "accruals_ratio": 0.0157, "sbc_to_revenue": 0.0014, "piotroski_f_score": 6, "altman_z_score": -5.0661, "earnings_stability_5y": 7.5878, "revenue_stability_5y": 0.1643, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6627, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.4918, "net_debt_to_ebitda": 1.3846, "debt_to_assets": 0.0728, "interest_coverage": 2.6967, "current_ratio": 1.4868, "quick_ratio": 0.5116, "net_debt": 15893000, "local_beta": 0.0013, "volatility_252d": 1.1259, "volatility_60d": 2.1011, "max_drawdown_12m": -0.5467, "risk_adjusted_momentum": 1.8963 }, "growth": { "revenue_growth_1y": 0.0223, "revenue_growth_3y_cagr": -0.0567, "revenue_growth_5y_cagr": 0.0641, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6932, "book_value_growth_1y": 0.1543, "revenue_growth": 0.0223, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0539, "price_return_3m": 0.6381, "price_return_6m": 0.4746, "price_return_9m": 1.9073, "price_return_12m": 1.9662, "price_return_12m_ex1m": 2.1351, "momentum_6m": 0.4746, "momentum_12m": 1.9662, "momentum_12_1": 2.1351, "distance_from_52w_high": -0.1059, "distance_from_52w_low": 2.1135, "relative_strength": 1.8083 }, "raw_ttm": { "revenue_ttm": 300007000, "gross_profit_ttm": 149143000, "ebit_ttm": 9239000, "ebitda_ttm": 11478000, "net_income_ttm": 6378000, "eps_diluted_ttm": 0.4892, "operating_cash_flow_ttm": 2852000, "capital_expenditure_ttm": 5589000, "fcf_ttm": 8441000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3426000, "cash_and_equivalents": 498000, "total_current_assets": 100990000, "total_current_liabilities": 67923000, "net_ppe": null, "total_assets": 225041000, "total_debt": 16391000, "total_equity": 50100000, "net_working_capital": 48960000, "book_value_per_share": 3.8425, "retained_earnings": -1110303000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.8425 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 16, "rank_pb": 26, "rank_ptbv": 21, "rank_ps": 5, "rank_pcf": 76, "rank_ev_ebitda": 18, "rank_ev_ebit": 34, "rank_earnings_yield": 16, "rank_fcf_yield": 34, "rank_dividend_yield": 99, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 33, "rank_roc": 50, "rank_roic": 33, "rank_gross_margin": 45, "rank_fcf_margin": 84, "rank_piotroski": 46, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5 }, "composites": { "value_composite": 8, "quality_composite": 75, "momentum_composite": 4, "growth_composite": 74, "yield_composite": 99, "svqf_composite": 9, "vc1_composite": 10, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 9, "quality_value_composite": 0.4796, "os_score": 0.91, "value_percentile": 0.92, "quality_percentile": 0.25, "momentum_percentile": 0.96, "factor_coverage": 0.97, "signal_confidence": 0.956, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 3, "all_cap_buyback_rank": 96, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "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": 3178, "ticker_id": 8835, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-02-28", "financials_age_days": 99, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:22.544102+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.39, "market_cap": 57239260.84, "market_cap_usd": 57239260.84, "enterprise_value": 73132260.84, "shares_outstanding": 13038556, "fx_rate_to_usd": null, "pe_ratio": 8.9744843, "pb_ratio": 1.14250022, "ptbv_ratio": 1.14250022, "ps_ratio": 0.19079308, "pcf_ratio": 20.06986705, "pfcf_ratio": 6.7810995, "ev_ebitda": 6.37151602, "ev_ebit": 7.91560351, "ev_sales": 0.24376851, "ev_fcf": 8.66393328, "earnings_yield": 0.11142702, "fcf_yield": 0.11542102, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.49713173, "operating_margin": 0.03079595, "net_margin": 0.0212595, "ebitda_margin": 0.03825911, "fcf_margin": 0.02813601, "roe": 0.12730539, "roa": 0.0283415, "roic": 0.11311351, "roc_greenblatt": null, "asset_turnover": 1.33312152, "cash_conversion": 1.32345563, "accruals_ratio": 0.01566826, "sbc_to_revenue": 0.00141997, "debt_to_equity": 3.49183633, "net_debt_to_ebitda": 1.38464889, "debt_to_assets": 0.07283562, "interest_coverage": 2.69673088, "current_ratio": 1.48683068, "quick_ratio": 0.51160873, "net_debt": 15893000, "revenue_growth_1y": 0.02233755, "revenue_growth_3y_cagr": -0.05671716, "revenue_growth_5y_cagr": 0.06412607, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.69315497, "book_value_growth_1y": 0.15425148, "piotroski_f_score": 6, "altman_z_score": -5.06605089, "earnings_stability_5y": 7.587834, "revenue_stability_5y": 0.164283, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05387931, "price_return_3m": 0.6380597, "price_return_6m": 0.4746389, "price_return_9m": 1.90728477, "price_return_12m": 1.96621622, "price_return_12m_ex1m": 2.13513514, "distance_from_52w_high": -0.10590631, "distance_from_52w_low": 2.11347518, "relative_strength": 1.80827517, "local_beta": 0.0013, "volatility_252d": 1.125922, "volatility_60d": 2.101053, "max_drawdown_12m": -0.54669704, "revenue_ttm": 300007000, "gross_profit_ttm": 149143000, "ebit_ttm": 9239000, "ebitda_ttm": 11478000, "net_income_ttm": 6378000, "eps_diluted_ttm": 0.4891646, "operating_cash_flow_ttm": 2852000, "capital_expenditure_ttm": 5589000, "fcf_ttm": 8441000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3426000, "cash_and_equivalents": 498000, "total_current_assets": 100990000, "total_current_liabilities": 67923000, "net_ppe": null, "total_assets": 225041000, "total_debt": 16391000, "total_equity": 50100000, "net_working_capital": 48960000, "book_value_per_share": 3.84245004, "retained_earnings": -1110303000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.84245004, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 16, "rank_pb": 26, "rank_ptbv": 21, "rank_ps": 5, "rank_pcf": 76, "rank_ev_ebitda": 18, "rank_ev_ebit": 34, "rank_earnings_yield": 16, "rank_fcf_yield": 34, "rank_dividend_yield": 99, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 33, "rank_roc": 50, "rank_roic": 33, "rank_gross_margin": 45, "rank_fcf_margin": 84, "rank_piotroski": 46, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 8, "quality_composite": 75, "momentum_composite": 4, "growth_composite": 74, "yield_composite": 99, "svqf_composite": 9, "vc1_composite": 10, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 0.97, "signal_confidence": 0.956, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 3, "all_cap_buyback_rank": 96, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.39, "os": 0.91, "value": 0.92, "quality": 0.25, "momentum": 0.96, "confidence": 0.956, "coverage": 0.97, "pe_ratio": 8.9745, "earnings_yield": 0.1114, "shareholder_yield": 0, "roe": 0.1273, "momentum_12_1": 2.1351, "complete_fields": { "id": 3178, "ticker_id": 8835, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-02-28", "financials_age_days": 99, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:22.544102+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.39, "market_cap": 57239260.84, "market_cap_usd": 57239260.84, "enterprise_value": 73132260.84, "shares_outstanding": 13038556, "fx_rate_to_usd": null, "pe_ratio": 8.9744843, "pb_ratio": 1.14250022, "ptbv_ratio": 1.14250022, "ps_ratio": 0.19079308, "pcf_ratio": 20.06986705, "pfcf_ratio": 6.7810995, "ev_ebitda": 6.37151602, "ev_ebit": 7.91560351, "ev_sales": 0.24376851, "ev_fcf": 8.66393328, "earnings_yield": 0.11142702, "fcf_yield": 0.11542102, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.49713173, "operating_margin": 0.03079595, "net_margin": 0.0212595, "ebitda_margin": 0.03825911, "fcf_margin": 0.02813601, "roe": 0.12730539, "roa": 0.0283415, "roic": 0.11311351, "roc_greenblatt": null, "asset_turnover": 1.33312152, "cash_conversion": 1.32345563, "accruals_ratio": 0.01566826, "sbc_to_revenue": 0.00141997, "debt_to_equity": 3.49183633, "net_debt_to_ebitda": 1.38464889, "debt_to_assets": 0.07283562, "interest_coverage": 2.69673088, "current_ratio": 1.48683068, "quick_ratio": 0.51160873, "net_debt": 15893000, "revenue_growth_1y": 0.02233755, "revenue_growth_3y_cagr": -0.05671716, "revenue_growth_5y_cagr": 0.06412607, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.69315497, "book_value_growth_1y": 0.15425148, "piotroski_f_score": 6, "altman_z_score": -5.06605089, "earnings_stability_5y": 7.587834, "revenue_stability_5y": 0.164283, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05387931, "price_return_3m": 0.6380597, "price_return_6m": 0.4746389, "price_return_9m": 1.90728477, "price_return_12m": 1.96621622, "price_return_12m_ex1m": 2.13513514, "distance_from_52w_high": -0.10590631, "distance_from_52w_low": 2.11347518, "relative_strength": 1.80827517, "local_beta": 0.0013, "volatility_252d": 1.125922, "volatility_60d": 2.101053, "max_drawdown_12m": -0.54669704, "revenue_ttm": 300007000, "gross_profit_ttm": 149143000, "ebit_ttm": 9239000, "ebitda_ttm": 11478000, "net_income_ttm": 6378000, "eps_diluted_ttm": 0.4891646, "operating_cash_flow_ttm": 2852000, "capital_expenditure_ttm": 5589000, "fcf_ttm": 8441000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3426000, "cash_and_equivalents": 498000, "total_current_assets": 100990000, "total_current_liabilities": 67923000, "net_ppe": null, "total_assets": 225041000, "total_debt": 16391000, "total_equity": 50100000, "net_working_capital": 48960000, "book_value_per_share": 3.84245004, "retained_earnings": -1110303000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.84245004, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 16, "rank_pb": 26, "rank_ptbv": 21, "rank_ps": 5, "rank_pcf": 76, "rank_ev_ebitda": 18, "rank_ev_ebit": 34, "rank_earnings_yield": 16, "rank_fcf_yield": 34, "rank_dividend_yield": 99, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 33, "rank_roc": 50, "rank_roic": 33, "rank_gross_margin": 45, "rank_fcf_margin": 84, "rank_piotroski": 46, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 8, "quality_composite": 75, "momentum_composite": 4, "growth_composite": 74, "yield_composite": 99, "svqf_composite": 9, "vc1_composite": 10, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 0.97, "signal_confidence": 0.956, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 3, "all_cap_buyback_rank": 96, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2026-02-28", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 300007000, "cost_of_revenue": 150864000, "gross_profit": 149143000, "ebit": 9238000, "ebitda": 9238000, "pretax_income": 7372000, "tax_provision": 994000, "net_income": 6378000, "net_income_to_common": 6378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 498000, "total_current_assets": 100990000, "total_assets": 225041000, "short_term_debt": 16391000, "long_term_debt": 19462000, "total_debt": 35853000, "total_liabilities": 174941000, "total_equity": 50100000, "shares_outstanding": 13075787, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2987000, "capital_expenditure": 4287000, "free_cash_flow": 7274000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196453, "ticker_id": 8835, "period_end_date": "2026-02-28", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "9238000", "netIncome": "6378000", "grossProfit": "149143000", "depreciation": "None", "totalRevenue": "300007000", "costOfRevenue": "150864000", "interestIncome": "None", "incomeBeforeTax": "7372000", "interestExpense": "3426000", "operatingIncome": "9238000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "994000", "reportedCurrency": "USD", "netInterestIncome": "-3426000", "nonInterestIncome": "None", "operatingExpenses": "139905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "139905000", "netIncomeFromContinuingOperations": "6378000" }, "balance": { "goodwill": "None", "inventory": "66240000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "225041000", "longTermDebt": "19462000", "shortTermDebt": "16391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1110303000", "totalLiabilities": "174941000", "otherCurrentAssets": "3770000", "totalCurrentAssets": "100990000", "currentLongTermDebt": "None", "longTermInvestments": "21451000", "shortTermInvestments": "None", "currentNetReceivables": "30482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124051000", "currentAccountsPayable": "25921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122388000", "totalShareholderEquity": "50100000", "capitalLeaseObligations": "102926000", "otherCurrentLiabilities": "25611000", "totalCurrentLiabilities": "67923000", "otherNonCurrentLiabilities": "385000", "totalNonCurrentLiabilities": "107018000", "cashAndShortTermInvestments": "498000", "commonStockSharesOutstanding": "13075787", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-7035000", "operatingCashflow": "2987000", "capitalExpenditures": "4287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1180000", "cashflowFromInvestment": "-4287000", "stockBasedCompensation": "426000", "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": "2908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 300007000, "cost_of_revenue": 150864000, "gross_profit": 149143000, "research_and_development": null, "selling_general_admin": 139905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9238000, "depreciation_amortisation": null, "ebitda": 9238000, "interest_expense": 3426000, "interest_income": null, "other_non_operating": null, "pretax_income": 7372000, "tax_provision": 994000, "effective_tax_rate": null, "net_income": 6378000, "net_income_continuing_ops": 6378000, "net_income_to_common": 6378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 498000, "short_term_investments": null, "net_receivables": 30482000, "inventory": 66240000, "other_current_assets": null, "total_current_assets": 100990000, "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": 124051000, "total_assets": 225041000, "short_term_debt": 16391000, "accounts_payable": 25921000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67923000, "long_term_debt": 19462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107018000, "total_liabilities": 174941000, "total_debt": 35853000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1110303000, "total_equity": 50100000, "shares_outstanding": 13075787, "operating_cash_flow": 2987000, "stock_based_compensation": 426000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4287000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4287000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1180000, "free_cash_flow": 7274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "9238000", "netIncome": "6378000", "grossProfit": "149143000", "depreciation": "None", "totalRevenue": "300007000", "costOfRevenue": "150864000", "interestIncome": "None", "incomeBeforeTax": "7372000", "interestExpense": "3426000", "operatingIncome": "9238000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "994000", "reportedCurrency": "USD", "netInterestIncome": "-3426000", "nonInterestIncome": "None", "operatingExpenses": "139905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "139905000", "netIncomeFromContinuingOperations": "6378000" }, "balance": { "goodwill": "None", "inventory": "66240000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "225041000", "longTermDebt": "19462000", "shortTermDebt": "16391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1110303000", "totalLiabilities": "174941000", "otherCurrentAssets": "3770000", "totalCurrentAssets": "100990000", "currentLongTermDebt": "None", "longTermInvestments": "21451000", "shortTermInvestments": "None", "currentNetReceivables": "30482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124051000", "currentAccountsPayable": "25921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122388000", "totalShareholderEquity": "50100000", "capitalLeaseObligations": "102926000", "otherCurrentLiabilities": "25611000", "totalCurrentLiabilities": "67923000", "otherNonCurrentLiabilities": "385000", "totalNonCurrentLiabilities": "107018000", "cashAndShortTermInvestments": "498000", "commonStockSharesOutstanding": "13075787", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-7035000", "operatingCashflow": "2987000", "capitalExpenditures": "4287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1180000", "cashflowFromInvestment": "-4287000", "stockBasedCompensation": "426000", "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": "2908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-02-28", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 293452000, "cost_of_revenue": 148273000, "gross_profit": 145179000, "ebit": -16832000, "ebitda": -17176000, "pretax_income": -22689000, "tax_provision": -3642000, "net_income": -19047000, "net_income_to_common": -19047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607000, "total_current_assets": 96576000, "total_assets": 222735000, "short_term_debt": 16025000, "long_term_debt": 19156000, "total_debt": 35181000, "total_liabilities": 180976000, "total_equity": 41759000, "shares_outstanding": 12580000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 22059000, "capital_expenditure": 4232000, "free_cash_flow": 26291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196458, "ticker_id": 8835, "period_end_date": "2025-02-28", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16832000", "ebitda": "-17176000", "netIncome": "-19047000", "grossProfit": "145179000", "depreciation": "None", "totalRevenue": "293452000", "costOfRevenue": "148273000", "interestIncome": "None", "incomeBeforeTax": "-22689000", "interestExpense": "6569000", "operatingIncome": "-17176000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "-3642000", "reportedCurrency": "USD", "netInterestIncome": "-6569000", "nonInterestIncome": "None", "operatingExpenses": "162355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-344000", "sellingGeneralAndAdministrative": "125484000", "netIncomeFromContinuingOperations": "-19047000" }, "balance": { "goodwill": "0", "inventory": "59146000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "222735000", "longTermDebt": "19156000", "shortTermDebt": "16025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1116681000", "totalLiabilities": "180976000", "otherCurrentAssets": "3896000", "totalCurrentAssets": "96576000", "currentLongTermDebt": "None", "longTermInvestments": "23464000", "shortTermInvestments": "None", "currentNetReceivables": "32927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126159000", "currentAccountsPayable": "35090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122361000", "totalShareholderEquity": "41759000", "capitalLeaseObligations": "103205000", "otherCurrentLiabilities": "22431000", "totalCurrentLiabilities": "73546000", "otherNonCurrentLiabilities": "463000", "totalNonCurrentLiabilities": "107430000", "cashAndShortTermInvestments": "607000", "commonStockSharesOutstanding": "12580000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19047000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-376000", "operatingCashflow": "22059000", "capitalExpenditures": "4232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18381000", "cashflowFromInvestment": "-4232000", "stockBasedCompensation": "1588000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 293452000, "cost_of_revenue": 148273000, "gross_profit": 145179000, "research_and_development": null, "selling_general_admin": 125484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16832000, "depreciation_amortisation": -344000, "ebitda": -17176000, "interest_expense": 6569000, "interest_income": null, "other_non_operating": null, "pretax_income": -22689000, "tax_provision": -3642000, "effective_tax_rate": null, "net_income": -19047000, "net_income_continuing_ops": -19047000, "net_income_to_common": -19047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 607000, "short_term_investments": null, "net_receivables": 32927000, "inventory": 59146000, "other_current_assets": null, "total_current_assets": 96576000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 126159000, "total_assets": 222735000, "short_term_debt": 16025000, "accounts_payable": 35090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73546000, "long_term_debt": 19156000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107430000, "total_liabilities": 180976000, "total_debt": 35181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1116681000, "total_equity": 41759000, "shares_outstanding": 12580000, "operating_cash_flow": 22059000, "stock_based_compensation": 1588000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4232000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18381000, "free_cash_flow": 26291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16832000", "ebitda": "-17176000", "netIncome": "-19047000", "grossProfit": "145179000", "depreciation": "None", "totalRevenue": "293452000", "costOfRevenue": "148273000", "interestIncome": "None", "incomeBeforeTax": "-22689000", "interestExpense": "6569000", "operatingIncome": "-17176000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "-3642000", "reportedCurrency": "USD", "netInterestIncome": "-6569000", "nonInterestIncome": "None", "operatingExpenses": "162355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-344000", "sellingGeneralAndAdministrative": "125484000", "netIncomeFromContinuingOperations": "-19047000" }, "balance": { "goodwill": "0", "inventory": "59146000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "222735000", "longTermDebt": "19156000", "shortTermDebt": "16025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1116681000", "totalLiabilities": "180976000", "otherCurrentAssets": "3896000", "totalCurrentAssets": "96576000", "currentLongTermDebt": "None", "longTermInvestments": "23464000", "shortTermInvestments": "None", "currentNetReceivables": "32927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126159000", "currentAccountsPayable": "35090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122361000", "totalShareholderEquity": "41759000", "capitalLeaseObligations": "103205000", "otherCurrentLiabilities": "22431000", "totalCurrentLiabilities": "73546000", "otherNonCurrentLiabilities": "463000", "totalNonCurrentLiabilities": "107430000", "cashAndShortTermInvestments": "607000", "commonStockSharesOutstanding": "12580000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19047000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-376000", "operatingCashflow": "22059000", "capitalExpenditures": "4232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18381000", "cashflowFromInvestment": "-4232000", "stockBasedCompensation": "1588000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-02-29", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 292890000, "cost_of_revenue": 159598000, "gross_profit": 133292000, "ebit": 31526000, "ebitda": 36465000, "pretax_income": 20506000, "tax_provision": -3478000, "net_income": 25446000, "net_income_to_common": 25446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357000, "total_current_assets": 84802000, "total_assets": 225149000, "short_term_debt": 16803000, "long_term_debt": 43950000, "total_debt": 60753000, "total_liabilities": 177996000, "total_equity": 47153000, "shares_outstanding": 12478215, "goodwill_and_intangibles": 31973000 }, "cash_flow": { "operating_cash_flow": 1640000, "capital_expenditure": 1460000, "free_cash_flow": 3100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196463, "ticker_id": 8835, "period_end_date": "2024-02-29", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31526000", "ebitda": "36465000", "netIncome": "25446000", "grossProfit": "133292000", "depreciation": "None", "totalRevenue": "292890000", "costOfRevenue": "159598000", "interestIncome": "None", "incomeBeforeTax": "20506000", "interestExpense": "11118000", "operatingIncome": "31624000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "-3478000", "reportedCurrency": "USD", "netInterestIncome": "-11118000", "nonInterestIncome": "None", "operatingExpenses": "101668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4939000", "sellingGeneralAndAdministrative": "122484000", "netIncomeFromContinuingOperations": "25446000" }, "balance": { "goodwill": "31973000", "inventory": "58777000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "225149000", "longTermDebt": "43950000", "shortTermDebt": "16803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1097634000", "totalLiabilities": "177996000", "otherCurrentAssets": "4997000", "totalCurrentAssets": "84802000", "currentLongTermDebt": "None", "longTermInvestments": "26147000", "shortTermInvestments": "None", "currentNetReceivables": "20671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140347000", "currentAccountsPayable": "31678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128458000", "totalShareholderEquity": "47153000", "capitalLeaseObligations": "84508000", "otherCurrentLiabilities": "12947000", "totalCurrentLiabilities": "61428000", "otherNonCurrentLiabilities": "4913000", "totalNonCurrentLiabilities": "116568000", "cashAndShortTermInvestments": "357000", "commonStockSharesOutstanding": "12478215", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25446000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "31236000", "operatingCashflow": "1640000", "capitalExpenditures": "1460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77079000", "cashflowFromInvestment": "75540000", "stockBasedCompensation": "1541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292890000, "cost_of_revenue": 159598000, "gross_profit": 133292000, "research_and_development": null, "selling_general_admin": 122484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31526000, "depreciation_amortisation": 4939000, "ebitda": 36465000, "interest_expense": 11118000, "interest_income": null, "other_non_operating": null, "pretax_income": 20506000, "tax_provision": -3478000, "effective_tax_rate": null, "net_income": 25446000, "net_income_continuing_ops": 25446000, "net_income_to_common": 25446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357000, "short_term_investments": null, "net_receivables": 20671000, "inventory": 58777000, "other_current_assets": null, "total_current_assets": 84802000, "net_ppe": null, "goodwill": 31973000, "intangible_assets": null, "goodwill_and_intangibles": 31973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 140347000, "total_assets": 225149000, "short_term_debt": 16803000, "accounts_payable": 31678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61428000, "long_term_debt": 43950000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 116568000, "total_liabilities": 177996000, "total_debt": 60753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1097634000, "total_equity": 47153000, "shares_outstanding": 12478215, "operating_cash_flow": 1640000, "stock_based_compensation": 1541000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1460000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 75540000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77079000, "free_cash_flow": 3100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31526000", "ebitda": "36465000", "netIncome": "25446000", "grossProfit": "133292000", "depreciation": "None", "totalRevenue": "292890000", "costOfRevenue": "159598000", "interestIncome": "None", "incomeBeforeTax": "20506000", "interestExpense": "11118000", "operatingIncome": "31624000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "-3478000", "reportedCurrency": "USD", "netInterestIncome": "-11118000", "nonInterestIncome": "None", "operatingExpenses": "101668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4939000", "sellingGeneralAndAdministrative": "122484000", "netIncomeFromContinuingOperations": "25446000" }, "balance": { "goodwill": "31973000", "inventory": "58777000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "225149000", "longTermDebt": "43950000", "shortTermDebt": "16803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1097634000", "totalLiabilities": "177996000", "otherCurrentAssets": "4997000", "totalCurrentAssets": "84802000", "currentLongTermDebt": "None", "longTermInvestments": "26147000", "shortTermInvestments": "None", "currentNetReceivables": "20671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140347000", "currentAccountsPayable": "31678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128458000", "totalShareholderEquity": "47153000", "capitalLeaseObligations": "84508000", "otherCurrentLiabilities": "12947000", "totalCurrentLiabilities": "61428000", "otherNonCurrentLiabilities": "4913000", "totalNonCurrentLiabilities": "116568000", "cashAndShortTermInvestments": "357000", "commonStockSharesOutstanding": "12478215", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25446000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "31236000", "operatingCashflow": "1640000", "capitalExpenditures": "1460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77079000", "cashflowFromInvestment": "75540000", "stockBasedCompensation": "1541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-02-28", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 357442000, "cost_of_revenue": 227715000, "gross_profit": 129727000, "ebit": -23462000, "ebitda": -15219000, "pretax_income": -35309000, "tax_provision": 3037000, "net_income": -38346000, "net_income_to_common": -38346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1079000, "total_current_assets": 115335000, "total_assets": 303345000, "short_term_debt": 24392000, "long_term_debt": 108078000, "total_debt": 132470000, "total_liabilities": 283088000, "total_equity": 20257000, "shares_outstanding": 12223004, "goodwill_and_intangibles": 102079000 }, "cash_flow": { "operating_cash_flow": -19261000, "capital_expenditure": 2782000, "free_cash_flow": -16479000, "dividends_paid": 213000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196468, "ticker_id": 8835, "period_end_date": "2023-02-28", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23462000", "ebitda": "-15219000", "netIncome": "-38346000", "grossProfit": "129727000", "depreciation": "None", "totalRevenue": "357442000", "costOfRevenue": "227715000", "interestIncome": "None", "incomeBeforeTax": "-35309000", "interestExpense": "9887000", "operatingIncome": "-23462000", "fiscalDateEnding": "2023-02-28", "incomeTaxExpense": "3037000", "reportedCurrency": "USD", "netInterestIncome": "-9887000", "nonInterestIncome": "None", "operatingExpenses": "153189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8243000", "sellingGeneralAndAdministrative": "146093000", "netIncomeFromContinuingOperations": "-38346000" }, "balance": { "goodwill": "31973000", "inventory": "90008000", "commonStock": "123000", "currentDebt": "None", "investments": "None", "totalAssets": "303345000", "longTermDebt": "108078000", "shortTermDebt": "24392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-02-28", "intangibleAssets": "70106000", "reportedCurrency": "USD", "retainedEarnings": "-1123080000", "totalLiabilities": "283088000", "otherCurrentAssets": "3515000", "totalCurrentAssets": "115335000", "currentLongTermDebt": "3500000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "20733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188010000", "currentAccountsPayable": "49396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83095000", "shortLongTermDebtTotal": "204568000", "totalShareholderEquity": "20257000", "capitalLeaseObligations": "92990000", "otherCurrentLiabilities": "19321000", "totalCurrentLiabilities": "93109000", "otherNonCurrentLiabilities": "869000", "totalNonCurrentLiabilities": "189979000", "cashAndShortTermInvestments": "1079000", "commonStockSharesOutstanding": "12223004", "intangibleAssetsExcludingGoodwill": "70106000", "cashAndCashEquivalentsAtCarryingValue": "1079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38346000", "profitLoss": "None", "dividendPayout": "213000", "fiscalDateEnding": "2023-02-28", "reportedCurrency": "USD", "changeInInventory": "-11462000", "operatingCashflow": "-19261000", "capitalExpenditures": "2782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17811000", "cashflowFromInvestment": "1468000", "stockBasedCompensation": "2095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "213000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 357442000, "cost_of_revenue": 227715000, "gross_profit": 129727000, "research_and_development": null, "selling_general_admin": 146093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23462000, "depreciation_amortisation": 8243000, "ebitda": -15219000, "interest_expense": 9887000, "interest_income": null, "other_non_operating": null, "pretax_income": -35309000, "tax_provision": 3037000, "effective_tax_rate": null, "net_income": -38346000, "net_income_continuing_ops": -38346000, "net_income_to_common": -38346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1079000, "short_term_investments": null, "net_receivables": 20733000, "inventory": 90008000, "other_current_assets": null, "total_current_assets": 115335000, "net_ppe": null, "goodwill": 31973000, "intangible_assets": 70106000, "goodwill_and_intangibles": 102079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 188010000, "total_assets": 303345000, "short_term_debt": 24392000, "accounts_payable": 49396000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93109000, "long_term_debt": 108078000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 189979000, "total_liabilities": 283088000, "total_debt": 132470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1123080000, "total_equity": 20257000, "shares_outstanding": 12223004, "operating_cash_flow": -19261000, "stock_based_compensation": 2095000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2782000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1468000, "dividends_paid": 213000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17811000, "free_cash_flow": -16479000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23462000", "ebitda": "-15219000", "netIncome": "-38346000", "grossProfit": "129727000", "depreciation": "None", "totalRevenue": "357442000", "costOfRevenue": "227715000", "interestIncome": "None", "incomeBeforeTax": "-35309000", "interestExpense": "9887000", "operatingIncome": "-23462000", "fiscalDateEnding": "2023-02-28", "incomeTaxExpense": "3037000", "reportedCurrency": "USD", "netInterestIncome": "-9887000", "nonInterestIncome": "None", "operatingExpenses": "153189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8243000", "sellingGeneralAndAdministrative": "146093000", "netIncomeFromContinuingOperations": "-38346000" }, "balance": { "goodwill": "31973000", "inventory": "90008000", "commonStock": "123000", "currentDebt": "None", "investments": "None", "totalAssets": "303345000", "longTermDebt": "108078000", "shortTermDebt": "24392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-02-28", "intangibleAssets": "70106000", "reportedCurrency": "USD", "retainedEarnings": "-1123080000", "totalLiabilities": "283088000", "otherCurrentAssets": "3515000", "totalCurrentAssets": "115335000", "currentLongTermDebt": "3500000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "20733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188010000", "currentAccountsPayable": "49396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83095000", "shortLongTermDebtTotal": "204568000", "totalShareholderEquity": "20257000", "capitalLeaseObligations": "92990000", "otherCurrentLiabilities": "19321000", "totalCurrentLiabilities": "93109000", "otherNonCurrentLiabilities": "869000", "totalNonCurrentLiabilities": "189979000", "cashAndShortTermInvestments": "1079000", "commonStockSharesOutstanding": "12223004", "intangibleAssetsExcludingGoodwill": "70106000", "cashAndCashEquivalentsAtCarryingValue": "1079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38346000", "profitLoss": "None", "dividendPayout": "213000", "fiscalDateEnding": "2023-02-28", "reportedCurrency": "USD", "changeInInventory": "-11462000", "operatingCashflow": "-19261000", "capitalExpenditures": "2782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17811000", "cashflowFromInvestment": "1468000", "stockBasedCompensation": "2095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "213000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-02-28", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 322683000, "cost_of_revenue": 182413000, "gross_profit": 140270000, "ebit": 483000, "ebitda": 6783000, "pretax_income": -8123000, "tax_provision": 4581000, "net_income": -12704000, "net_income_to_common": -12704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1056000, "total_current_assets": 115372000, "total_assets": 337227000, "short_term_debt": 25325000, "long_term_debt": 88869000, "total_debt": 114194000, "total_liabilities": 281447000, "total_equity": 55780000, "shares_outstanding": 11902307, "goodwill_and_intangibles": 107808000 }, "cash_flow": { "operating_cash_flow": -221000, "capital_expenditure": 5055000, "free_cash_flow": 4834000, "dividends_paid": 69000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196473, "ticker_id": 8835, "period_end_date": "2022-02-28", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "483000", "ebitda": "6783000", "netIncome": "-12704000", "grossProfit": "140270000", "depreciation": "None", "totalRevenue": "322683000", "costOfRevenue": "182413000", "interestIncome": "None", "incomeBeforeTax": "-8123000", "interestExpense": "8606000", "operatingIncome": "483000", "fiscalDateEnding": "2022-02-28", "incomeTaxExpense": "4581000", "reportedCurrency": "USD", "netInterestIncome": "-8606000", "nonInterestIncome": "None", "operatingExpenses": "139787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6300000", "sellingGeneralAndAdministrative": "129800000", "netIncomeFromContinuingOperations": "-12704000" }, "balance": { "goodwill": "31973000", "inventory": "78564000", "commonStock": "120000", "currentDebt": "None", "investments": "None", "totalAssets": "337227000", "longTermDebt": "88869000", "shortTermDebt": "25325000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-02-28", "intangibleAssets": "75835000", "reportedCurrency": "USD", "retainedEarnings": "-1084734000", "totalLiabilities": "281447000", "otherCurrentAssets": "5804000", "totalCurrentAssets": "115372000", "currentLongTermDebt": "2625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "221855000", "currentAccountsPayable": "46722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109794000", "shortLongTermDebtTotal": "208561000", "totalShareholderEquity": "55780000", "capitalLeaseObligations": "117067000", "otherCurrentLiabilities": "19470000", "totalCurrentLiabilities": "91517000", "otherNonCurrentLiabilities": "627000", "totalNonCurrentLiabilities": "189930000", "cashAndShortTermInvestments": "1056000", "commonStockSharesOutstanding": "11902307", "intangibleAssetsExcludingGoodwill": "75835000", "cashAndCashEquivalentsAtCarryingValue": "1056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12704000", "profitLoss": "None", "dividendPayout": "69000", "fiscalDateEnding": "2022-02-28", "reportedCurrency": "USD", "changeInInventory": "-10341000", "operatingCashflow": "-221000", "capitalExpenditures": "5055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2514000", "cashflowFromInvestment": "-5055000", "stockBasedCompensation": "2076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 322683000, "cost_of_revenue": 182413000, "gross_profit": 140270000, "research_and_development": null, "selling_general_admin": 129800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 483000, "depreciation_amortisation": 6300000, "ebitda": 6783000, "interest_expense": 8606000, "interest_income": null, "other_non_operating": null, "pretax_income": -8123000, "tax_provision": 4581000, "effective_tax_rate": null, "net_income": -12704000, "net_income_continuing_ops": -12704000, "net_income_to_common": -12704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1056000, "short_term_investments": null, "net_receivables": 29948000, "inventory": 78564000, "other_current_assets": null, "total_current_assets": 115372000, "net_ppe": null, "goodwill": 31973000, "intangible_assets": 75835000, "goodwill_and_intangibles": 107808000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 221855000, "total_assets": 337227000, "short_term_debt": 25325000, "accounts_payable": 46722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91517000, "long_term_debt": 88869000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 189930000, "total_liabilities": 281447000, "total_debt": 114194000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1084734000, "total_equity": 55780000, "shares_outstanding": 11902307, "operating_cash_flow": -221000, "stock_based_compensation": 2076000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5055000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5055000, "dividends_paid": 69000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2514000, "free_cash_flow": 4834000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "483000", "ebitda": "6783000", "netIncome": "-12704000", "grossProfit": "140270000", "depreciation": "None", "totalRevenue": "322683000", "costOfRevenue": "182413000", "interestIncome": "None", "incomeBeforeTax": "-8123000", "interestExpense": "8606000", "operatingIncome": "483000", "fiscalDateEnding": "2022-02-28", "incomeTaxExpense": "4581000", "reportedCurrency": "USD", "netInterestIncome": "-8606000", "nonInterestIncome": "None", "operatingExpenses": "139787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6300000", "sellingGeneralAndAdministrative": "129800000", "netIncomeFromContinuingOperations": "-12704000" }, "balance": { "goodwill": "31973000", "inventory": "78564000", "commonStock": "120000", "currentDebt": "None", "investments": "None", "totalAssets": "337227000", "longTermDebt": "88869000", "shortTermDebt": "25325000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-02-28", "intangibleAssets": "75835000", "reportedCurrency": "USD", "retainedEarnings": "-1084734000", "totalLiabilities": "281447000", "otherCurrentAssets": "5804000", "totalCurrentAssets": "115372000", "currentLongTermDebt": "2625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "221855000", "currentAccountsPayable": "46722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109794000", "shortLongTermDebtTotal": "208561000", "totalShareholderEquity": "55780000", "capitalLeaseObligations": "117067000", "otherCurrentLiabilities": "19470000", "totalCurrentLiabilities": "91517000", "otherNonCurrentLiabilities": "627000", "totalNonCurrentLiabilities": "189930000", "cashAndShortTermInvestments": "1056000", "commonStockSharesOutstanding": "11902307", "intangibleAssetsExcludingGoodwill": "75835000", "cashAndCashEquivalentsAtCarryingValue": "1056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12704000", "profitLoss": "None", "dividendPayout": "69000", "fiscalDateEnding": "2022-02-28", "reportedCurrency": "USD", "changeInInventory": "-10341000", "operatingCashflow": "-221000", "capitalExpenditures": "5055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2514000", "cashflowFromInvestment": "-5055000", "stockBasedCompensation": "2076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-02-28", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 219870000, "cost_of_revenue": 131273000, "gross_profit": 88597000, "ebit": -58776000, "ebitda": -52141000, "pretax_income": -63783000, "tax_provision": 166000, "net_income": -63949000, "net_income_to_common": -63949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3777000, "total_current_assets": 110584000, "total_assets": 332943000, "short_term_debt": 44170000, "long_term_debt": 84485000, "total_debt": 128655000, "total_liabilities": 265036000, "total_equity": 67907000, "shares_outstanding": 11769689, "goodwill_and_intangibles": 108464000 }, "cash_flow": { "operating_cash_flow": -25071000, "capital_expenditure": 3497000, "free_cash_flow": -21574000, "dividends_paid": 174000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196478, "ticker_id": 8835, "period_end_date": "2021-02-28", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58776000", "ebitda": "-52141000", "netIncome": "-63949000", "grossProfit": "88597000", "depreciation": "None", "totalRevenue": "219870000", "costOfRevenue": "131273000", "interestIncome": "None", "incomeBeforeTax": "-63783000", "interestExpense": "5007000", "operatingIncome": "-34206000", "fiscalDateEnding": "2021-02-28", "incomeTaxExpense": "166000", "reportedCurrency": "USD", "netInterestIncome": "-5007000", "nonInterestIncome": "None", "operatingExpenses": "122803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6635000", "sellingGeneralAndAdministrative": "110952000", "netIncomeFromContinuingOperations": "-63949000" }, "balance": { "goodwill": "31973000", "inventory": "68226000", "commonStock": "118000", "currentDebt": "None", "investments": "None", "totalAssets": "332943000", "longTermDebt": "84485000", "shortTermDebt": "44170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-02-28", "intangibleAssets": "76491000", "reportedCurrency": "USD", "retainedEarnings": "-1072030000", "totalLiabilities": "265036000", "otherCurrentAssets": "6703000", "totalCurrentAssets": "110584000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222359000", "currentAccountsPayable": "40216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109723000", "shortLongTermDebtTotal": "203714000", "totalShareholderEquity": "67907000", "capitalLeaseObligations": "119229000", "otherCurrentLiabilities": "-2166000", "totalCurrentLiabilities": "82207000", "otherNonCurrentLiabilities": "1200000", "totalNonCurrentLiabilities": "182829000", "cashAndShortTermInvestments": "3777000", "commonStockSharesOutstanding": "11769689", "intangibleAssetsExcludingGoodwill": "76491000", "cashAndCashEquivalentsAtCarryingValue": "3777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65649000", "profitLoss": "None", "dividendPayout": "174000", "fiscalDateEnding": "2021-02-28", "reportedCurrency": "USD", "changeInInventory": "-1823000", "operatingCashflow": "-25071000", "capitalExpenditures": "3497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31787000", "cashflowFromInvestment": "-3497000", "stockBasedCompensation": "1275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219870000, "cost_of_revenue": 131273000, "gross_profit": 88597000, "research_and_development": null, "selling_general_admin": 110952000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58776000, "depreciation_amortisation": 6635000, "ebitda": -52141000, "interest_expense": 5007000, "interest_income": null, "other_non_operating": null, "pretax_income": -63783000, "tax_provision": 166000, "effective_tax_rate": null, "net_income": -63949000, "net_income_continuing_ops": -63949000, "net_income_to_common": -63949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3777000, "short_term_investments": null, "net_receivables": 31878000, "inventory": 68226000, "other_current_assets": null, "total_current_assets": 110584000, "net_ppe": null, "goodwill": 31973000, "intangible_assets": 76491000, "goodwill_and_intangibles": 108464000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 222359000, "total_assets": 332943000, "short_term_debt": 44170000, "accounts_payable": 40216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82207000, "long_term_debt": 84485000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 182829000, "total_liabilities": 265036000, "total_debt": 128655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1072030000, "total_equity": 67907000, "shares_outstanding": 11769689, "operating_cash_flow": -25071000, "stock_based_compensation": 1275000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3497000, "dividends_paid": 174000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31787000, "free_cash_flow": -21574000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58776000", "ebitda": "-52141000", "netIncome": "-63949000", "grossProfit": "88597000", "depreciation": "None", "totalRevenue": "219870000", "costOfRevenue": "131273000", "interestIncome": "None", "incomeBeforeTax": "-63783000", "interestExpense": "5007000", "operatingIncome": "-34206000", "fiscalDateEnding": "2021-02-28", "incomeTaxExpense": "166000", "reportedCurrency": "USD", "netInterestIncome": "-5007000", "nonInterestIncome": "None", "operatingExpenses": "122803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6635000", "sellingGeneralAndAdministrative": "110952000", "netIncomeFromContinuingOperations": "-63949000" }, "balance": { "goodwill": "31973000", "inventory": "68226000", "commonStock": "118000", "currentDebt": "None", "investments": "None", "totalAssets": "332943000", "longTermDebt": "84485000", "shortTermDebt": "44170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-02-28", "intangibleAssets": "76491000", "reportedCurrency": "USD", "retainedEarnings": "-1072030000", "totalLiabilities": "265036000", "otherCurrentAssets": "6703000", "totalCurrentAssets": "110584000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222359000", "currentAccountsPayable": "40216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109723000", "shortLongTermDebtTotal": "203714000", "totalShareholderEquity": "67907000", "capitalLeaseObligations": "119229000", "otherCurrentLiabilities": "-2166000", "totalCurrentLiabilities": "82207000", "otherNonCurrentLiabilities": "1200000", "totalNonCurrentLiabilities": "182829000", "cashAndShortTermInvestments": "3777000", "commonStockSharesOutstanding": "11769689", "intangibleAssetsExcludingGoodwill": "76491000", "cashAndCashEquivalentsAtCarryingValue": "3777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65649000", "profitLoss": "None", "dividendPayout": "174000", "fiscalDateEnding": "2021-02-28", "reportedCurrency": "USD", "changeInInventory": "-1823000", "operatingCashflow": "-25071000", "capitalExpenditures": "3497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31787000", "cashflowFromInvestment": "-3497000", "stockBasedCompensation": "1275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-02-29", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 375187000, "cost_of_revenue": 196757000, "gross_profit": 178430000, "ebit": 35452000, "ebitda": 44934000, "pretax_income": 30494000, "tax_provision": 98000, "net_income": 30396000, "net_income_to_common": 30396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 466000, "total_current_assets": 114244000, "total_assets": 362302000, "short_term_debt": 44026000, "long_term_debt": 48680000, "total_debt": 92706000, "total_liabilities": 231522000, "total_equity": 130780000, "shares_outstanding": 11929299, "goodwill_and_intangibles": 122968000 }, "cash_flow": { "operating_cash_flow": 16819000, "capital_expenditure": 4523000, "free_cash_flow": 21342000, "dividends_paid": 286000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196483, "ticker_id": 8835, "period_end_date": "2020-02-29", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35452000", "ebitda": "44934000", "netIncome": "30396000", "grossProfit": "178430000", "depreciation": "None", "totalRevenue": "375187000", "costOfRevenue": "196757000", "interestIncome": "None", "incomeBeforeTax": "30494000", "interestExpense": "4958000", "operatingIncome": "45341000", "fiscalDateEnding": "2020-02-29", "incomeTaxExpense": "98000", "reportedCurrency": "USD", "netInterestIncome": "-4958000", "nonInterestIncome": "None", "operatingExpenses": "179329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "55842000", "costofGoodsAndServicesSold": "196757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9482000", "sellingGeneralAndAdministrative": "161748000", "netIncomeFromContinuingOperations": "30396000" }, "balance": { "goodwill": "41435000", "inventory": "66393000", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "362302000", "longTermDebt": "48680000", "shortTermDebt": "44026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-02-29", "intangibleAssets": "81533000", "reportedCurrency": "USD", "retainedEarnings": "-1006381000", "totalLiabilities": "231522000", "otherCurrentAssets": "6725000", "totalCurrentAssets": "114244000", "currentLongTermDebt": "2750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248058000", "currentAccountsPayable": "43075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25274000", "shortLongTermDebtTotal": "162279000", "totalShareholderEquity": "130780000", "capitalLeaseObligations": "110849000", "otherCurrentLiabilities": "3176000", "totalCurrentLiabilities": "90277000", "otherNonCurrentLiabilities": "2354000", "totalNonCurrentLiabilities": "141245000", "cashAndShortTermInvestments": "466000", "commonStockSharesOutstanding": "11929299", "intangibleAssetsExcludingGoodwill": "81533000", "cashAndCashEquivalentsAtCarryingValue": "466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30396000", "profitLoss": "None", "dividendPayout": "286000", "fiscalDateEnding": "2020-02-29", "reportedCurrency": "USD", "changeInInventory": "5252000", "operatingCashflow": "16819000", "capitalExpenditures": "4523000", "changeInReceivables": "-2628000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11991000", "cashflowFromInvestment": "-4523000", "stockBasedCompensation": "2033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "286000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "305000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-321000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375187000, "cost_of_revenue": 196757000, "gross_profit": 178430000, "research_and_development": null, "selling_general_admin": 161748000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35452000, "depreciation_amortisation": 9482000, "ebitda": 44934000, "interest_expense": 4958000, "interest_income": null, "other_non_operating": null, "pretax_income": 30494000, "tax_provision": 98000, "effective_tax_rate": null, "net_income": 30396000, "net_income_continuing_ops": 30396000, "net_income_to_common": 30396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 466000, "short_term_investments": null, "net_receivables": 40660000, "inventory": 66393000, "other_current_assets": null, "total_current_assets": 114244000, "net_ppe": null, "goodwill": 41435000, "intangible_assets": 81533000, "goodwill_and_intangibles": 122968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 248058000, "total_assets": 362302000, "short_term_debt": 44026000, "accounts_payable": 43075000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90277000, "long_term_debt": 48680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 141245000, "total_liabilities": 231522000, "total_debt": 92706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1006381000, "total_equity": 130780000, "shares_outstanding": 11929299, "operating_cash_flow": 16819000, "stock_based_compensation": 2033000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4523000, "dividends_paid": 286000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11991000, "free_cash_flow": 21342000, "net_change_in_cash": 305000 }, "raw_data": { "income": { "ebit": "35452000", "ebitda": "44934000", "netIncome": "30396000", "grossProfit": "178430000", "depreciation": "None", "totalRevenue": "375187000", "costOfRevenue": "196757000", "interestIncome": "None", "incomeBeforeTax": "30494000", "interestExpense": "4958000", "operatingIncome": "45341000", "fiscalDateEnding": "2020-02-29", "incomeTaxExpense": "98000", "reportedCurrency": "USD", "netInterestIncome": "-4958000", "nonInterestIncome": "None", "operatingExpenses": "179329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "55842000", "costofGoodsAndServicesSold": "196757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9482000", "sellingGeneralAndAdministrative": "161748000", "netIncomeFromContinuingOperations": "30396000" }, "balance": { "goodwill": "41435000", "inventory": "66393000", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "362302000", "longTermDebt": "48680000", "shortTermDebt": "44026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-02-29", "intangibleAssets": "81533000", "reportedCurrency": "USD", "retainedEarnings": "-1006381000", "totalLiabilities": "231522000", "otherCurrentAssets": "6725000", "totalCurrentAssets": "114244000", "currentLongTermDebt": "2750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248058000", "currentAccountsPayable": "43075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25274000", "shortLongTermDebtTotal": "162279000", "totalShareholderEquity": "130780000", "capitalLeaseObligations": "110849000", "otherCurrentLiabilities": "3176000", "totalCurrentLiabilities": "90277000", "otherNonCurrentLiabilities": "2354000", "totalNonCurrentLiabilities": "141245000", "cashAndShortTermInvestments": "466000", "commonStockSharesOutstanding": "11929299", "intangibleAssetsExcludingGoodwill": "81533000", "cashAndCashEquivalentsAtCarryingValue": "466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30396000", "profitLoss": "None", "dividendPayout": "286000", "fiscalDateEnding": "2020-02-29", "reportedCurrency": "USD", "changeInInventory": "5252000", "operatingCashflow": "16819000", "capitalExpenditures": "4523000", "changeInReceivables": "-2628000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11991000", "cashflowFromInvestment": "-4523000", "stockBasedCompensation": "2033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "286000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "305000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-321000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-02-28", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 278951000, "cost_of_revenue": 148226000, "gross_profit": 130725000, "ebit": 5120000, "ebitda": 16257000, "pretax_income": -1968000, "tax_provision": 54000, "net_income": -2022000, "net_income_to_common": -2022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118000, "total_current_assets": 88602000, "total_assets": 234931000, "short_term_debt": 20399000, "long_term_debt": 42340000, "total_debt": 62739000, "total_liabilities": 160831000, "total_equity": 74100000, "shares_outstanding": 11619828, "goodwill_and_intangibles": 117936000 }, "cash_flow": { "operating_cash_flow": 3575000, "capital_expenditure": 3070000, "free_cash_flow": 6645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196488, "ticker_id": 8835, "period_end_date": "2019-02-28", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5120000", "ebitda": "16257000", "netIncome": "-2022000", "grossProfit": "130725000", "depreciation": "None", "totalRevenue": "278951000", "costOfRevenue": "148226000", "interestIncome": "None", "incomeBeforeTax": "-1968000", "interestExpense": "6922000", "operatingIncome": "4139000", "fiscalDateEnding": "2019-02-28", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-5882000", "nonInterestIncome": "None", "operatingExpenses": "126586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-225000", "costofGoodsAndServicesSold": "148226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11137000", "sellingGeneralAndAdministrative": "111505000", "netIncomeFromContinuingOperations": "-2022000" }, "balance": { "goodwill": "41435000", "inventory": "53271000", "commonStock": "116000", "currentDebt": "None", "investments": "None", "totalAssets": "234931000", "longTermDebt": "42340000", "shortTermDebt": "20399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-02-28", "intangibleAssets": "76501000", "reportedCurrency": "USD", "retainedEarnings": "-1040646000", "totalLiabilities": "160831000", "otherCurrentAssets": "9634000", "totalCurrentAssets": "88602000", "currentLongTermDebt": "2750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146329000", "currentAccountsPayable": "40256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25156000", "shortLongTermDebtTotal": "45090000", "totalShareholderEquity": "74100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18566000", "totalCurrentLiabilities": "45582000", "otherNonCurrentLiabilities": "58273000", "totalNonCurrentLiabilities": "115249000", "cashAndShortTermInvestments": "118000", "commonStockSharesOutstanding": "11619828", "intangibleAssetsExcludingGoodwill": "76501000", "cashAndCashEquivalentsAtCarryingValue": "118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2022000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-02-28", "reportedCurrency": "USD", "changeInInventory": "-4350000", "operatingCashflow": "3575000", "capitalExpenditures": "3070000", "changeInReceivables": "-8136000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5821000", "cashflowFromInvestment": "-3070000", "stockBasedCompensation": "1335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5316000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 278951000, "cost_of_revenue": 148226000, "gross_profit": 130725000, "research_and_development": 0, "selling_general_admin": 111505000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5120000, "depreciation_amortisation": 11137000, "ebitda": 16257000, "interest_expense": 6922000, "interest_income": null, "other_non_operating": null, "pretax_income": -1968000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": -2022000, "net_income_continuing_ops": -2022000, "net_income_to_common": -2022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118000, "short_term_investments": null, "net_receivables": 38038000, "inventory": 53271000, "other_current_assets": null, "total_current_assets": 88602000, "net_ppe": null, "goodwill": 41435000, "intangible_assets": 76501000, "goodwill_and_intangibles": 117936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 146329000, "total_assets": 234931000, "short_term_debt": 20399000, "accounts_payable": 40256000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45582000, "long_term_debt": 42340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 115249000, "total_liabilities": 160831000, "total_debt": 62739000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1040646000, "total_equity": 74100000, "shares_outstanding": 11619828, "operating_cash_flow": 3575000, "stock_based_compensation": 1335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3070000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5821000, "free_cash_flow": 6645000, "net_change_in_cash": -5316000 }, "raw_data": { "income": { "ebit": "5120000", "ebitda": "16257000", "netIncome": "-2022000", "grossProfit": "130725000", "depreciation": "None", "totalRevenue": "278951000", "costOfRevenue": "148226000", "interestIncome": "None", "incomeBeforeTax": "-1968000", "interestExpense": "6922000", "operatingIncome": "4139000", "fiscalDateEnding": "2019-02-28", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-5882000", "nonInterestIncome": "None", "operatingExpenses": "126586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-225000", "costofGoodsAndServicesSold": "148226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11137000", "sellingGeneralAndAdministrative": "111505000", "netIncomeFromContinuingOperations": "-2022000" }, "balance": { "goodwill": "41435000", "inventory": "53271000", "commonStock": "116000", "currentDebt": "None", "investments": "None", "totalAssets": "234931000", "longTermDebt": "42340000", "shortTermDebt": "20399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-02-28", "intangibleAssets": "76501000", "reportedCurrency": "USD", "retainedEarnings": "-1040646000", "totalLiabilities": "160831000", "otherCurrentAssets": "9634000", "totalCurrentAssets": "88602000", "currentLongTermDebt": "2750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146329000", "currentAccountsPayable": "40256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25156000", "shortLongTermDebtTotal": "45090000", "totalShareholderEquity": "74100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18566000", "totalCurrentLiabilities": "45582000", "otherNonCurrentLiabilities": "58273000", "totalNonCurrentLiabilities": "115249000", "cashAndShortTermInvestments": "118000", "commonStockSharesOutstanding": "11619828", "intangibleAssetsExcludingGoodwill": "76501000", "cashAndCashEquivalentsAtCarryingValue": "118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2022000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-02-28", "reportedCurrency": "USD", "changeInInventory": "-4350000", "operatingCashflow": "3575000", "capitalExpenditures": "3070000", "changeInReceivables": "-8136000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5821000", "cashflowFromInvestment": "-3070000", "stockBasedCompensation": "1335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5316000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 83707000, "cost_of_revenue": 42572000, "gross_profit": 41135000, "ebit": -2910000, "ebitda": -2910000, "pretax_income": -3658000, "tax_provision": -53000, "net_income": -3605000, "net_income_to_common": -3605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 498000, "total_current_assets": 100990000, "total_assets": 225041000, "short_term_debt": 16391000, "long_term_debt": null, "total_debt": 16391000, "total_liabilities": 174941000, "total_equity": 50100000, "shares_outstanding": 13038556, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15668000, "capital_expenditure": 1424000, "free_cash_flow": 17092000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196452, "ticker_id": 8835, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-2910000", "netIncome": "-3605000", "grossProfit": "41135000", "depreciation": "None", "totalRevenue": "83707000", "costOfRevenue": "42572000", "interestIncome": "None", "incomeBeforeTax": "-3658000", "interestExpense": "748000", "operatingIncome": "-2910000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-53000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "44045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "66240000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "225041000", "longTermDebt": "None", "shortTermDebt": "16391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1110303000", "totalLiabilities": "174941000", "otherCurrentAssets": "3770000", "totalCurrentAssets": "100990000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124051000", "currentAccountsPayable": "25921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122388000", "totalShareholderEquity": "50100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "25611000", "totalCurrentLiabilities": "67923000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "107018000", "cashAndShortTermInvestments": "498000", "commonStockSharesOutstanding": "13038556", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3605000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "None", "changeInInventory": "9635000", "operatingCashflow": "15668000", "capitalExpenditures": "1424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16130000", "cashflowFromInvestment": "-122000", "stockBasedCompensation": "93000", "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": "669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83707000, "cost_of_revenue": 42572000, "gross_profit": 41135000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2910000, "depreciation_amortisation": null, "ebitda": -2910000, "interest_expense": 748000, "interest_income": null, "other_non_operating": null, "pretax_income": -3658000, "tax_provision": -53000, "effective_tax_rate": null, "net_income": -3605000, "net_income_continuing_ops": null, "net_income_to_common": -3605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 498000, "short_term_investments": null, "net_receivables": 30482000, "inventory": 66240000, "other_current_assets": null, "total_current_assets": 100990000, "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": 124051000, "total_assets": 225041000, "short_term_debt": 16391000, "accounts_payable": 25921000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67923000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107018000, "total_liabilities": 174941000, "total_debt": 16391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1110303000, "total_equity": 50100000, "shares_outstanding": 13038556, "operating_cash_flow": 15668000, "stock_based_compensation": 93000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1424000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16130000, "free_cash_flow": 17092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-2910000", "netIncome": "-3605000", "grossProfit": "41135000", "depreciation": "None", "totalRevenue": "83707000", "costOfRevenue": "42572000", "interestIncome": "None", "incomeBeforeTax": "-3658000", "interestExpense": "748000", "operatingIncome": "-2910000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-53000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "44045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "66240000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "225041000", "longTermDebt": "None", "shortTermDebt": "16391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1110303000", "totalLiabilities": "174941000", "otherCurrentAssets": "3770000", "totalCurrentAssets": "100990000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124051000", "currentAccountsPayable": "25921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122388000", "totalShareholderEquity": "50100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "25611000", "totalCurrentLiabilities": "67923000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "107018000", "cashAndShortTermInvestments": "498000", "commonStockSharesOutstanding": "13038556", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3605000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "None", "changeInInventory": "9635000", "operatingCashflow": "15668000", "capitalExpenditures": "1424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16130000", "cashflowFromInvestment": "-122000", "stockBasedCompensation": "93000", "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": "669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 85126000, "cost_of_revenue": 43219000, "gross_profit": 41907000, "ebit": 5652000, "ebitda": 6357000, "pretax_income": 4728000, "tax_provision": 2002000, "net_income": 2726000, "net_income_to_common": 2726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1060000, "total_current_assets": 118186000, "total_assets": 246003000, "short_term_debt": 16591000, "long_term_debt": 19462000, "total_debt": 36053000, "total_liabilities": 192611000, "total_equity": 53392000, "shares_outstanding": 13217008, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5066000, "capital_expenditure": 635000, "free_cash_flow": -4431000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196454, "ticker_id": 8835, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5652000", "ebitda": "6357000", "netIncome": "2726000", "grossProfit": "41907000", "depreciation": "None", "totalRevenue": "85126000", "costOfRevenue": "43219000", "interestIncome": "None", "incomeBeforeTax": "4728000", "interestExpense": "973000", "operatingIncome": "5652000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "2002000", "reportedCurrency": "USD", "netInterestIncome": "-748000", "nonInterestIncome": "None", "operatingExpenses": "36255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "705000", "sellingGeneralAndAdministrative": "44045000", "netIncomeFromContinuingOperations": "-3605000" }, "balance": { "goodwill": "None", "inventory": "75852000", "commonStock": "133000", "currentDebt": "None", "investments": "None", "totalAssets": "246003000", "longTermDebt": "19462000", "shortTermDebt": "16591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1106698000", "totalLiabilities": "192611000", "otherCurrentAssets": "3721000", "totalCurrentAssets": "118186000", "currentLongTermDebt": "None", "longTermInvestments": "21451000", "shortTermInvestments": "None", "currentNetReceivables": "37553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "127817000", "currentAccountsPayable": "28215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "142004000", "totalShareholderEquity": "53392000", "capitalLeaseObligations": "102926000", "otherCurrentLiabilities": "21376000", "totalCurrentLiabilities": "66182000", "otherNonCurrentLiabilities": "385000", "totalNonCurrentLiabilities": "126429000", "cashAndShortTermInvestments": "1060000", "commonStockSharesOutstanding": "13217008", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2726000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "851000", "operatingCashflow": "-5066000", "capitalExpenditures": "635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5991000", "cashflowFromInvestment": "-635000", "stockBasedCompensation": "91000", "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": "705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85126000, "cost_of_revenue": 43219000, "gross_profit": 41907000, "research_and_development": null, "selling_general_admin": 44045000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5652000, "depreciation_amortisation": 705000, "ebitda": 6357000, "interest_expense": 973000, "interest_income": null, "other_non_operating": null, "pretax_income": 4728000, "tax_provision": 2002000, "effective_tax_rate": null, "net_income": 2726000, "net_income_continuing_ops": -3605000, "net_income_to_common": 2726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1060000, "short_term_investments": null, "net_receivables": 37553000, "inventory": 75852000, "other_current_assets": null, "total_current_assets": 118186000, "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": 127817000, "total_assets": 246003000, "short_term_debt": 16591000, "accounts_payable": 28215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66182000, "long_term_debt": 19462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 126429000, "total_liabilities": 192611000, "total_debt": 36053000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1106698000, "total_equity": 53392000, "shares_outstanding": 13217008, "operating_cash_flow": -5066000, "stock_based_compensation": 91000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 635000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5991000, "free_cash_flow": -4431000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5652000", "ebitda": "6357000", "netIncome": "2726000", "grossProfit": "41907000", "depreciation": "None", "totalRevenue": "85126000", "costOfRevenue": "43219000", "interestIncome": "None", "incomeBeforeTax": "4728000", "interestExpense": "973000", "operatingIncome": "5652000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "2002000", "reportedCurrency": "USD", "netInterestIncome": "-748000", "nonInterestIncome": "None", "operatingExpenses": "36255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "705000", "sellingGeneralAndAdministrative": "44045000", "netIncomeFromContinuingOperations": "-3605000" }, "balance": { "goodwill": "None", "inventory": "75852000", "commonStock": "133000", "currentDebt": "None", "investments": "None", "totalAssets": "246003000", "longTermDebt": "19462000", "shortTermDebt": "16591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1106698000", "totalLiabilities": "192611000", "otherCurrentAssets": "3721000", "totalCurrentAssets": "118186000", "currentLongTermDebt": "None", "longTermInvestments": "21451000", "shortTermInvestments": "None", "currentNetReceivables": "37553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "127817000", "currentAccountsPayable": "28215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "142004000", "totalShareholderEquity": "53392000", "capitalLeaseObligations": "102926000", "otherCurrentLiabilities": "21376000", "totalCurrentLiabilities": "66182000", "otherNonCurrentLiabilities": "385000", "totalNonCurrentLiabilities": "126429000", "cashAndShortTermInvestments": "1060000", "commonStockSharesOutstanding": "13217008", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2726000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "851000", "operatingCashflow": "-5066000", "capitalExpenditures": "635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5991000", "cashflowFromInvestment": "-635000", "stockBasedCompensation": "91000", "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": "705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 73241000, "cost_of_revenue": 36303000, "gross_profit": 36938000, "ebit": 10935000, "ebitda": 11708000, "pretax_income": 12118000, "tax_provision": 58000, "net_income": 12060000, "net_income_to_common": 12060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 777000, "total_current_assets": 112071000, "total_assets": 238972000, "short_term_debt": 15069000, "long_term_debt": 36061000, "total_debt": 51130000, "total_liabilities": 189677000, "total_equity": 49295000, "shares_outstanding": 12950828, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4202000, "capital_expenditure": 2106000, "free_cash_flow": 6308000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196455, "ticker_id": 8835, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10935000", "ebitda": "11708000", "netIncome": "12060000", "grossProfit": "36938000", "depreciation": "None", "totalRevenue": "73241000", "costOfRevenue": "36303000", "interestIncome": "None", "incomeBeforeTax": "12118000", "interestExpense": "849000", "operatingIncome": "10935000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "58000", "reportedCurrency": "USD", "netInterestIncome": "-973000", "nonInterestIncome": "None", "operatingExpenses": "26003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "773000", "sellingGeneralAndAdministrative": "36472000", "netIncomeFromContinuingOperations": "2726000" }, "balance": { "goodwill": "None", "inventory": "76705000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "238972000", "longTermDebt": "36061000", "shortTermDebt": "15069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1109424000", "totalLiabilities": "189677000", "otherCurrentAssets": "5184000", "totalCurrentAssets": "112071000", "currentLongTermDebt": "None", "longTermInvestments": "21733000", "shortTermInvestments": "None", "currentNetReceivables": "29405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126901000", "currentAccountsPayable": "35882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133917000", "totalShareholderEquity": "49295000", "capitalLeaseObligations": "105943000", "otherCurrentLiabilities": "18785000", "totalCurrentLiabilities": "69736000", "otherNonCurrentLiabilities": "385000", "totalNonCurrentLiabilities": "119941000", "cashAndShortTermInvestments": "777000", "commonStockSharesOutstanding": "12950828", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12060000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-14443000", "operatingCashflow": "4202000", "capitalExpenditures": "2106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3900000", "cashflowFromInvestment": "-2106000", "stockBasedCompensation": "96000", "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": "773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73241000, "cost_of_revenue": 36303000, "gross_profit": 36938000, "research_and_development": null, "selling_general_admin": 36472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10935000, "depreciation_amortisation": 773000, "ebitda": 11708000, "interest_expense": 849000, "interest_income": null, "other_non_operating": null, "pretax_income": 12118000, "tax_provision": 58000, "effective_tax_rate": null, "net_income": 12060000, "net_income_continuing_ops": 2726000, "net_income_to_common": 12060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 777000, "short_term_investments": null, "net_receivables": 29405000, "inventory": 76705000, "other_current_assets": null, "total_current_assets": 112071000, "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": 126901000, "total_assets": 238972000, "short_term_debt": 15069000, "accounts_payable": 35882000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69736000, "long_term_debt": 36061000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 119941000, "total_liabilities": 189677000, "total_debt": 51130000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1109424000, "total_equity": 49295000, "shares_outstanding": 12950828, "operating_cash_flow": 4202000, "stock_based_compensation": 96000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2106000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3900000, "free_cash_flow": 6308000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10935000", "ebitda": "11708000", "netIncome": "12060000", "grossProfit": "36938000", "depreciation": "None", "totalRevenue": "73241000", "costOfRevenue": "36303000", "interestIncome": "None", "incomeBeforeTax": "12118000", "interestExpense": "849000", "operatingIncome": "10935000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "58000", "reportedCurrency": "USD", "netInterestIncome": "-973000", "nonInterestIncome": "None", "operatingExpenses": "26003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "773000", "sellingGeneralAndAdministrative": "36472000", "netIncomeFromContinuingOperations": "2726000" }, "balance": { "goodwill": "None", "inventory": "76705000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "238972000", "longTermDebt": "36061000", "shortTermDebt": "15069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1109424000", "totalLiabilities": "189677000", "otherCurrentAssets": "5184000", "totalCurrentAssets": "112071000", "currentLongTermDebt": "None", "longTermInvestments": "21733000", "shortTermInvestments": "None", "currentNetReceivables": "29405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126901000", "currentAccountsPayable": "35882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133917000", "totalShareholderEquity": "49295000", "capitalLeaseObligations": "105943000", "otherCurrentLiabilities": "18785000", "totalCurrentLiabilities": "69736000", "otherNonCurrentLiabilities": "385000", "totalNonCurrentLiabilities": "119941000", "cashAndShortTermInvestments": "777000", "commonStockSharesOutstanding": "12950828", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12060000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-14443000", "operatingCashflow": "4202000", "capitalExpenditures": "2106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3900000", "cashflowFromInvestment": "-2106000", "stockBasedCompensation": "96000", "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": "773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 57933000, "cost_of_revenue": 28770000, "gross_profit": 29163000, "ebit": -4438000, "ebitda": -3677000, "pretax_income": -5294000, "tax_provision": -491000, "net_income": -4803000, "net_income_to_common": -4803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2588000, "total_current_assets": 95455000, "total_assets": 217957000, "short_term_debt": 14592000, "long_term_debt": 31096000, "total_debt": 45688000, "total_liabilities": 180790000, "total_equity": 37167000, "shares_outstanding": 12820000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11952000, "capital_expenditure": 1424000, "free_cash_flow": -10528000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196456, "ticker_id": 8835, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4438000", "ebitda": "-3677000", "netIncome": "-4803000", "grossProfit": "29163000", "depreciation": "None", "totalRevenue": "57933000", "costOfRevenue": "28770000", "interestIncome": "None", "incomeBeforeTax": "-5294000", "interestExpense": "856000", "operatingIncome": "-4438000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-491000", "reportedCurrency": "USD", "netInterestIncome": "-849000", "nonInterestIncome": "None", "operatingExpenses": "33601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "761000", "sellingGeneralAndAdministrative": "25787000", "netIncomeFromContinuingOperations": "12060000" }, "balance": { "goodwill": "None", "inventory": "62260000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "217957000", "longTermDebt": "31096000", "shortTermDebt": "14592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1121484000", "totalLiabilities": "180790000", "otherCurrentAssets": "7598000", "totalCurrentAssets": "95455000", "currentLongTermDebt": "None", "longTermInvestments": "22183000", "shortTermInvestments": "None", "currentNetReceivables": "23009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122502000", "currentAccountsPayable": "27407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133552000", "totalShareholderEquity": "37167000", "capitalLeaseObligations": "102821000", "otherCurrentLiabilities": "18738000", "totalCurrentLiabilities": "60737000", "otherNonCurrentLiabilities": "462000", "totalNonCurrentLiabilities": "120053000", "cashAndShortTermInvestments": "2588000", "commonStockSharesOutstanding": "12820000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4803000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-3078000", "operatingCashflow": "-11952000", "capitalExpenditures": "1424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15354000", "cashflowFromInvestment": "-1424000", "stockBasedCompensation": "146000", "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": "761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57933000, "cost_of_revenue": 28770000, "gross_profit": 29163000, "research_and_development": null, "selling_general_admin": 25787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4438000, "depreciation_amortisation": 761000, "ebitda": -3677000, "interest_expense": 856000, "interest_income": null, "other_non_operating": null, "pretax_income": -5294000, "tax_provision": -491000, "effective_tax_rate": null, "net_income": -4803000, "net_income_continuing_ops": 12060000, "net_income_to_common": -4803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2588000, "short_term_investments": null, "net_receivables": 23009000, "inventory": 62260000, "other_current_assets": null, "total_current_assets": 95455000, "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": 122502000, "total_assets": 217957000, "short_term_debt": 14592000, "accounts_payable": 27407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60737000, "long_term_debt": 31096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 120053000, "total_liabilities": 180790000, "total_debt": 45688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1121484000, "total_equity": 37167000, "shares_outstanding": 12820000, "operating_cash_flow": -11952000, "stock_based_compensation": 146000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1424000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15354000, "free_cash_flow": -10528000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4438000", "ebitda": "-3677000", "netIncome": "-4803000", "grossProfit": "29163000", "depreciation": "None", "totalRevenue": "57933000", "costOfRevenue": "28770000", "interestIncome": "None", "incomeBeforeTax": "-5294000", "interestExpense": "856000", "operatingIncome": "-4438000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-491000", "reportedCurrency": "USD", "netInterestIncome": "-849000", "nonInterestIncome": "None", "operatingExpenses": "33601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "761000", "sellingGeneralAndAdministrative": "25787000", "netIncomeFromContinuingOperations": "12060000" }, "balance": { "goodwill": "None", "inventory": "62260000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "217957000", "longTermDebt": "31096000", "shortTermDebt": "14592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1121484000", "totalLiabilities": "180790000", "otherCurrentAssets": "7598000", "totalCurrentAssets": "95455000", "currentLongTermDebt": "None", "longTermInvestments": "22183000", "shortTermInvestments": "None", "currentNetReceivables": "23009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122502000", "currentAccountsPayable": "27407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133552000", "totalShareholderEquity": "37167000", "capitalLeaseObligations": "102821000", "otherCurrentLiabilities": "18738000", "totalCurrentLiabilities": "60737000", "otherNonCurrentLiabilities": "462000", "totalNonCurrentLiabilities": "120053000", "cashAndShortTermInvestments": "2588000", "commonStockSharesOutstanding": "12820000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4803000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-3078000", "operatingCashflow": "-11952000", "capitalExpenditures": "1424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15354000", "cashflowFromInvestment": "-1424000", "stockBasedCompensation": "146000", "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": "761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 79950000, "cost_of_revenue": 40694000, "gross_profit": 39256000, "ebit": 2302000, "ebitda": 3123000, "pretax_income": -30306000, "tax_provision": -1961000, "net_income": -28345000, "net_income_to_common": -28345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 607000, "total_current_assets": 96576000, "total_assets": 222735000, "short_term_debt": 16025000, "long_term_debt": 34749000, "total_debt": 50774000, "total_liabilities": 180976000, "total_equity": 41759000, "shares_outstanding": 12636000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22694000, "capital_expenditure": 2725000, "free_cash_flow": 25419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196457, "ticker_id": 8835, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2302000", "ebitda": "3123000", "netIncome": "-28345000", "grossProfit": "39256000", "depreciation": "None", "totalRevenue": "79950000", "costOfRevenue": "40694000", "interestIncome": "None", "incomeBeforeTax": "-30306000", "interestExpense": "1585000", "operatingIncome": "2302000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "-1961000", "reportedCurrency": "USD", "netInterestIncome": "-856000", "nonInterestIncome": "None", "operatingExpenses": "36954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "821000", "sellingGeneralAndAdministrative": "33601000", "netIncomeFromContinuingOperations": "-4803000" }, "balance": { "goodwill": "None", "inventory": "59146000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "222735000", "longTermDebt": "34749000", "shortTermDebt": "16025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1116681000", "totalLiabilities": "180976000", "otherCurrentAssets": "3896000", "totalCurrentAssets": "96576000", "currentLongTermDebt": "None", "longTermInvestments": "22179000", "shortTermInvestments": "None", "currentNetReceivables": "32927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126159000", "currentAccountsPayable": "35090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122361000", "totalShareholderEquity": "41759000", "capitalLeaseObligations": "98803000", "otherCurrentLiabilities": "22431000", "totalCurrentLiabilities": "73546000", "otherNonCurrentLiabilities": "462000", "totalNonCurrentLiabilities": "107430000", "cashAndShortTermInvestments": "607000", "commonStockSharesOutstanding": "12636000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28345000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "4616000", "operatingCashflow": "22694000", "capitalExpenditures": "2725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21468000", "cashflowFromInvestment": "-1507000", "stockBasedCompensation": "1031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79950000, "cost_of_revenue": 40694000, "gross_profit": 39256000, "research_and_development": null, "selling_general_admin": 33601000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2302000, "depreciation_amortisation": 821000, "ebitda": 3123000, "interest_expense": 1585000, "interest_income": null, "other_non_operating": null, "pretax_income": -30306000, "tax_provision": -1961000, "effective_tax_rate": null, "net_income": -28345000, "net_income_continuing_ops": -4803000, "net_income_to_common": -28345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 607000, "short_term_investments": null, "net_receivables": 32927000, "inventory": 59146000, "other_current_assets": null, "total_current_assets": 96576000, "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": 126159000, "total_assets": 222735000, "short_term_debt": 16025000, "accounts_payable": 35090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73546000, "long_term_debt": 34749000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107430000, "total_liabilities": 180976000, "total_debt": 50774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1116681000, "total_equity": 41759000, "shares_outstanding": 12636000, "operating_cash_flow": 22694000, "stock_based_compensation": 1031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2725000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1507000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21468000, "free_cash_flow": 25419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2302000", "ebitda": "3123000", "netIncome": "-28345000", "grossProfit": "39256000", "depreciation": "None", "totalRevenue": "79950000", "costOfRevenue": "40694000", "interestIncome": "None", "incomeBeforeTax": "-30306000", "interestExpense": "1585000", "operatingIncome": "2302000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "-1961000", "reportedCurrency": "USD", "netInterestIncome": "-856000", "nonInterestIncome": "None", "operatingExpenses": "36954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "821000", "sellingGeneralAndAdministrative": "33601000", "netIncomeFromContinuingOperations": "-4803000" }, "balance": { "goodwill": "None", "inventory": "59146000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "222735000", "longTermDebt": "34749000", "shortTermDebt": "16025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1116681000", "totalLiabilities": "180976000", "otherCurrentAssets": "3896000", "totalCurrentAssets": "96576000", "currentLongTermDebt": "None", "longTermInvestments": "22179000", "shortTermInvestments": "None", "currentNetReceivables": "32927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126159000", "currentAccountsPayable": "35090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122361000", "totalShareholderEquity": "41759000", "capitalLeaseObligations": "98803000", "otherCurrentLiabilities": "22431000", "totalCurrentLiabilities": "73546000", "otherNonCurrentLiabilities": "462000", "totalNonCurrentLiabilities": "107430000", "cashAndShortTermInvestments": "607000", "commonStockSharesOutstanding": "12636000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28345000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "4616000", "operatingCashflow": "22694000", "capitalExpenditures": "2725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21468000", "cashflowFromInvestment": "-1507000", "stockBasedCompensation": "1031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 80162000, "cost_of_revenue": 40104000, "gross_profit": 40058000, "ebit": 5761000, "ebitda": 6792000, "pretax_income": 4070000, "tax_provision": -279000, "net_income": 4349000, "net_income_to_common": 4349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 892000, "total_current_assets": 100486000, "total_assets": 254704000, "short_term_debt": 14174000, "long_term_debt": 19156000, "total_debt": 33330000, "total_liabilities": 197600000, "total_equity": 57104000, "shares_outstanding": 12698188, "goodwill_and_intangibles": 31973000 }, "cash_flow": { "operating_cash_flow": 6439000, "capital_expenditure": 1304000, "free_cash_flow": 7743000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196459, "ticker_id": 8835, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5761000", "ebitda": "6792000", "netIncome": "4349000", "grossProfit": "40058000", "depreciation": "None", "totalRevenue": "80162000", "costOfRevenue": "40104000", "interestIncome": "None", "incomeBeforeTax": "4070000", "interestExpense": "1691000", "operatingIncome": "5761000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "-279000", "reportedCurrency": "USD", "netInterestIncome": "-1585000", "nonInterestIncome": "None", "operatingExpenses": "34297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1031000", "sellingGeneralAndAdministrative": "37775000", "netIncomeFromContinuingOperations": "-28345000" }, "balance": { "goodwill": "31973000", "inventory": "63775000", "commonStock": "126000", "currentDebt": "None", "investments": "None", "totalAssets": "254704000", "longTermDebt": "19156000", "shortTermDebt": "14174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1088336000", "totalLiabilities": "197600000", "otherCurrentAssets": "6374000", "totalCurrentAssets": "100486000", "currentLongTermDebt": "None", "longTermInvestments": "23464000", "shortTermInvestments": "None", "currentNetReceivables": "29445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154218000", "currentAccountsPayable": "27024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150049000", "totalShareholderEquity": "57104000", "capitalLeaseObligations": "103205000", "otherCurrentLiabilities": "16497000", "totalCurrentLiabilities": "57695000", "otherNonCurrentLiabilities": "463000", "totalNonCurrentLiabilities": "139905000", "cashAndShortTermInvestments": "892000", "commonStockSharesOutstanding": "12698188", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4349000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "2572000", "operatingCashflow": "6439000", "capitalExpenditures": "1304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4996000", "cashflowFromInvestment": "-1304000", "stockBasedCompensation": "307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80162000, "cost_of_revenue": 40104000, "gross_profit": 40058000, "research_and_development": null, "selling_general_admin": 37775000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5761000, "depreciation_amortisation": 1031000, "ebitda": 6792000, "interest_expense": 1691000, "interest_income": null, "other_non_operating": null, "pretax_income": 4070000, "tax_provision": -279000, "effective_tax_rate": null, "net_income": 4349000, "net_income_continuing_ops": -28345000, "net_income_to_common": 4349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 892000, "short_term_investments": null, "net_receivables": 29445000, "inventory": 63775000, "other_current_assets": null, "total_current_assets": 100486000, "net_ppe": null, "goodwill": 31973000, "intangible_assets": null, "goodwill_and_intangibles": 31973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154218000, "total_assets": 254704000, "short_term_debt": 14174000, "accounts_payable": 27024000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57695000, "long_term_debt": 19156000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 139905000, "total_liabilities": 197600000, "total_debt": 33330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1088336000, "total_equity": 57104000, "shares_outstanding": 12698188, "operating_cash_flow": 6439000, "stock_based_compensation": 307000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1304000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4996000, "free_cash_flow": 7743000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5761000", "ebitda": "6792000", "netIncome": "4349000", "grossProfit": "40058000", "depreciation": "None", "totalRevenue": "80162000", "costOfRevenue": "40104000", "interestIncome": "None", "incomeBeforeTax": "4070000", "interestExpense": "1691000", "operatingIncome": "5761000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "-279000", "reportedCurrency": "USD", "netInterestIncome": "-1585000", "nonInterestIncome": "None", "operatingExpenses": "34297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1031000", "sellingGeneralAndAdministrative": "37775000", "netIncomeFromContinuingOperations": "-28345000" }, "balance": { "goodwill": "31973000", "inventory": "63775000", "commonStock": "126000", "currentDebt": "None", "investments": "None", "totalAssets": "254704000", "longTermDebt": "19156000", "shortTermDebt": "14174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1088336000", "totalLiabilities": "197600000", "otherCurrentAssets": "6374000", "totalCurrentAssets": "100486000", "currentLongTermDebt": "None", "longTermInvestments": "23464000", "shortTermInvestments": "None", "currentNetReceivables": "29445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154218000", "currentAccountsPayable": "27024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150049000", "totalShareholderEquity": "57104000", "capitalLeaseObligations": "103205000", "otherCurrentLiabilities": "16497000", "totalCurrentLiabilities": "57695000", "otherNonCurrentLiabilities": "463000", "totalNonCurrentLiabilities": "139905000", "cashAndShortTermInvestments": "892000", "commonStockSharesOutstanding": "12698188", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4349000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "2572000", "operatingCashflow": "6439000", "capitalExpenditures": "1304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4996000", "cashflowFromInvestment": "-1304000", "stockBasedCompensation": "307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 74169000, "cost_of_revenue": 39038000, "gross_profit": 35131000, "ebit": 1130000, "ebitda": 2152000, "pretax_income": -517000, "tax_provision": -794000, "net_income": 569000, "net_income_to_common": 569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 711000, "total_current_assets": 108672000, "total_assets": 253623000, "short_term_debt": 14787000, "long_term_debt": 50600000, "total_debt": 65387000, "total_liabilities": 201182000, "total_equity": 52441000, "shares_outstanding": 12617085, "goodwill_and_intangibles": 31973000 }, "cash_flow": { "operating_cash_flow": -3194000, "capital_expenditure": 681000, "free_cash_flow": -2513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196460, "ticker_id": 8835, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1130000", "ebitda": "2152000", "netIncome": "569000", "grossProfit": "35131000", "depreciation": "None", "totalRevenue": "74169000", "costOfRevenue": "39038000", "interestIncome": "None", "incomeBeforeTax": "-517000", "interestExpense": "1647000", "operatingIncome": "1130000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "-794000", "reportedCurrency": "USD", "netInterestIncome": "-1691000", "nonInterestIncome": "None", "operatingExpenses": "34001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1022000", "sellingGeneralAndAdministrative": "34297000", "netIncomeFromContinuingOperations": "4349000" }, "balance": { "goodwill": "31973000", "inventory": "66343000", "commonStock": "126000", "currentDebt": "None", "investments": "None", "totalAssets": "253623000", "longTermDebt": "50600000", "shortTermDebt": "14787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1092685000", "totalLiabilities": "201182000", "otherCurrentAssets": "6564000", "totalCurrentAssets": "108672000", "currentLongTermDebt": "None", "longTermInvestments": "23554000", "shortTermInvestments": "None", "currentNetReceivables": "35054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "144951000", "currentAccountsPayable": "36736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "144892000", "totalShareholderEquity": "52441000", "capitalLeaseObligations": "99449000", "otherCurrentLiabilities": "15987000", "totalCurrentLiabilities": "67510000", "otherNonCurrentLiabilities": "463000", "totalNonCurrentLiabilities": "133672000", "cashAndShortTermInvestments": "711000", "commonStockSharesOutstanding": "12617085", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "569000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-9664000", "operatingCashflow": "-3194000", "capitalExpenditures": "681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3078000", "cashflowFromInvestment": "-681000", "stockBasedCompensation": "255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74169000, "cost_of_revenue": 39038000, "gross_profit": 35131000, "research_and_development": null, "selling_general_admin": 34297000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1130000, "depreciation_amortisation": 1022000, "ebitda": 2152000, "interest_expense": 1647000, "interest_income": null, "other_non_operating": null, "pretax_income": -517000, "tax_provision": -794000, "effective_tax_rate": null, "net_income": 569000, "net_income_continuing_ops": 4349000, "net_income_to_common": 569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 711000, "short_term_investments": null, "net_receivables": 35054000, "inventory": 66343000, "other_current_assets": null, "total_current_assets": 108672000, "net_ppe": null, "goodwill": 31973000, "intangible_assets": null, "goodwill_and_intangibles": 31973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 144951000, "total_assets": 253623000, "short_term_debt": 14787000, "accounts_payable": 36736000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67510000, "long_term_debt": 50600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 133672000, "total_liabilities": 201182000, "total_debt": 65387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1092685000, "total_equity": 52441000, "shares_outstanding": 12617085, "operating_cash_flow": -3194000, "stock_based_compensation": 255000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 681000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -681000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3078000, "free_cash_flow": -2513000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1130000", "ebitda": "2152000", "netIncome": "569000", "grossProfit": "35131000", "depreciation": "None", "totalRevenue": "74169000", "costOfRevenue": "39038000", "interestIncome": "None", "incomeBeforeTax": "-517000", "interestExpense": "1647000", "operatingIncome": "1130000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "-794000", "reportedCurrency": "USD", "netInterestIncome": "-1691000", "nonInterestIncome": "None", "operatingExpenses": "34001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1022000", "sellingGeneralAndAdministrative": "34297000", "netIncomeFromContinuingOperations": "4349000" }, "balance": { "goodwill": "31973000", "inventory": "66343000", "commonStock": "126000", "currentDebt": "None", "investments": "None", "totalAssets": "253623000", "longTermDebt": "50600000", "shortTermDebt": "14787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1092685000", "totalLiabilities": "201182000", "otherCurrentAssets": "6564000", "totalCurrentAssets": "108672000", "currentLongTermDebt": "None", "longTermInvestments": "23554000", "shortTermInvestments": "None", "currentNetReceivables": "35054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "144951000", "currentAccountsPayable": "36736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "144892000", "totalShareholderEquity": "52441000", "capitalLeaseObligations": "99449000", "otherCurrentLiabilities": "15987000", "totalCurrentLiabilities": "67510000", "otherNonCurrentLiabilities": "463000", "totalNonCurrentLiabilities": "133672000", "cashAndShortTermInvestments": "711000", "commonStockSharesOutstanding": "12617085", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "569000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-9664000", "operatingCashflow": "-3194000", "capitalExpenditures": "681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3078000", "cashflowFromInvestment": "-681000", "stockBasedCompensation": "255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 59171000, "cost_of_revenue": 30271000, "gross_profit": 28900000, "ebit": -2029999, "ebitda": -1017000, "pretax_income": 3493000, "tax_provision": -887000, "net_income": 4380000, "net_income_to_common": 4380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 739000, "total_current_assets": 86610000, "total_assets": 223079000, "short_term_debt": 15823000, "long_term_debt": 54401000, "total_debt": 70224000, "total_liabilities": 171423000, "total_equity": 51656000, "shares_outstanding": 12611901, "goodwill_and_intangibles": -23729000 }, "cash_flow": { "operating_cash_flow": -3880000, "capital_expenditure": 740000, "free_cash_flow": -3140000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196461, "ticker_id": 8835, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2029999", "ebitda": "-1017000", "netIncome": "4380000", "grossProfit": "28900000", "depreciation": "None", "totalRevenue": "59171000", "costOfRevenue": "30271000", "interestIncome": "None", "incomeBeforeTax": "3493000", "interestExpense": "1646000", "operatingIncome": "-2029999", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-887000", "reportedCurrency": "USD", "netInterestIncome": "-1647000", "nonInterestIncome": "None", "operatingExpenses": "30930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1012999", "sellingGeneralAndAdministrative": "34001000", "netIncomeFromContinuingOperations": "569000" }, "balance": { "goodwill": "31973000", "inventory": "56674000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "223079000", "longTermDebt": "54401000", "shortTermDebt": "15823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "-55702000", "reportedCurrency": "USD", "retainedEarnings": "-1093254000", "totalLiabilities": "171423000", "otherCurrentAssets": "6949000", "totalCurrentAssets": "86610000", "currentLongTermDebt": "None", "longTermInvestments": "24727000", "shortTermInvestments": "None", "currentNetReceivables": "22248000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136469000", "currentAccountsPayable": "22478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131696000", "totalShareholderEquity": "51656000", "capitalLeaseObligations": "90491000", "otherCurrentLiabilities": "13682000", "totalCurrentLiabilities": "51983000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "119440000", "cashAndShortTermInvestments": "739000", "commonStockSharesOutstanding": "12611901", "intangibleAssetsExcludingGoodwill": "-55702000", "cashAndCashEquivalentsAtCarryingValue": "739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4380000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "2100000", "operatingCashflow": "-3880000", "capitalExpenditures": "740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5005000", "cashflowFromInvestment": "-740000", "stockBasedCompensation": "-5000", "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": "1013000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59171000, "cost_of_revenue": 30271000, "gross_profit": 28900000, "research_and_development": null, "selling_general_admin": 34001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2029999, "depreciation_amortisation": 1012999, "ebitda": -1017000, "interest_expense": 1646000, "interest_income": null, "other_non_operating": null, "pretax_income": 3493000, "tax_provision": -887000, "effective_tax_rate": null, "net_income": 4380000, "net_income_continuing_ops": 569000, "net_income_to_common": 4380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 739000, "short_term_investments": null, "net_receivables": 22248000, "inventory": 56674000, "other_current_assets": null, "total_current_assets": 86610000, "net_ppe": null, "goodwill": 31973000, "intangible_assets": -55702000, "goodwill_and_intangibles": -23729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 136469000, "total_assets": 223079000, "short_term_debt": 15823000, "accounts_payable": 22478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51983000, "long_term_debt": 54401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 119440000, "total_liabilities": 171423000, "total_debt": 70224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1093254000, "total_equity": 51656000, "shares_outstanding": 12611901, "operating_cash_flow": -3880000, "stock_based_compensation": -5000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 740000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5005000, "free_cash_flow": -3140000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2029999", "ebitda": "-1017000", "netIncome": "4380000", "grossProfit": "28900000", "depreciation": "None", "totalRevenue": "59171000", "costOfRevenue": "30271000", "interestIncome": "None", "incomeBeforeTax": "3493000", "interestExpense": "1646000", "operatingIncome": "-2029999", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-887000", "reportedCurrency": "USD", "netInterestIncome": "-1647000", "nonInterestIncome": "None", "operatingExpenses": "30930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1012999", "sellingGeneralAndAdministrative": "34001000", "netIncomeFromContinuingOperations": "569000" }, "balance": { "goodwill": "31973000", "inventory": "56674000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "223079000", "longTermDebt": "54401000", "shortTermDebt": "15823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "-55702000", "reportedCurrency": "USD", "retainedEarnings": "-1093254000", "totalLiabilities": "171423000", "otherCurrentAssets": "6949000", "totalCurrentAssets": "86610000", "currentLongTermDebt": "None", "longTermInvestments": "24727000", "shortTermInvestments": "None", "currentNetReceivables": "22248000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136469000", "currentAccountsPayable": "22478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131696000", "totalShareholderEquity": "51656000", "capitalLeaseObligations": "90491000", "otherCurrentLiabilities": "13682000", "totalCurrentLiabilities": "51983000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "119440000", "cashAndShortTermInvestments": "739000", "commonStockSharesOutstanding": "12611901", "intangibleAssetsExcludingGoodwill": "-55702000", "cashAndCashEquivalentsAtCarryingValue": "739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4380000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "2100000", "operatingCashflow": "-3880000", "capitalExpenditures": "740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5005000", "cashflowFromInvestment": "-740000", "stockBasedCompensation": "-5000", "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": "1013000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 75311000, "cost_of_revenue": 42133000, "gross_profit": 33178000, "ebit": -1679000, "ebitda": -690000, "pretax_income": -2778000, "tax_provision": 1890000, "net_income": -4668000, "net_income_to_common": -4668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357000, "total_current_assets": 84802000, "total_assets": 225149000, "short_term_debt": 16803000, "long_term_debt": 50102000, "total_debt": 66905000, "total_liabilities": 177996000, "total_equity": 47153000, "shares_outstanding": 12503472, "goodwill_and_intangibles": -835000 }, "cash_flow": { "operating_cash_flow": 14437000, "capital_expenditure": 540000, "free_cash_flow": 14977000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196462, "ticker_id": 8835, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1679000", "ebitda": "-690000", "netIncome": "-4668000", "grossProfit": "33178000", "depreciation": "None", "totalRevenue": "75311000", "costOfRevenue": "42133000", "interestIncome": "None", "incomeBeforeTax": "-2778000", "interestExpense": "1698000", "operatingIncome": "-1679000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "1890000", "reportedCurrency": "USD", "netInterestIncome": "-1646000", "nonInterestIncome": "None", "operatingExpenses": "34857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "989000", "sellingGeneralAndAdministrative": "23014000", "netIncomeFromContinuingOperations": "4380000" }, "balance": { "goodwill": "31973000", "inventory": "58777000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "225149000", "longTermDebt": "50102000", "shortTermDebt": "16803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "-32808000", "reportedCurrency": "USD", "retainedEarnings": "-1097634000", "totalLiabilities": "177996000", "otherCurrentAssets": "4997000", "totalCurrentAssets": "84802000", "currentLongTermDebt": "None", "longTermInvestments": "25075000", "shortTermInvestments": "None", "currentNetReceivables": "20671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140347000", "currentAccountsPayable": "31678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128458000", "totalShareholderEquity": "47153000", "capitalLeaseObligations": "81594000", "otherCurrentLiabilities": "-7559000", "totalCurrentLiabilities": "61428000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "116568000", "cashAndShortTermInvestments": "357000", "commonStockSharesOutstanding": "12503472", "intangibleAssetsExcludingGoodwill": "-32808000", "cashAndCashEquivalentsAtCarryingValue": "357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4668000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "10795000", "operatingCashflow": "14437000", "capitalExpenditures": "540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15141000", "cashflowFromInvestment": "-540000", "stockBasedCompensation": "386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75311000, "cost_of_revenue": 42133000, "gross_profit": 33178000, "research_and_development": null, "selling_general_admin": 23014000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1679000, "depreciation_amortisation": 989000, "ebitda": -690000, "interest_expense": 1698000, "interest_income": null, "other_non_operating": null, "pretax_income": -2778000, "tax_provision": 1890000, "effective_tax_rate": null, "net_income": -4668000, "net_income_continuing_ops": 4380000, "net_income_to_common": -4668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357000, "short_term_investments": null, "net_receivables": 20671000, "inventory": 58777000, "other_current_assets": null, "total_current_assets": 84802000, "net_ppe": null, "goodwill": 31973000, "intangible_assets": -32808000, "goodwill_and_intangibles": -835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 140347000, "total_assets": 225149000, "short_term_debt": 16803000, "accounts_payable": 31678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61428000, "long_term_debt": 50102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 116568000, "total_liabilities": 177996000, "total_debt": 66905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1097634000, "total_equity": 47153000, "shares_outstanding": 12503472, "operating_cash_flow": 14437000, "stock_based_compensation": 386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 540000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -540000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15141000, "free_cash_flow": 14977000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1679000", "ebitda": "-690000", "netIncome": "-4668000", "grossProfit": "33178000", "depreciation": "None", "totalRevenue": "75311000", "costOfRevenue": "42133000", "interestIncome": "None", "incomeBeforeTax": "-2778000", "interestExpense": "1698000", "operatingIncome": "-1679000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "1890000", "reportedCurrency": "USD", "netInterestIncome": "-1646000", "nonInterestIncome": "None", "operatingExpenses": "34857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "989000", "sellingGeneralAndAdministrative": "23014000", "netIncomeFromContinuingOperations": "4380000" }, "balance": { "goodwill": "31973000", "inventory": "58777000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "225149000", "longTermDebt": "50102000", "shortTermDebt": "16803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "-32808000", "reportedCurrency": "USD", "retainedEarnings": "-1097634000", "totalLiabilities": "177996000", "otherCurrentAssets": "4997000", "totalCurrentAssets": "84802000", "currentLongTermDebt": "None", "longTermInvestments": "25075000", "shortTermInvestments": "None", "currentNetReceivables": "20671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140347000", "currentAccountsPayable": "31678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128458000", "totalShareholderEquity": "47153000", "capitalLeaseObligations": "81594000", "otherCurrentLiabilities": "-7559000", "totalCurrentLiabilities": "61428000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "116568000", "cashAndShortTermInvestments": "357000", "commonStockSharesOutstanding": "12503472", "intangibleAssetsExcludingGoodwill": "-32808000", "cashAndCashEquivalentsAtCarryingValue": "357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4668000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "10795000", "operatingCashflow": "14437000", "capitalExpenditures": "540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15141000", "cashflowFromInvestment": "-540000", "stockBasedCompensation": "386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 84076000, "cost_of_revenue": 46891000, "gross_profit": 37185000, "ebit": 2829000, "ebitda": 3994000, "pretax_income": 1492000, "tax_provision": 509000, "net_income": 983000, "net_income_to_common": 983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1217000, "total_current_assets": 104193000, "total_assets": 245292000, "short_term_debt": 18477000, "long_term_debt": 43950000, "total_debt": 62427000, "total_liabilities": 193880000, "total_equity": 51412000, "shares_outstanding": 12497328, "goodwill_and_intangibles": 31973000 }, "cash_flow": { "operating_cash_flow": 7039000, "capital_expenditure": 543000, "free_cash_flow": 7582000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196464, "ticker_id": 8835, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2829000", "ebitda": "3994000", "netIncome": "983000", "grossProfit": "37185000", "depreciation": "None", "totalRevenue": "84076000", "costOfRevenue": "46891000", "interestIncome": "None", "incomeBeforeTax": "1492000", "interestExpense": "1993000", "operatingIncome": "2829000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "509000", "reportedCurrency": "USD", "netInterestIncome": "-1698000", "nonInterestIncome": "None", "operatingExpenses": "34356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1165000", "sellingGeneralAndAdministrative": "35846000", "netIncomeFromContinuingOperations": "-4668000" }, "balance": { "goodwill": "31973000", "inventory": "69560000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "245292000", "longTermDebt": "43950000", "shortTermDebt": "18477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1092966000", "totalLiabilities": "193880000", "otherCurrentAssets": "5082000", "totalCurrentAssets": "104193000", "currentLongTermDebt": "None", "longTermInvestments": "26147000", "shortTermInvestments": "None", "currentNetReceivables": "28334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "141099000", "currentAccountsPayable": "30451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "145850000", "totalShareholderEquity": "51412000", "capitalLeaseObligations": "84508000", "otherCurrentLiabilities": "14550000", "totalCurrentLiabilities": "63478000", "otherNonCurrentLiabilities": "4913000", "totalNonCurrentLiabilities": "130402000", "cashAndShortTermInvestments": "1217000", "commonStockSharesOutstanding": "12497328", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "983000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "15502000", "operatingCashflow": "7039000", "capitalExpenditures": "543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10306000", "cashflowFromInvestment": "-543000", "stockBasedCompensation": "342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1165000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84076000, "cost_of_revenue": 46891000, "gross_profit": 37185000, "research_and_development": null, "selling_general_admin": 35846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2829000, "depreciation_amortisation": 1165000, "ebitda": 3994000, "interest_expense": 1993000, "interest_income": null, "other_non_operating": null, "pretax_income": 1492000, "tax_provision": 509000, "effective_tax_rate": null, "net_income": 983000, "net_income_continuing_ops": -4668000, "net_income_to_common": 983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1217000, "short_term_investments": null, "net_receivables": 28334000, "inventory": 69560000, "other_current_assets": null, "total_current_assets": 104193000, "net_ppe": null, "goodwill": 31973000, "intangible_assets": null, "goodwill_and_intangibles": 31973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 141099000, "total_assets": 245292000, "short_term_debt": 18477000, "accounts_payable": 30451000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63478000, "long_term_debt": 43950000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 130402000, "total_liabilities": 193880000, "total_debt": 62427000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1092966000, "total_equity": 51412000, "shares_outstanding": 12497328, "operating_cash_flow": 7039000, "stock_based_compensation": 342000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 543000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -543000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10306000, "free_cash_flow": 7582000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2829000", "ebitda": "3994000", "netIncome": "983000", "grossProfit": "37185000", "depreciation": "None", "totalRevenue": "84076000", "costOfRevenue": "46891000", "interestIncome": "None", "incomeBeforeTax": "1492000", "interestExpense": "1993000", "operatingIncome": "2829000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "509000", "reportedCurrency": "USD", "netInterestIncome": "-1698000", "nonInterestIncome": "None", "operatingExpenses": "34356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1165000", "sellingGeneralAndAdministrative": "35846000", "netIncomeFromContinuingOperations": "-4668000" }, "balance": { "goodwill": "31973000", "inventory": "69560000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "245292000", "longTermDebt": "43950000", "shortTermDebt": "18477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1092966000", "totalLiabilities": "193880000", "otherCurrentAssets": "5082000", "totalCurrentAssets": "104193000", "currentLongTermDebt": "None", "longTermInvestments": "26147000", "shortTermInvestments": "None", "currentNetReceivables": "28334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "141099000", "currentAccountsPayable": "30451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "145850000", "totalShareholderEquity": "51412000", "capitalLeaseObligations": "84508000", "otherCurrentLiabilities": "14550000", "totalCurrentLiabilities": "63478000", "otherNonCurrentLiabilities": "4913000", "totalNonCurrentLiabilities": "130402000", "cashAndShortTermInvestments": "1217000", "commonStockSharesOutstanding": "12497328", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "983000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "15502000", "operatingCashflow": "7039000", "capitalExpenditures": "543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10306000", "cashflowFromInvestment": "-543000", "stockBasedCompensation": "342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1165000", "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": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 69447000, "cost_of_revenue": 38271000, "gross_profit": 31176000, "ebit": 2848000, "ebitda": 4020000, "pretax_income": 28920000, "tax_provision": -592000, "net_income": 29512000, "net_income_to_common": 29512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 869000, "total_current_assets": 117955000, "total_assets": 262386000, "short_term_debt": 18250000, "long_term_debt": 57926000, "total_debt": 76176000, "total_liabilities": 212287000, "total_equity": 50099000, "shares_outstanding": 12479667, "goodwill_and_intangibles": 31973000 }, "cash_flow": { "operating_cash_flow": -25438000, "capital_expenditure": 262000, "free_cash_flow": -25176000, "dividends_paid": 114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196465, "ticker_id": 8835, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2848000", "ebitda": "4020000", "netIncome": "29512000", "grossProfit": "31176000", "depreciation": "None", "totalRevenue": "69447000", "costOfRevenue": "38271000", "interestIncome": "None", "incomeBeforeTax": "28920000", "interestExpense": "4137000", "operatingIncome": "2848000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "-592000", "reportedCurrency": "USD", "netInterestIncome": "-1993000", "nonInterestIncome": "None", "operatingExpenses": "28328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1172000", "sellingGeneralAndAdministrative": "34356000", "netIncomeFromContinuingOperations": "983000" }, "balance": { "goodwill": "31973000", "inventory": "85079000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "262386000", "longTermDebt": "57926000", "shortTermDebt": "18250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1093949000", "totalLiabilities": "212287000", "otherCurrentAssets": "11148000", "totalCurrentAssets": "117955000", "currentLongTermDebt": "None", "longTermInvestments": "26500000", "shortTermInvestments": "None", "currentNetReceivables": "20859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "144431000", "currentAccountsPayable": "39170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80242000", "shortLongTermDebtTotal": "158355000", "totalShareholderEquity": "50099000", "capitalLeaseObligations": "87924000", "otherCurrentLiabilities": "11786000", "totalCurrentLiabilities": "69206000", "otherNonCurrentLiabilities": "3029000", "totalNonCurrentLiabilities": "143081000", "cashAndShortTermInvestments": "869000", "commonStockSharesOutstanding": "12479667", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29512000", "profitLoss": "None", "dividendPayout": "114000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "-5035000", "operatingCashflow": "-25438000", "capitalExpenditures": "262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44463000", "cashflowFromInvestment": "75713000", "stockBasedCompensation": "393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1172000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69447000, "cost_of_revenue": 38271000, "gross_profit": 31176000, "research_and_development": null, "selling_general_admin": 34356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2848000, "depreciation_amortisation": 1172000, "ebitda": 4020000, "interest_expense": 4137000, "interest_income": null, "other_non_operating": null, "pretax_income": 28920000, "tax_provision": -592000, "effective_tax_rate": null, "net_income": 29512000, "net_income_continuing_ops": 983000, "net_income_to_common": 29512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 869000, "short_term_investments": null, "net_receivables": 20859000, "inventory": 85079000, "other_current_assets": null, "total_current_assets": 117955000, "net_ppe": null, "goodwill": 31973000, "intangible_assets": null, "goodwill_and_intangibles": 31973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 144431000, "total_assets": 262386000, "short_term_debt": 18250000, "accounts_payable": 39170000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69206000, "long_term_debt": 57926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 143081000, "total_liabilities": 212287000, "total_debt": 76176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1093949000, "total_equity": 50099000, "shares_outstanding": 12479667, "operating_cash_flow": -25438000, "stock_based_compensation": 393000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 75713000, "dividends_paid": 114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44463000, "free_cash_flow": -25176000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2848000", "ebitda": "4020000", "netIncome": "29512000", "grossProfit": "31176000", "depreciation": "None", "totalRevenue": "69447000", "costOfRevenue": "38271000", "interestIncome": "None", "incomeBeforeTax": "28920000", "interestExpense": "4137000", "operatingIncome": "2848000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "-592000", "reportedCurrency": "USD", "netInterestIncome": "-1993000", "nonInterestIncome": "None", "operatingExpenses": "28328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1172000", "sellingGeneralAndAdministrative": "34356000", "netIncomeFromContinuingOperations": "983000" }, "balance": { "goodwill": "31973000", "inventory": "85079000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "262386000", "longTermDebt": "57926000", "shortTermDebt": "18250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1093949000", "totalLiabilities": "212287000", "otherCurrentAssets": "11148000", "totalCurrentAssets": "117955000", "currentLongTermDebt": "None", "longTermInvestments": "26500000", "shortTermInvestments": "None", "currentNetReceivables": "20859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "144431000", "currentAccountsPayable": "39170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80242000", "shortLongTermDebtTotal": "158355000", "totalShareholderEquity": "50099000", "capitalLeaseObligations": "87924000", "otherCurrentLiabilities": "11786000", "totalCurrentLiabilities": "69206000", "otherNonCurrentLiabilities": "3029000", "totalNonCurrentLiabilities": "143081000", "cashAndShortTermInvestments": "869000", "commonStockSharesOutstanding": "12479667", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29512000", "profitLoss": "None", "dividendPayout": "114000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "-5035000", "operatingCashflow": "-25438000", "capitalExpenditures": "262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44463000", "cashflowFromInvestment": "75713000", "stockBasedCompensation": "393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1172000", "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": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "income_statement": { "revenue": 64056000, "cost_of_revenue": 35830000, "gross_profit": 28226000, "ebit": -3141000, "ebitda": -1775000, "pretax_income": -5666000, "tax_provision": -5285000, "net_income": -381000, "net_income_to_common": -381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 422000, "total_current_assets": 102031000, "total_assets": 284094000, "short_term_debt": 22854000, "long_term_debt": 67204000, "total_debt": 90058000, "total_liabilities": 263793000, "total_equity": 20301000, "shares_outstanding": 12342355, "goodwill_and_intangibles": 31973000 }, "cash_flow": { "operating_cash_flow": 5278000, "capital_expenditure": 115000, "free_cash_flow": 5393000, "dividends_paid": 7000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 196466, "ticker_id": 8835, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:15:24.427966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3141000", "ebitda": "-1775000", "netIncome": "-381000", "grossProfit": "28226000", "depreciation": "None", "totalRevenue": "64056000", "costOfRevenue": "35830000", "interestIncome": "None", "incomeBeforeTax": "-5666000", "interestExpense": "3290000", "operatingIncome": "-3141000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-5285000", "reportedCurrency": "USD", "netInterestIncome": "-4137000", "nonInterestIncome": "None", "operatingExpenses": "31367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1366000", "sellingGeneralAndAdministrative": "31541000", "netIncomeFromContinuingOperations": "29512000" }, "balance": { "goodwill": "31973000", "inventory": "80036000", "commonStock": "124000", "currentDebt": "None", "investments": "None", "totalAssets": "284094000", "longTermDebt": "67204000", "shortTermDebt": "22854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1123461000", "totalLiabilities": "263793000", "otherCurrentAssets": "4201000", "totalCurrentAssets": "102031000", "currentLongTermDebt": "None", "longTermInvestments": "26232000", "shortTermInvestments": "None", "currentNetReceivables": "17372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "182063000", "currentAccountsPayable": "45976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83631000", "shortLongTermDebtTotal": "192340000", "totalShareholderEquity": "20301000", "capitalLeaseObligations": "91151000", "otherCurrentLiabilities": "20978000", "totalCurrentLiabilities": "89808000", "otherNonCurrentLiabilities": "2976000", "totalNonCurrentLiabilities": "173985000", "cashAndShortTermInvestments": "422000", "commonStockSharesOutstanding": "12342355", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-381000", "profitLoss": "None", "dividendPayout": "7000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "9974000", "operatingCashflow": "5278000", "capitalExpenditures": "115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6845000", "cashflowFromInvestment": "910000", "stockBasedCompensation": "420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64056000, "cost_of_revenue": 35830000, "gross_profit": 28226000, "research_and_development": null, "selling_general_admin": 31541000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3141000, "depreciation_amortisation": 1366000, "ebitda": -1775000, "interest_expense": 3290000, "interest_income": null, "other_non_operating": null, "pretax_income": -5666000, "tax_provision": -5285000, "effective_tax_rate": null, "net_income": -381000, "net_income_continuing_ops": 29512000, "net_income_to_common": -381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 422000, "short_term_investments": null, "net_receivables": 17372000, "inventory": 80036000, "other_current_assets": null, "total_current_assets": 102031000, "net_ppe": null, "goodwill": 31973000, "intangible_assets": null, "goodwill_and_intangibles": 31973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 182063000, "total_assets": 284094000, "short_term_debt": 22854000, "accounts_payable": 45976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89808000, "long_term_debt": 67204000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173985000, "total_liabilities": 263793000, "total_debt": 90058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1123461000, "total_equity": 20301000, "shares_outstanding": 12342355, "operating_cash_flow": 5278000, "stock_based_compensation": 420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 910000, "dividends_paid": 7000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6845000, "free_cash_flow": 5393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3141000", "ebitda": "-1775000", "netIncome": "-381000", "grossProfit": "28226000", "depreciation": "None", "totalRevenue": "64056000", "costOfRevenue": "35830000", "interestIncome": "None", "incomeBeforeTax": "-5666000", "interestExpense": "3290000", "operatingIncome": "-3141000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-5285000", "reportedCurrency": "USD", "netInterestIncome": "-4137000", "nonInterestIncome": "None", "operatingExpenses": "31367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1366000", "sellingGeneralAndAdministrative": "31541000", "netIncomeFromContinuingOperations": "29512000" }, "balance": { "goodwill": "31973000", "inventory": "80036000", "commonStock": "124000", "currentDebt": "None", "investments": "None", "totalAssets": "284094000", "longTermDebt": "67204000", "shortTermDebt": "22854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1123461000", "totalLiabilities": "263793000", "otherCurrentAssets": "4201000", "totalCurrentAssets": "102031000", "currentLongTermDebt": "None", "longTermInvestments": "26232000", "shortTermInvestments": "None", "currentNetReceivables": "17372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "182063000", "currentAccountsPayable": "45976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83631000", "shortLongTermDebtTotal": "192340000", "totalShareholderEquity": "20301000", "capitalLeaseObligations": "91151000", "otherCurrentLiabilities": "20978000", "totalCurrentLiabilities": "89808000", "otherNonCurrentLiabilities": "2976000", "totalNonCurrentLiabilities": "173985000", "cashAndShortTermInvestments": "422000", "commonStockSharesOutstanding": "12342355", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-381000", "profitLoss": "None", "dividendPayout": "7000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "9974000", "operatingCashflow": "5278000", "capitalExpenditures": "115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6845000", "cashflowFromInvestment": "910000", "stockBasedCompensation": "420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1366000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2026-02-28" }, "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" ] } } }