{ "ticker": { "uuid": "a31ee514-04f3-404d-9045-989b385c5082", "symbol": "APLD", "name": "Applied Digital Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/a31ee514-04f3-404d-9045-989b385c5082/", "api_url": "https://sharemaestro.com/factors/api/tickers/a31ee514-04f3-404d-9045-989b385c5082/" }, "ticker_metadata": { "id": 4813, "uuid": "a31ee514-04f3-404d-9045-989b385c5082", "symbol": "APLD", "name": "Applied Digital Corporation", "asset_type": "equity", "market_cap": 14213663000, "stock_exchange_id": 2, "industry": "Information Technology Services", "sector": "Technology", "description": "Applied Blockchain, Inc. is engaged in crypto mining and co-hosting operations. The company is headquartered in Dallas, Texas.", "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": "a31ee514-04f3-404d-9045-989b385c5082", "symbol": "APLD", "name": "Applied Digital Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/a31ee514-04f3-404d-9045-989b385c5082/", "api_url": "https://sharemaestro.com/factors/api/tickers/a31ee514-04f3-404d-9045-989b385c5082/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.36, "value": 0.29, "quality": 0.13, "momentum": 0.97, "coverage": 0.848, "confidence": 0.836, "delta": null }, "headline_factors": { "price": 39.62, "market_cap": 10763598284.6, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0006, "roe": -0.1178, "piotroski_f_score": 3, "momentum_12_1": 1.9762, "volatility_252d": 1.0076 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:06.591732+00:00", "batch_id": "" }, "size": { "price_close": 39.62, "market_cap": 10763598284.6, "market_cap_usd": 10763598284.6, "enterprise_value": 11795085284.6, "shares_outstanding": 271670830, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 6.8071, "ptbv_ratio": 6.8071, "ps_ratio": 30.2812, "pcf_ratio": null, "pfcf_ratio": 6.1897, "ev_ebitda": null, "ev_ebit": -153.0954, "ev_sales": 33.1831, "ev_fcf": 6.7829, "earnings_yield": null, "fcf_yield": 0.1474, "price_to_sales": 30.2812, "price_to_book": 6.8071, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0301 }, "yield": { "dividend_yield": 0.0006, "buyback_yield": 0, "shareholder_yield": 0.0006, "debt_paydown_yield": null, "total_yield": 0.0006 }, "quality": { "gross_margin": 0.2707, "operating_margin": -0.2167, "net_margin": -0.5241, "ebitda_margin": -0.1109, "fcf_margin": 4.8922, "roe": -0.1178, "roa": -0.0298, "roic": -0.0221, "roc_greenblatt": null, "asset_turnover": 0.0569, "cash_conversion": -9.3353, "accruals_ratio": -0.0241, "sbc_to_revenue": 0.3016, "piotroski_f_score": 3, "altman_z_score": 1.9114, "earnings_stability_5y": 0.8588, "revenue_stability_5y": 1.2801, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0154, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3269, "net_debt_to_ebitda": -26.1573, "debt_to_assets": 0.4421, "interest_coverage": -2.1597, "current_ratio": 2.3823, "quick_ratio": 2.3823, "net_debt": 1031487000, "local_beta": -0.0004, "volatility_252d": 1.0076, "volatility_60d": 2.1581, "max_drawdown_12m": -0.3915, "risk_adjusted_momentum": 1.9613 }, "growth": { "revenue_growth_1y": 0.849, "revenue_growth_3y_cagr": 1.9321, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.5547, "book_value_growth_1y": 1.8781, "revenue_growth": 0.849, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0395, "price_return_3m": 0.576, "price_return_6m": 0.2691, "price_return_9m": 1.8524, "price_return_12m": 1.8586, "price_return_12m_ex1m": 1.9762, "momentum_6m": 0.2691, "momentum_12m": 1.8586, "momentum_12_1": 1.9762, "distance_from_52w_high": -0.162, "distance_from_52w_low": 3.3159, "relative_strength": 1.7006 }, "raw_ttm": { "revenue_ttm": 355454999, "gross_profit_ttm": 96216999, "ebit_ttm": -77044000, "ebitda_ttm": -39434000, "net_income_ttm": -186277000, "eps_diluted_ttm": -0.6857, "operating_cash_flow_ttm": -36005000, "capital_expenditure_ttm": 1774960000, "fcf_ttm": 1738955000, "dividends_paid_ttm": 6107000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35673000, "cash_and_equivalents": 1730440000, "total_current_assets": 2428321000, "total_current_liabilities": 1019318000, "net_ppe": null, "total_assets": 6246818000, "total_debt": 2761927000, "total_equity": 1581221000, "net_working_capital": -154011000, "book_value_per_share": 5.8204, "retained_earnings": -583057000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.8204 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 84, "rank_ptbv": 75, "rank_ps": 96, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 81, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 75, "rank_fcf_margin": 1, "rank_piotroski": 86, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5 }, "composites": { "value_composite": 71, "quality_composite": 87, "momentum_composite": 3, "growth_composite": 12, "yield_composite": 71, "svqf_composite": 37, "vc1_composite": 84, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 64, "quality_value_composite": 0.1942, "os_score": 0.36, "value_percentile": 0.29, "quality_percentile": 0.13, "momentum_percentile": 0.97, "factor_coverage": 0.848, "signal_confidence": 0.836, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 251, "ticker_id": 4813, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:06.591732+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.62, "market_cap": 10763598284.6, "market_cap_usd": 10763598284.6, "enterprise_value": 11795085284.6, "shares_outstanding": 271670830, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 6.80714352, "ptbv_ratio": 6.80714352, "ps_ratio": 30.28118416, "pcf_ratio": null, "pfcf_ratio": 6.1896934, "ev_ebitda": null, "ev_ebit": -153.09544266, "ev_sales": 33.18306204, "ev_fcf": 6.78285826, "earnings_yield": null, "fcf_yield": 0.14743047, "dividend_yield": 0.00056738, "buyback_yield": 0, "shareholder_yield": 0.00056738, "debt_paydown_yield": null, "total_yield": 0.00056738, "gross_margin": 0.27068686, "operating_margin": -0.21674755, "net_margin": -0.52405227, "ebitda_margin": -0.1109395, "fcf_margin": 4.89219453, "roe": -0.1178058, "roa": -0.0298195, "roic": -0.02211613, "roc_greenblatt": null, "asset_turnover": 0.05690177, "cash_conversion": -9.33531783, "accruals_ratio": -0.02405577, "sbc_to_revenue": 0.30161905, "debt_to_equity": 2.32691825, "net_debt_to_ebitda": -26.15730081, "debt_to_assets": 0.44213342, "interest_coverage": -2.15972865, "current_ratio": 2.38229973, "quick_ratio": 2.38229973, "net_debt": 1031487000, "revenue_growth_1y": 0.8490457, "revenue_growth_3y_cagr": 1.93211736, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.55469442, "book_value_growth_1y": 1.87809167, "piotroski_f_score": 3, "altman_z_score": 1.91143094, "earnings_stability_5y": 0.858767, "revenue_stability_5y": 1.280078, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03951515, "price_return_3m": 0.57597454, "price_return_6m": 0.2690583, "price_return_9m": 1.85241181, "price_return_12m": 1.85858586, "price_return_12m_ex1m": 1.97619048, "distance_from_52w_high": -0.16201354, "distance_from_52w_low": 3.31590414, "relative_strength": 1.70064481, "local_beta": -0.0004, "volatility_252d": 1.007597, "volatility_60d": 2.158149, "max_drawdown_12m": -0.3915176, "revenue_ttm": 355454999, "gross_profit_ttm": 96216999, "ebit_ttm": -77044000, "ebitda_ttm": -39434000, "net_income_ttm": -186277000, "eps_diluted_ttm": -0.6856717, "operating_cash_flow_ttm": -36005000, "capital_expenditure_ttm": 1774960000, "fcf_ttm": 1738955000, "dividends_paid_ttm": 6107000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35673000, "cash_and_equivalents": 1730440000, "total_current_assets": 2428321000, "total_current_liabilities": 1019318000, "net_ppe": null, "total_assets": 6246818000, "total_debt": 2761927000, "total_equity": 1581221000, "net_working_capital": -154011000, "book_value_per_share": 5.8203562, "retained_earnings": -583057000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.8203562, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 84, "rank_ptbv": 75, "rank_ps": 96, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 81, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 75, "rank_fcf_margin": 1, "rank_piotroski": 86, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 71, "quality_composite": 87, "momentum_composite": 3, "growth_composite": 12, "yield_composite": 71, "svqf_composite": 37, "vc1_composite": 84, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.848, "signal_confidence": 0.836, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 39.62, "os": 0.36, "value": 0.29, "quality": 0.13, "momentum": 0.97, "confidence": 0.836, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0006, "roe": -0.1178, "momentum_12_1": 1.9762, "complete_fields": { "id": 251, "ticker_id": 4813, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:06.591732+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.62, "market_cap": 10763598284.6, "market_cap_usd": 10763598284.6, "enterprise_value": 11795085284.6, "shares_outstanding": 271670830, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 6.80714352, "ptbv_ratio": 6.80714352, "ps_ratio": 30.28118416, "pcf_ratio": null, "pfcf_ratio": 6.1896934, "ev_ebitda": null, "ev_ebit": -153.09544266, "ev_sales": 33.18306204, "ev_fcf": 6.78285826, "earnings_yield": null, "fcf_yield": 0.14743047, "dividend_yield": 0.00056738, "buyback_yield": 0, "shareholder_yield": 0.00056738, "debt_paydown_yield": null, "total_yield": 0.00056738, "gross_margin": 0.27068686, "operating_margin": -0.21674755, "net_margin": -0.52405227, "ebitda_margin": -0.1109395, "fcf_margin": 4.89219453, "roe": -0.1178058, "roa": -0.0298195, "roic": -0.02211613, "roc_greenblatt": null, "asset_turnover": 0.05690177, "cash_conversion": -9.33531783, "accruals_ratio": -0.02405577, "sbc_to_revenue": 0.30161905, "debt_to_equity": 2.32691825, "net_debt_to_ebitda": -26.15730081, "debt_to_assets": 0.44213342, "interest_coverage": -2.15972865, "current_ratio": 2.38229973, "quick_ratio": 2.38229973, "net_debt": 1031487000, "revenue_growth_1y": 0.8490457, "revenue_growth_3y_cagr": 1.93211736, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.55469442, "book_value_growth_1y": 1.87809167, "piotroski_f_score": 3, "altman_z_score": 1.91143094, "earnings_stability_5y": 0.858767, "revenue_stability_5y": 1.280078, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03951515, "price_return_3m": 0.57597454, "price_return_6m": 0.2690583, "price_return_9m": 1.85241181, "price_return_12m": 1.85858586, "price_return_12m_ex1m": 1.97619048, "distance_from_52w_high": -0.16201354, "distance_from_52w_low": 3.31590414, "relative_strength": 1.70064481, "local_beta": -0.0004, "volatility_252d": 1.007597, "volatility_60d": 2.158149, "max_drawdown_12m": -0.3915176, "revenue_ttm": 355454999, "gross_profit_ttm": 96216999, "ebit_ttm": -77044000, "ebitda_ttm": -39434000, "net_income_ttm": -186277000, "eps_diluted_ttm": -0.6856717, "operating_cash_flow_ttm": -36005000, "capital_expenditure_ttm": 1774960000, "fcf_ttm": 1738955000, "dividends_paid_ttm": 6107000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35673000, "cash_and_equivalents": 1730440000, "total_current_assets": 2428321000, "total_current_liabilities": 1019318000, "net_ppe": null, "total_assets": 6246818000, "total_debt": 2761927000, "total_equity": 1581221000, "net_working_capital": -154011000, "book_value_per_share": 5.8203562, "retained_earnings": -583057000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.8203562, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 84, "rank_ptbv": 75, "rank_ps": 96, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 81, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 75, "rank_fcf_margin": 1, "rank_piotroski": 86, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 71, "quality_composite": 87, "momentum_composite": 3, "growth_composite": 12, "yield_composite": 71, "svqf_composite": 37, "vc1_composite": 84, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.848, "signal_confidence": 0.836, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 215506000, "cost_of_revenue": 192809000, "gross_profit": 22697000, "ebit": -175422000, "ebitda": -91824000, "pretax_income": -203606000, "tax_provision": 102000, "net_income": -231065000, "net_income_to_common": -231065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113920000, "total_current_assets": 430593000, "total_assets": 1870090000, "short_term_debt": 24656000, "long_term_debt": 677825000, "total_debt": 702481000, "total_liabilities": 1236365000, "total_equity": 633725000, "shares_outstanding": 201194451, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -115402000, "capital_expenditure": 681603000, "free_cash_flow": 566201000, "dividends_paid": 2615000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17353, "ticker_id": 4813, "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-175422000", "ebitda": "-91824000", "netIncome": "-231065000", "grossProfit": "22697000", "depreciation": "None", "totalRevenue": "215506000", "costOfRevenue": "192809000", "interestIncome": "None", "incomeBeforeTax": "-203606000", "interestExpense": "17856000", "operatingIncome": "-72252000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "102000", "reportedCurrency": "USD", "netInterestIncome": "-14739000", "nonInterestIncome": "None", "operatingExpenses": "94949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83598000", "sellingGeneralAndAdministrative": "83065000", "netIncomeFromContinuingOperations": "-158335000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "1870090000", "longTermDebt": "677825000", "shortTermDebt": "24656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-481055000", "totalLiabilities": "1236365000", "otherCurrentAssets": "313630000", "totalCurrentAssets": "430593000", "currentLongTermDebt": "10331000", "longTermInvestments": "6073000", "shortTermInvestments": "None", "currentNetReceivables": "3043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1439496999", "currentAccountsPayable": "247528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "702877000", "totalShareholderEquity": "633725000", "capitalLeaseObligations": "14721000", "otherCurrentLiabilities": "269835000", "totalCurrentLiabilities": "558144000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "678221000", "cashAndShortTermInvestments": "113920000", "commonStockSharesOutstanding": "201194451", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "113920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-231065000", "profitLoss": "None", "dividendPayout": "2615000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-115402000", "capitalExpenditures": "681603000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "874686000", "cashflowFromInvestment": "-667654000", "stockBasedCompensation": "22704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2615000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215506000, "cost_of_revenue": 192809000, "gross_profit": 22697000, "research_and_development": null, "selling_general_admin": 83065000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -175422000, "depreciation_amortisation": 83598000, "ebitda": -91824000, "interest_expense": 17856000, "interest_income": null, "other_non_operating": null, "pretax_income": -203606000, "tax_provision": 102000, "effective_tax_rate": null, "net_income": -231065000, "net_income_continuing_ops": -158335000, "net_income_to_common": -231065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113920000, "short_term_investments": null, "net_receivables": 3043000, "inventory": null, "other_current_assets": null, "total_current_assets": 430593000, "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": 1439496999, "total_assets": 1870090000, "short_term_debt": 24656000, "accounts_payable": 247528000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558144000, "long_term_debt": 677825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 678221000, "total_liabilities": 1236365000, "total_debt": 702481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -481055000, "total_equity": 633725000, "shares_outstanding": 201194451, "operating_cash_flow": -115402000, "stock_based_compensation": 22704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 681603000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -667654000, "dividends_paid": 2615000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 874686000, "free_cash_flow": 566201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-175422000", "ebitda": "-91824000", "netIncome": "-231065000", "grossProfit": "22697000", "depreciation": "None", "totalRevenue": "215506000", "costOfRevenue": "192809000", "interestIncome": "None", "incomeBeforeTax": "-203606000", "interestExpense": "17856000", "operatingIncome": "-72252000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "102000", "reportedCurrency": "USD", "netInterestIncome": "-14739000", "nonInterestIncome": "None", "operatingExpenses": "94949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83598000", "sellingGeneralAndAdministrative": "83065000", "netIncomeFromContinuingOperations": "-158335000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "1870090000", "longTermDebt": "677825000", "shortTermDebt": "24656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-481055000", "totalLiabilities": "1236365000", "otherCurrentAssets": "313630000", "totalCurrentAssets": "430593000", "currentLongTermDebt": "10331000", "longTermInvestments": "6073000", "shortTermInvestments": "None", "currentNetReceivables": "3043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1439496999", "currentAccountsPayable": "247528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "702877000", "totalShareholderEquity": "633725000", "capitalLeaseObligations": "14721000", "otherCurrentLiabilities": "269835000", "totalCurrentLiabilities": "558144000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "678221000", "cashAndShortTermInvestments": "113920000", "commonStockSharesOutstanding": "201194451", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "113920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-231065000", "profitLoss": "None", "dividendPayout": "2615000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-115402000", "capitalExpenditures": "681603000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "874686000", "cashflowFromInvestment": "-667654000", "stockBasedCompensation": "22704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2615000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 136618000, "cost_of_revenue": 106653000, "gross_profit": 29965000, "ebit": -55641000, "ebitda": -34164000, "pretax_income": -74280000, "tax_provision": 96000, "net_income": -149274000, "net_income_to_common": -149274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3339000, "total_current_assets": 404144000, "total_assets": 762867000, "short_term_debt": 51805000, "long_term_debt": 79472000, "total_debt": 131277000, "total_liabilities": 638037000, "total_equity": 124830000, "shares_outstanding": 114061414, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13794000, "capital_expenditure": 141809000, "free_cash_flow": 155603000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17358, "ticker_id": 4813, "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55641000", "ebitda": "-34164000", "netIncome": "-149274000", "grossProfit": "29965000", "depreciation": "None", "totalRevenue": "136618000", "costOfRevenue": "106653000", "interestIncome": "None", "incomeBeforeTax": "-74280000", "interestExpense": "18639000", "operatingIncome": "-15055000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "96000", "reportedCurrency": "USD", "netInterestIncome": "-26832000", "nonInterestIncome": "None", "operatingExpenses": "45020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "169000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21477000", "sellingGeneralAndAdministrative": "98461000", "netIncomeFromContinuingOperations": "-149671000" }, "balance": { "goodwill": "None", "inventory": "-1343000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "762867000", "longTermDebt": "79472000", "shortTermDebt": "51805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-249990000", "totalLiabilities": "638037000", "otherCurrentAssets": "396958000", "totalCurrentAssets": "404144000", "currentLongTermDebt": "45918000", "longTermInvestments": "1200000", "shortTermInvestments": "None", "currentNetReceivables": "3847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358723000", "currentAccountsPayable": "104528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135730000", "totalShareholderEquity": "124830000", "capitalLeaseObligations": "302416000", "otherCurrentLiabilities": "374223000", "totalCurrentLiabilities": "554112000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "83925000", "cashAndShortTermInvestments": "3339000", "commonStockSharesOutstanding": "114061414", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149671000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13794000", "capitalExpenditures": "141809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146757000", "cashflowFromInvestment": "-172437000", "stockBasedCompensation": "17362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136618000, "cost_of_revenue": 106653000, "gross_profit": 29965000, "research_and_development": 169000, "selling_general_admin": 98461000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55641000, "depreciation_amortisation": 21477000, "ebitda": -34164000, "interest_expense": 18639000, "interest_income": null, "other_non_operating": null, "pretax_income": -74280000, "tax_provision": 96000, "effective_tax_rate": null, "net_income": -149274000, "net_income_continuing_ops": -149671000, "net_income_to_common": -149274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3339000, "short_term_investments": null, "net_receivables": 3847000, "inventory": -1343000, "other_current_assets": null, "total_current_assets": 404144000, "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": 358723000, "total_assets": 762867000, "short_term_debt": 51805000, "accounts_payable": 104528000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 554112000, "long_term_debt": 79472000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83925000, "total_liabilities": 638037000, "total_debt": 131277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -249990000, "total_equity": 124830000, "shares_outstanding": 114061414, "operating_cash_flow": 13794000, "stock_based_compensation": 17362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172437000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146757000, "free_cash_flow": 155603000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55641000", "ebitda": "-34164000", "netIncome": "-149274000", "grossProfit": "29965000", "depreciation": "None", "totalRevenue": "136618000", "costOfRevenue": "106653000", "interestIncome": "None", "incomeBeforeTax": "-74280000", "interestExpense": "18639000", "operatingIncome": "-15055000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "96000", "reportedCurrency": "USD", "netInterestIncome": "-26832000", "nonInterestIncome": "None", "operatingExpenses": "45020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "169000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21477000", "sellingGeneralAndAdministrative": "98461000", "netIncomeFromContinuingOperations": "-149671000" }, "balance": { "goodwill": "None", "inventory": "-1343000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "762867000", "longTermDebt": "79472000", "shortTermDebt": "51805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-249990000", "totalLiabilities": "638037000", "otherCurrentAssets": "396958000", "totalCurrentAssets": "404144000", "currentLongTermDebt": "45918000", "longTermInvestments": "1200000", "shortTermInvestments": "None", "currentNetReceivables": "3847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358723000", "currentAccountsPayable": "104528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135730000", "totalShareholderEquity": "124830000", "capitalLeaseObligations": "302416000", "otherCurrentLiabilities": "374223000", "totalCurrentLiabilities": "554112000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "83925000", "cashAndShortTermInvestments": "3339000", "commonStockSharesOutstanding": "114061414", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149671000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13794000", "capitalExpenditures": "141809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146757000", "cashflowFromInvestment": "-172437000", "stockBasedCompensation": "17362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 55392000, "cost_of_revenue": 44388000, "gross_profit": 11004000, "ebit": -44055000, "ebitda": -36788000, "pretax_income": -46129000, "tax_provision": -523000, "net_income": -45606000, "net_income_to_common": -45606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28999000, "total_current_assets": 45759000, "total_assets": 263957000, "short_term_debt": 13992000, "long_term_debt": 68479000, "total_debt": 82471000, "total_liabilities": 194278000, "total_equity": 59517000, "shares_outstanding": 93976233, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 58735000, "capital_expenditure": 131278000, "free_cash_flow": 190013000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17363, "ticker_id": 4813, "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44055000", "ebitda": "-36788000", "netIncome": "-45606000", "grossProfit": "11004000", "depreciation": "None", "totalRevenue": "55392000", "costOfRevenue": "44388000", "interestIncome": "None", "incomeBeforeTax": "-46129000", "interestExpense": "1980000", "operatingIncome": "-44055000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-523000", "reportedCurrency": "USD", "netInterestIncome": "-1980000", "nonInterestIncome": "None", "operatingExpenses": "55059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-94000", "costofGoodsAndServicesSold": "44388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7267000", "sellingGeneralAndAdministrative": "55059000", "netIncomeFromContinuingOperations": "-45606000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "263957000", "longTermDebt": "68479000", "shortTermDebt": "13992000", "treasuryStock": "-62000", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-100716000", "totalLiabilities": "194278000", "otherCurrentAssets": "16678000", "totalCurrentAssets": "45759000", "currentLongTermDebt": "7950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "218198000", "currentAccountsPayable": "6446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "195593000", "shortLongTermDebtTotal": "91810000", "totalShareholderEquity": "59517000", "capitalLeaseObligations": "15381000", "otherCurrentLiabilities": "8330000", "totalCurrentLiabilities": "115460000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "78818000", "cashAndShortTermInvestments": "28999000", "commonStockSharesOutstanding": "93976233", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45606000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "-402000", "operatingCashflow": "58735000", "capitalExpenditures": "131278000", "changeInReceivables": "145000", "changeInExchangeRate": "None", "cashflowFromFinancing": "70628000", "cashflowFromInvestment": "-132088000", "stockBasedCompensation": "32072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2725000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55392000, "cost_of_revenue": 44388000, "gross_profit": 11004000, "research_and_development": null, "selling_general_admin": 55059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44055000, "depreciation_amortisation": 7267000, "ebitda": -36788000, "interest_expense": 1980000, "interest_income": null, "other_non_operating": null, "pretax_income": -46129000, "tax_provision": -523000, "effective_tax_rate": null, "net_income": -45606000, "net_income_continuing_ops": -45606000, "net_income_to_common": -45606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28999000, "short_term_investments": null, "net_receivables": 82000, "inventory": null, "other_current_assets": null, "total_current_assets": 45759000, "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": 218198000, "total_assets": 263957000, "short_term_debt": 13992000, "accounts_payable": 6446000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115460000, "long_term_debt": 68479000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 78818000, "total_liabilities": 194278000, "total_debt": 82471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -100716000, "total_equity": 59517000, "shares_outstanding": 93976233, "operating_cash_flow": 58735000, "stock_based_compensation": 32072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132088000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70628000, "free_cash_flow": 190013000, "net_change_in_cash": -2725000 }, "raw_data": { "income": { "ebit": "-44055000", "ebitda": "-36788000", "netIncome": "-45606000", "grossProfit": "11004000", "depreciation": "None", "totalRevenue": "55392000", "costOfRevenue": "44388000", "interestIncome": "None", "incomeBeforeTax": "-46129000", "interestExpense": "1980000", "operatingIncome": "-44055000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-523000", "reportedCurrency": "USD", "netInterestIncome": "-1980000", "nonInterestIncome": "None", "operatingExpenses": "55059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-94000", "costofGoodsAndServicesSold": "44388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7267000", "sellingGeneralAndAdministrative": "55059000", "netIncomeFromContinuingOperations": "-45606000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "263957000", "longTermDebt": "68479000", "shortTermDebt": "13992000", "treasuryStock": "-62000", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-100716000", "totalLiabilities": "194278000", "otherCurrentAssets": "16678000", "totalCurrentAssets": "45759000", "currentLongTermDebt": "7950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "218198000", "currentAccountsPayable": "6446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "195593000", "shortLongTermDebtTotal": "91810000", "totalShareholderEquity": "59517000", "capitalLeaseObligations": "15381000", "otherCurrentLiabilities": "8330000", "totalCurrentLiabilities": "115460000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "78818000", "cashAndShortTermInvestments": "28999000", "commonStockSharesOutstanding": "93976233", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45606000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "-402000", "operatingCashflow": "58735000", "capitalExpenditures": "131278000", "changeInReceivables": "145000", "changeInExchangeRate": "None", "cashflowFromFinancing": "70628000", "cashflowFromInvestment": "-132088000", "stockBasedCompensation": "32072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2725000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 8549000, "cost_of_revenue": 21892000, "gross_profit": -13343000, "ebit": -21834000, "ebitda": -20714000, "pretax_income": -21946000, "tax_provision": 540000, "net_income": -23520000, "net_income_to_common": -23520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38798000, "total_current_assets": 40362000, "total_assets": 119980000, "short_term_debt": 2337000, "long_term_debt": 5897000, "total_debt": 8234000, "total_liabilities": 40745000, "total_equity": 72259000, "shares_outstanding": 57121096, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -872000, "capital_expenditure": 58251000, "free_cash_flow": 57379000, "dividends_paid": 11042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17368, "ticker_id": 4813, "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21834000", "ebitda": "-20714000", "netIncome": "-23520000", "grossProfit": "-13343000", "depreciation": "None", "totalRevenue": "8549000", "costOfRevenue": "21892000", "interestIncome": "None", "incomeBeforeTax": "-21946000", "interestExpense": "112000", "operatingIncome": "-20898000", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "540000", "reportedCurrency": "USD", "netInterestIncome": "-112000", "nonInterestIncome": "None", "operatingExpenses": "7555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-936000", "costofGoodsAndServicesSold": "21892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1120000", "sellingGeneralAndAdministrative": "19892000", "netIncomeFromContinuingOperations": "-22486000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "119980000", "longTermDebt": "5897000", "shortTermDebt": "2337000", "treasuryStock": "-62000", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-56070000", "totalLiabilities": "40745000", "otherCurrentAssets": "1337000", "totalCurrentAssets": "40362000", "currentLongTermDebt": "1333000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79618000", "currentAccountsPayable": "13260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "64260000", "shortLongTermDebtTotal": "13544000", "totalShareholderEquity": "72259000", "capitalLeaseObligations": "6314000", "otherCurrentLiabilities": "8520000", "totalCurrentLiabilities": "28998000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11747000", "cashAndShortTermInvestments": "38798000", "commonStockSharesOutstanding": "57121096", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38798000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22486000", "profitLoss": "None", "dividendPayout": "11042000", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-872000", "capitalExpenditures": "58251000", "changeInReceivables": "-227000", "changeInExchangeRate": "None", "cashflowFromFinancing": "81292000", "cashflowFromInvestment": "-45871000", "stockBasedCompensation": "12337000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11042000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34549000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "74283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8549000, "cost_of_revenue": 21892000, "gross_profit": -13343000, "research_and_development": null, "selling_general_admin": 19892000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21834000, "depreciation_amortisation": 1120000, "ebitda": -20714000, "interest_expense": 112000, "interest_income": null, "other_non_operating": null, "pretax_income": -21946000, "tax_provision": 540000, "effective_tax_rate": null, "net_income": -23520000, "net_income_continuing_ops": -22486000, "net_income_to_common": -23520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38798000, "short_term_investments": null, "net_receivables": 227000, "inventory": null, "other_current_assets": null, "total_current_assets": 40362000, "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": 79618000, "total_assets": 119980000, "short_term_debt": 2337000, "accounts_payable": 13260000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28998000, "long_term_debt": 5897000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11747000, "total_liabilities": 40745000, "total_debt": 8234000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56070000, "total_equity": 72259000, "shares_outstanding": 57121096, "operating_cash_flow": -872000, "stock_based_compensation": 12337000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58251000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45871000, "dividends_paid": 11042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81292000, "free_cash_flow": 57379000, "net_change_in_cash": 34549000 }, "raw_data": { "income": { "ebit": "-21834000", "ebitda": "-20714000", "netIncome": "-23520000", "grossProfit": "-13343000", "depreciation": "None", "totalRevenue": "8549000", "costOfRevenue": "21892000", "interestIncome": "None", "incomeBeforeTax": "-21946000", "interestExpense": "112000", "operatingIncome": "-20898000", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "540000", "reportedCurrency": "USD", "netInterestIncome": "-112000", "nonInterestIncome": "None", "operatingExpenses": "7555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-936000", "costofGoodsAndServicesSold": "21892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1120000", "sellingGeneralAndAdministrative": "19892000", "netIncomeFromContinuingOperations": "-22486000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "119980000", "longTermDebt": "5897000", "shortTermDebt": "2337000", "treasuryStock": "-62000", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-56070000", "totalLiabilities": "40745000", "otherCurrentAssets": "1337000", "totalCurrentAssets": "40362000", "currentLongTermDebt": "1333000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79618000", "currentAccountsPayable": "13260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "64260000", "shortLongTermDebtTotal": "13544000", "totalShareholderEquity": "72259000", "capitalLeaseObligations": "6314000", "otherCurrentLiabilities": "8520000", "totalCurrentLiabilities": "28998000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11747000", "cashAndShortTermInvestments": "38798000", "commonStockSharesOutstanding": "57121096", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38798000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22486000", "profitLoss": "None", "dividendPayout": "11042000", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-872000", "capitalExpenditures": "58251000", "changeInReceivables": "-227000", "changeInExchangeRate": "None", "cashflowFromFinancing": "81292000", "cashflowFromInvestment": "-45871000", "stockBasedCompensation": "12337000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11042000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34549000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "74283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-05-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 1000, "gross_profit": -1000, "ebit": -332000, "ebitda": -331000, "pretax_income": -568000, "tax_provision": 236000, "net_income": -568000, "net_income_to_common": -568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11750000, "total_current_assets": 11750000, "total_assets": 15052000, "short_term_debt": 2135000, "long_term_debt": null, "total_debt": 2135000, "total_liabilities": 17635000, "total_equity": -2583000, "shares_outstanding": 8899504, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -83000, "capital_expenditure": 3302000, "free_cash_flow": 3219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17373, "ticker_id": 4813, "period_end_date": "2021-05-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-332000", "ebitda": "-331000", "netIncome": "-568000", "grossProfit": "-1000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "1000", "interestIncome": "None", "incomeBeforeTax": "-568000", "interestExpense": "236000", "operatingIncome": "-332000", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "236000", "reportedCurrency": "USD", "netInterestIncome": "-236000", "nonInterestIncome": "None", "operatingExpenses": "331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1000", "sellingGeneralAndAdministrative": "331000", "netIncomeFromContinuingOperations": "-568000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "15052000", "longTermDebt": "None", "shortTermDebt": "2135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21623000", "totalLiabilities": "17635000", "otherCurrentAssets": "5000", "totalCurrentAssets": "11750000", "currentLongTermDebt": "2135000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3302000", "currentAccountsPayable": "249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20000", "shortLongTermDebtTotal": "2135000", "totalShareholderEquity": "-2583000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "116000", "totalCurrentLiabilities": "2500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15135000", "cashAndShortTermInvestments": "11750000", "commonStockSharesOutstanding": "8899504", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-83000", "capitalExpenditures": "3302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15135000", "cashflowFromInvestment": "-3302000", "stockBasedCompensation": "0", "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": "1000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 1000, "gross_profit": -1000, "research_and_development": null, "selling_general_admin": 331000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -332000, "depreciation_amortisation": 1000, "ebitda": -331000, "interest_expense": 236000, "interest_income": null, "other_non_operating": null, "pretax_income": -568000, "tax_provision": 236000, "effective_tax_rate": null, "net_income": -568000, "net_income_continuing_ops": -568000, "net_income_to_common": -568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11750000, "short_term_investments": null, "net_receivables": 0, "inventory": null, "other_current_assets": null, "total_current_assets": 11750000, "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": 3302000, "total_assets": 15052000, "short_term_debt": 2135000, "accounts_payable": 249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2500000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15135000, "total_liabilities": 17635000, "total_debt": 2135000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21623000, "total_equity": -2583000, "shares_outstanding": 8899504, "operating_cash_flow": -83000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3302000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3302000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15135000, "free_cash_flow": 3219000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-332000", "ebitda": "-331000", "netIncome": "-568000", "grossProfit": "-1000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "1000", "interestIncome": "None", "incomeBeforeTax": "-568000", "interestExpense": "236000", "operatingIncome": "-332000", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "236000", "reportedCurrency": "USD", "netInterestIncome": "-236000", "nonInterestIncome": "None", "operatingExpenses": "331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1000", "sellingGeneralAndAdministrative": "331000", "netIncomeFromContinuingOperations": "-568000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "15052000", "longTermDebt": "None", "shortTermDebt": "2135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21623000", "totalLiabilities": "17635000", "otherCurrentAssets": "5000", "totalCurrentAssets": "11750000", "currentLongTermDebt": "2135000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3302000", "currentAccountsPayable": "249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20000", "shortLongTermDebtTotal": "2135000", "totalShareholderEquity": "-2583000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "116000", "totalCurrentLiabilities": "2500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15135000", "cashAndShortTermInvestments": "11750000", "commonStockSharesOutstanding": "8899504", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-83000", "capitalExpenditures": "3302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15135000", "cashflowFromInvestment": "-3302000", "stockBasedCompensation": "0", "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": "1000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-05-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -263000, "ebitda": -263000, "pretax_income": -263000, "tax_provision": -469297, "net_income": -263000, "net_income_to_common": -263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 871570, "total_current_assets": 2638571, "total_assets": 6403448, "short_term_debt": 1899000, "long_term_debt": null, "total_debt": 1899000, "total_liabilities": 2015000, "total_equity": 4388448, "shares_outstanding": 1511060, "goodwill_and_intangibles": 2988107 }, "cash_flow": { "operating_cash_flow": -83000, "capital_expenditure": 3302000, "free_cash_flow": 3219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17377, "ticker_id": 4813, "period_end_date": "2020-05-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-263000", "ebitda": "-263000", "netIncome": "-263000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-263000", "interestExpense": "263000", "operatingIncome": "-263000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "-469297", "reportedCurrency": "USD", "netInterestIncome": "-263000", "nonInterestIncome": "None", "operatingExpenses": "-263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206297", "sellingGeneralAndAdministrative": "0", "netIncomeFromContinuingOperations": "-263000" }, "balance": { "goodwill": "None", "inventory": "121916", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "6403448", "longTermDebt": "None", "shortTermDebt": "1899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "2988107", "reportedCurrency": "USD", "retainedEarnings": "-21055000", "totalLiabilities": "2015000", "otherCurrentAssets": "91776", "totalCurrentAssets": "2638571", "currentLongTermDebt": "1899000", "longTermInvestments": "None", "shortTermInvestments": "125000", "currentNetReceivables": "1308377", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3764877", "currentAccountsPayable": "1308377", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1899000", "totalShareholderEquity": "4388448", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "116000", "totalCurrentLiabilities": "2015000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "636605", "cashAndShortTermInvestments": "871570", "commonStockSharesOutstanding": "1511060", "intangibleAssetsExcludingGoodwill": "2988107", "cashAndCashEquivalentsAtCarryingValue": "871570", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-263000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-83000", "capitalExpenditures": "3302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15135000", "cashflowFromInvestment": "-3302000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 0, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -263000, "depreciation_amortisation": 206297, "ebitda": -263000, "interest_expense": 263000, "interest_income": null, "other_non_operating": null, "pretax_income": -263000, "tax_provision": -469297, "effective_tax_rate": null, "net_income": -263000, "net_income_continuing_ops": -263000, "net_income_to_common": -263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 871570, "short_term_investments": 125000, "net_receivables": 1308377, "inventory": 121916, "other_current_assets": null, "total_current_assets": 2638571, "net_ppe": null, "goodwill": null, "intangible_assets": 2988107, "goodwill_and_intangibles": 2988107, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3764877, "total_assets": 6403448, "short_term_debt": 1899000, "accounts_payable": 1308377, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2015000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 636605, "total_liabilities": 2015000, "total_debt": 1899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21055000, "total_equity": 4388448, "shares_outstanding": 1511060, "operating_cash_flow": -83000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3302000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3302000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15135000, "free_cash_flow": 3219000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-263000", "ebitda": "-263000", "netIncome": "-263000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-263000", "interestExpense": "263000", "operatingIncome": "-263000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "-469297", "reportedCurrency": "USD", "netInterestIncome": "-263000", "nonInterestIncome": "None", "operatingExpenses": "-263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206297", "sellingGeneralAndAdministrative": "0", "netIncomeFromContinuingOperations": "-263000" }, "balance": { "goodwill": "None", "inventory": "121916", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "6403448", "longTermDebt": "None", "shortTermDebt": "1899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "2988107", "reportedCurrency": "USD", "retainedEarnings": "-21055000", "totalLiabilities": "2015000", "otherCurrentAssets": "91776", "totalCurrentAssets": "2638571", "currentLongTermDebt": "1899000", "longTermInvestments": "None", "shortTermInvestments": "125000", "currentNetReceivables": "1308377", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3764877", "currentAccountsPayable": "1308377", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1899000", "totalShareholderEquity": "4388448", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "116000", "totalCurrentLiabilities": "2015000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "636605", "cashAndShortTermInvestments": "871570", "commonStockSharesOutstanding": "1511060", "intangibleAssetsExcludingGoodwill": "2988107", "cashAndCashEquivalentsAtCarryingValue": "871570", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-263000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-83000", "capitalExpenditures": "3302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15135000", "cashflowFromInvestment": "-3302000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2008-05-31", "period_type": "annual", "fiscal_year": 2008, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 336995, "cost_of_revenue": 218608, "gross_profit": 118387, "ebit": -3279154, "ebitda": -3205971, "pretax_income": -3279156, "tax_provision": 7143, "net_income": -3286299, "net_income_to_common": -3286299, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 877899, "total_current_assets": 1127807, "total_assets": 1265276, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 477313, "total_equity": 787963, "shares_outstanding": 1387347, "goodwill_and_intangibles": 68188 }, "cash_flow": { "operating_cash_flow": -2339100, "capital_expenditure": 67412, "free_cash_flow": -2271688, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17382, "ticker_id": 4813, "period_end_date": "2008-05-31", "period_type": "annual", "fiscal_year": 2008, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3279154", "ebitda": "-3205971", "netIncome": "-3286299", "grossProfit": "118387", "depreciation": "None", "totalRevenue": "336995", "costOfRevenue": "218608", "interestIncome": "None", "incomeBeforeTax": "-3279156", "interestExpense": "97590", "operatingIncome": "-2696739", "fiscalDateEnding": "2008-05-31", "incomeTaxExpense": "7143", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2815126", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "284722", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218608", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73183", "sellingGeneralAndAdministrative": "2382404", "netIncomeFromContinuingOperations": "-3286299" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8432", "currentDebt": "None", "investments": "None", "totalAssets": "1265276", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "-62000", "deferredRevenue": "None", "fiscalDateEnding": "2008-05-31", "intangibleAssets": "68188", "reportedCurrency": "USD", "retainedEarnings": "-12628125", "totalLiabilities": "477313", "otherCurrentAssets": "60512", "totalCurrentAssets": "1127807", "currentLongTermDebt": "None", "longTermInvestments": "30460", "shortTermInvestments": "125000", "currentNetReceivables": "64396", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "137469", "currentAccountsPayable": "187574", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38821", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "787963", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "289739", "totalCurrentLiabilities": "477313", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "187574", "cashAndShortTermInvestments": "877899", "commonStockSharesOutstanding": "1387347", "intangibleAssetsExcludingGoodwill": "68188", "cashAndCashEquivalentsAtCarryingValue": "877899", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3286299", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2008-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2339100", "capitalExpenditures": "67412", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15135000", "cashflowFromInvestment": "777088", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323018", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 336995, "cost_of_revenue": 218608, "gross_profit": 118387, "research_and_development": 284722, "selling_general_admin": 2382404, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3279154, "depreciation_amortisation": 73183, "ebitda": -3205971, "interest_expense": 97590, "interest_income": null, "other_non_operating": null, "pretax_income": -3279156, "tax_provision": 7143, "effective_tax_rate": null, "net_income": -3286299, "net_income_continuing_ops": -3286299, "net_income_to_common": -3286299, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 877899, "short_term_investments": 125000, "net_receivables": 64396, "inventory": null, "other_current_assets": null, "total_current_assets": 1127807, "net_ppe": null, "goodwill": null, "intangible_assets": 68188, "goodwill_and_intangibles": 68188, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 137469, "total_assets": 1265276, "short_term_debt": null, "accounts_payable": 187574, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 477313, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 187574, "total_liabilities": 477313, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12628125, "total_equity": 787963, "shares_outstanding": 1387347, "operating_cash_flow": -2339100, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67412, "acquisitions": null, "other_investing": null, "investing_cash_flow": 777088, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15135000, "free_cash_flow": -2271688, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3279154", "ebitda": "-3205971", "netIncome": "-3286299", "grossProfit": "118387", "depreciation": "None", "totalRevenue": "336995", "costOfRevenue": "218608", "interestIncome": "None", "incomeBeforeTax": "-3279156", "interestExpense": "97590", "operatingIncome": "-2696739", "fiscalDateEnding": "2008-05-31", "incomeTaxExpense": "7143", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2815126", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "284722", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218608", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73183", "sellingGeneralAndAdministrative": "2382404", "netIncomeFromContinuingOperations": "-3286299" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8432", "currentDebt": "None", "investments": "None", "totalAssets": "1265276", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "-62000", "deferredRevenue": "None", "fiscalDateEnding": "2008-05-31", "intangibleAssets": "68188", "reportedCurrency": "USD", "retainedEarnings": "-12628125", "totalLiabilities": "477313", "otherCurrentAssets": "60512", "totalCurrentAssets": "1127807", "currentLongTermDebt": "None", "longTermInvestments": "30460", "shortTermInvestments": "125000", "currentNetReceivables": "64396", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "137469", "currentAccountsPayable": "187574", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38821", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "787963", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "289739", "totalCurrentLiabilities": "477313", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "187574", "cashAndShortTermInvestments": "877899", "commonStockSharesOutstanding": "1387347", "intangibleAssetsExcludingGoodwill": "68188", "cashAndCashEquivalentsAtCarryingValue": "877899", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3286299", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2008-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2339100", "capitalExpenditures": "67412", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15135000", "cashflowFromInvestment": "777088", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323018", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2007-05-31", "period_type": "annual", "fiscal_year": 2007, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 1546857, "cost_of_revenue": 1428944, "gross_profit": 117913, "ebit": -2801982, "ebitda": -2711112, "pretax_income": -2801977, "tax_provision": -13591, "net_income": -2788386, "net_income_to_common": -2788386, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2439911, "total_current_assets": 3786520, "total_assets": 4219235, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 592737, "total_equity": 3626498, "shares_outstanding": 1369402, "goodwill_and_intangibles": 275173 }, "cash_flow": { "operating_cash_flow": -2726458, "capital_expenditure": 80536, "free_cash_flow": -2645922, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17387, "ticker_id": 4813, "period_end_date": "2007-05-31", "period_type": "annual", "fiscal_year": 2007, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2801982", "ebitda": "-2711112", "netIncome": "-2788386", "grossProfit": "117913", "depreciation": "None", "totalRevenue": "1546857", "costOfRevenue": "1428944", "interestIncome": "None", "incomeBeforeTax": "-2801977", "interestExpense": "252945", "operatingIncome": "-3054922", "fiscalDateEnding": "2007-05-31", "incomeTaxExpense": "-13591", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3172835", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "130234", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1428944", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90870", "sellingGeneralAndAdministrative": "3042600", "netIncomeFromContinuingOperations": "-2788386" }, "balance": { "goodwill": "None", "inventory": "108044", "commonStock": "8332", "currentDebt": "None", "investments": "None", "totalAssets": "4219235", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "-165000", "deferredRevenue": "None", "fiscalDateEnding": "2007-05-31", "intangibleAssets": "275173", "reportedCurrency": "USD", "retainedEarnings": "-9341826", "totalLiabilities": "592737", "otherCurrentAssets": "183027", "totalCurrentAssets": "3786520", "currentLongTermDebt": "None", "longTermInvestments": "30693", "shortTermInvestments": "950000", "currentNetReceivables": "105538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432715", "currentAccountsPayable": "322662", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126849", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3626498", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270075", "totalCurrentLiabilities": "592737", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "322662", "cashAndShortTermInvestments": "2439911", "commonStockSharesOutstanding": "1369402", "intangibleAssetsExcludingGoodwill": "275173", "cashAndCashEquivalentsAtCarryingValue": "2439911", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2788386", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2007-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2726458", "capitalExpenditures": "80536", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15135000", "cashflowFromInvestment": "5020797", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90870", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1546857, "cost_of_revenue": 1428944, "gross_profit": 117913, "research_and_development": 130234, "selling_general_admin": 3042600, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2801982, "depreciation_amortisation": 90870, "ebitda": -2711112, "interest_expense": 252945, "interest_income": null, "other_non_operating": null, "pretax_income": -2801977, "tax_provision": -13591, "effective_tax_rate": null, "net_income": -2788386, "net_income_continuing_ops": -2788386, "net_income_to_common": -2788386, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2439911, "short_term_investments": 950000, "net_receivables": 105538, "inventory": 108044, "other_current_assets": null, "total_current_assets": 3786520, "net_ppe": null, "goodwill": null, "intangible_assets": 275173, "goodwill_and_intangibles": 275173, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 432715, "total_assets": 4219235, "short_term_debt": null, "accounts_payable": 322662, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 592737, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 322662, "total_liabilities": 592737, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9341826, "total_equity": 3626498, "shares_outstanding": 1369402, "operating_cash_flow": -2726458, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80536, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5020797, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15135000, "free_cash_flow": -2645922, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2801982", "ebitda": "-2711112", "netIncome": "-2788386", "grossProfit": "117913", "depreciation": "None", "totalRevenue": "1546857", "costOfRevenue": "1428944", "interestIncome": "None", "incomeBeforeTax": "-2801977", "interestExpense": "252945", "operatingIncome": "-3054922", "fiscalDateEnding": "2007-05-31", "incomeTaxExpense": "-13591", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3172835", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "130234", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1428944", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90870", "sellingGeneralAndAdministrative": "3042600", "netIncomeFromContinuingOperations": "-2788386" }, "balance": { "goodwill": "None", "inventory": "108044", "commonStock": "8332", "currentDebt": "None", "investments": "None", "totalAssets": "4219235", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "-165000", "deferredRevenue": "None", "fiscalDateEnding": "2007-05-31", "intangibleAssets": "275173", "reportedCurrency": "USD", "retainedEarnings": "-9341826", "totalLiabilities": "592737", "otherCurrentAssets": "183027", "totalCurrentAssets": "3786520", "currentLongTermDebt": "None", "longTermInvestments": "30693", "shortTermInvestments": "950000", "currentNetReceivables": "105538", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432715", "currentAccountsPayable": "322662", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126849", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3626498", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270075", "totalCurrentLiabilities": "592737", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "322662", "cashAndShortTermInvestments": "2439911", "commonStockSharesOutstanding": "1369402", "intangibleAssetsExcludingGoodwill": "275173", "cashAndCashEquivalentsAtCarryingValue": "2439911", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2788386", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2007-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2726458", "capitalExpenditures": "80536", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15135000", "cashflowFromInvestment": "5020797", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90870", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 126637000, "cost_of_revenue": 72832000, "gross_profit": 53805000, "ebit": -18988000, "ebitda": 1825000, "pretax_income": -70558000, "tax_provision": -2000, "net_income": -99303000, "net_income_to_common": -99303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1730440000, "total_current_assets": 2428321000, "total_assets": 6246818000, "short_term_debt": 167426000, "long_term_debt": 2594501000, "total_debt": 2761927000, "total_liabilities": 3679372000, "total_equity": 1581221000, "shares_outstanding": 271670830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55008000, "capital_expenditure": 775207000, "free_cash_flow": 830215000, "dividends_paid": 1558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17349, "ticker_id": 4813, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18988000", "ebitda": "1825000", "netIncome": "-99303000", "grossProfit": "53805000", "depreciation": "None", "totalRevenue": "126637000", "costOfRevenue": "72832000", "interestIncome": "2387000", "incomeBeforeTax": "-70558000", "interestExpense": "2387000", "operatingIncome": "-18988000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-2000", "reportedCurrency": "USD", "netInterestIncome": "2387000", "nonInterestIncome": "None", "operatingExpenses": "72793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20813000", "sellingGeneralAndAdministrative": "79723000", "netIncomeFromContinuingOperations": "-70556000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "293000", "currentDebt": "None", "investments": "None", "totalAssets": "6246818000", "longTermDebt": "2594501000", "shortTermDebt": "167426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-583057000", "totalLiabilities": "3679372000", "otherCurrentAssets": "677128000", "totalCurrentAssets": "2428321000", "currentLongTermDebt": "98174000", "longTermInvestments": "45620000", "shortTermInvestments": "None", "currentNetReceivables": "20753000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3818497000", "currentAccountsPayable": "377429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2827480000", "totalShareholderEquity": "1581221000", "capitalLeaseObligations": "134805000", "otherCurrentLiabilities": "457711000", "totalCurrentLiabilities": "1019318000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2660054000", "cashAndShortTermInvestments": "1730440000", "commonStockSharesOutstanding": "271670830", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1730440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67495000", "profitLoss": "None", "dividendPayout": "1558000", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55008000", "capitalExpenditures": "775207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194805000", "cashflowFromInvestment": "-437906000", "stockBasedCompensation": "50149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20814000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126637000, "cost_of_revenue": 72832000, "gross_profit": 53805000, "research_and_development": null, "selling_general_admin": 79723000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18988000, "depreciation_amortisation": 20813000, "ebitda": 1825000, "interest_expense": 2387000, "interest_income": null, "other_non_operating": null, "pretax_income": -70558000, "tax_provision": -2000, "effective_tax_rate": null, "net_income": -99303000, "net_income_continuing_ops": -70556000, "net_income_to_common": -99303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1730440000, "short_term_investments": null, "net_receivables": 20753000, "inventory": null, "other_current_assets": null, "total_current_assets": 2428321000, "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": 3818497000, "total_assets": 6246818000, "short_term_debt": 167426000, "accounts_payable": 377429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1019318000, "long_term_debt": 2594501000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2660054000, "total_liabilities": 3679372000, "total_debt": 2761927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -583057000, "total_equity": 1581221000, "shares_outstanding": 271670830, "operating_cash_flow": 55008000, "stock_based_compensation": 50149000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 775207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -437906000, "dividends_paid": 1558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 194805000, "free_cash_flow": 830215000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18988000", "ebitda": "1825000", "netIncome": "-99303000", "grossProfit": "53805000", "depreciation": "None", "totalRevenue": "126637000", "costOfRevenue": "72832000", "interestIncome": "2387000", "incomeBeforeTax": "-70558000", "interestExpense": "2387000", "operatingIncome": "-18988000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-2000", "reportedCurrency": "USD", "netInterestIncome": "2387000", "nonInterestIncome": "None", "operatingExpenses": "72793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20813000", "sellingGeneralAndAdministrative": "79723000", "netIncomeFromContinuingOperations": "-70556000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "293000", "currentDebt": "None", "investments": "None", "totalAssets": "6246818000", "longTermDebt": "2594501000", "shortTermDebt": "167426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-583057000", "totalLiabilities": "3679372000", "otherCurrentAssets": "677128000", "totalCurrentAssets": "2428321000", "currentLongTermDebt": "98174000", "longTermInvestments": "45620000", "shortTermInvestments": "None", "currentNetReceivables": "20753000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3818497000", "currentAccountsPayable": "377429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2827480000", "totalShareholderEquity": "1581221000", "capitalLeaseObligations": "134805000", "otherCurrentLiabilities": "457711000", "totalCurrentLiabilities": "1019318000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2660054000", "cashAndShortTermInvestments": "1730440000", "commonStockSharesOutstanding": "271670830", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1730440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67495000", "profitLoss": "None", "dividendPayout": "1558000", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55008000", "capitalExpenditures": "775207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194805000", "cashflowFromInvestment": "-437906000", "stockBasedCompensation": "50149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20814000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 126589000, "cost_of_revenue": 100553000, "gross_profit": 26036000, "ebit": -15064000, "ebitda": -6478000, "pretax_income": -26548000, "tax_provision": 15000, "net_income": -17511000, "net_income_to_common": -17511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1913436000, "total_current_assets": 2717317000, "total_assets": 5229344000, "short_term_debt": 14553000, "long_term_debt": 2594011000, "total_debt": 2608564000, "total_liabilities": 3262743000, "total_equity": 1449629000, "shares_outstanding": 266599490, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15845000, "capital_expenditure": 552070000, "free_cash_flow": 536225000, "dividends_paid": 1571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17350, "ticker_id": 4813, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15064000", "ebitda": "-6478000", "netIncome": "-17511000", "grossProfit": "26036000", "depreciation": "None", "totalRevenue": "126589000", "costOfRevenue": "100553000", "interestIncome": "None", "incomeBeforeTax": "-26548000", "interestExpense": "11484000", "operatingIncome": "-30957000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-11484000", "nonInterestIncome": "None", "operatingExpenses": "56993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8586000", "sellingGeneralAndAdministrative": "56993000", "netIncomeFromContinuingOperations": "-26563000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "5229344000", "longTermDebt": "2594011000", "shortTermDebt": "14553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-512380000", "totalLiabilities": "3262743000", "otherCurrentAssets": "787123000", "totalCurrentAssets": "2717317000", "currentLongTermDebt": "12555000", "longTermInvestments": "38966000", "shortTermInvestments": "None", "currentNetReceivables": "16758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2512027000", "currentAccountsPayable": "92911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2608677000", "totalShareholderEquity": "1449629000", "capitalLeaseObligations": "2111000", "otherCurrentLiabilities": "409741000", "totalCurrentLiabilities": "563401000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2699342000", "cashAndShortTermInvestments": "1913436000", "commonStockSharesOutstanding": "266599490", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1913436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17511000", "profitLoss": "None", "dividendPayout": "1571000", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15845000", "capitalExpenditures": "552070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2265889000", "cashflowFromInvestment": "-68389000", "stockBasedCompensation": "29127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126589000, "cost_of_revenue": 100553000, "gross_profit": 26036000, "research_and_development": null, "selling_general_admin": 56993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15064000, "depreciation_amortisation": 8586000, "ebitda": -6478000, "interest_expense": 11484000, "interest_income": null, "other_non_operating": null, "pretax_income": -26548000, "tax_provision": 15000, "effective_tax_rate": null, "net_income": -17511000, "net_income_continuing_ops": -26563000, "net_income_to_common": -17511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1913436000, "short_term_investments": null, "net_receivables": 16758000, "inventory": null, "other_current_assets": null, "total_current_assets": 2717317000, "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": 2512027000, "total_assets": 5229344000, "short_term_debt": 14553000, "accounts_payable": 92911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563401000, "long_term_debt": 2594011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2699342000, "total_liabilities": 3262743000, "total_debt": 2608564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -512380000, "total_equity": 1449629000, "shares_outstanding": 266599490, "operating_cash_flow": -15845000, "stock_based_compensation": 29127000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 552070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68389000, "dividends_paid": 1571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2265889000, "free_cash_flow": 536225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15064000", "ebitda": "-6478000", "netIncome": "-17511000", "grossProfit": "26036000", "depreciation": "None", "totalRevenue": "126589000", "costOfRevenue": "100553000", "interestIncome": "None", "incomeBeforeTax": "-26548000", "interestExpense": "11484000", "operatingIncome": "-30957000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-11484000", "nonInterestIncome": "None", "operatingExpenses": "56993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8586000", "sellingGeneralAndAdministrative": "56993000", "netIncomeFromContinuingOperations": "-26563000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "5229344000", "longTermDebt": "2594011000", "shortTermDebt": "14553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-512380000", "totalLiabilities": "3262743000", "otherCurrentAssets": "787123000", "totalCurrentAssets": "2717317000", "currentLongTermDebt": "12555000", "longTermInvestments": "38966000", "shortTermInvestments": "None", "currentNetReceivables": "16758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2512027000", "currentAccountsPayable": "92911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2608677000", "totalShareholderEquity": "1449629000", "capitalLeaseObligations": "2111000", "otherCurrentLiabilities": "409741000", "totalCurrentLiabilities": "563401000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2699342000", "cashAndShortTermInvestments": "1913436000", "commonStockSharesOutstanding": "266599490", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1913436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17511000", "profitLoss": "None", "dividendPayout": "1571000", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15845000", "capitalExpenditures": "552070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2265889000", "cashflowFromInvestment": "-68389000", "stockBasedCompensation": "29127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 64215999, "cost_of_revenue": 55606000, "gross_profit": 8609999, "ebit": -22293000, "ebitda": -18141000, "pretax_income": -26239000, "tax_provision": 8000, "net_income": -16926000, "net_income_to_common": -16926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73911000, "total_current_assets": 641735000, "total_assets": 2398995000, "short_term_debt": 394695000, "long_term_debt": 305283000, "total_debt": 699978000, "total_liabilities": 1354735000, "total_equity": 1044260000, "shares_outstanding": 255892902, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -82023000, "capital_expenditure": 249420000, "free_cash_flow": 167397000, "dividends_paid": 1576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17351, "ticker_id": 4813, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22293000", "ebitda": "-18141000", "netIncome": "-16926000", "grossProfit": "8609999", "depreciation": "None", "totalRevenue": "64215999", "costOfRevenue": "55606000", "interestIncome": "None", "incomeBeforeTax": "-26239000", "interestExpense": "3946000", "operatingIncome": "-18552000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "8000", "reportedCurrency": "USD", "netInterestIncome": "-3946000", "nonInterestIncome": "None", "operatingExpenses": "27162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4152000", "sellingGeneralAndAdministrative": "29152000", "netIncomeFromContinuingOperations": "-26247000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "274000", "currentDebt": "None", "investments": "None", "totalAssets": "2398995000", "longTermDebt": "305283000", "shortTermDebt": "394695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-497981000", "totalLiabilities": "1354735000", "otherCurrentAssets": "536300000", "totalCurrentAssets": "641735000", "currentLongTermDebt": "382056000", "longTermInvestments": "6073000", "shortTermInvestments": "None", "currentNetReceivables": "31524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757260000", "currentAccountsPayable": "172823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700209000", "totalShareholderEquity": "1044260000", "capitalLeaseObligations": "12870000", "otherCurrentLiabilities": "400597000", "totalCurrentLiabilities": "985493000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "369242000", "cashAndShortTermInvestments": "73911000", "commonStockSharesOutstanding": "255892902", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "73911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16926000", "profitLoss": "None", "dividendPayout": "1576000", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-82023000", "capitalExpenditures": "249420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "322236000", "cashflowFromInvestment": "-249420000", "stockBasedCompensation": "15465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64215999, "cost_of_revenue": 55606000, "gross_profit": 8609999, "research_and_development": null, "selling_general_admin": 29152000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22293000, "depreciation_amortisation": 4152000, "ebitda": -18141000, "interest_expense": 3946000, "interest_income": null, "other_non_operating": null, "pretax_income": -26239000, "tax_provision": 8000, "effective_tax_rate": null, "net_income": -16926000, "net_income_continuing_ops": -26247000, "net_income_to_common": -16926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73911000, "short_term_investments": null, "net_receivables": 31524000, "inventory": null, "other_current_assets": null, "total_current_assets": 641735000, "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": 1757260000, "total_assets": 2398995000, "short_term_debt": 394695000, "accounts_payable": 172823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 985493000, "long_term_debt": 305283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369242000, "total_liabilities": 1354735000, "total_debt": 699978000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -497981000, "total_equity": 1044260000, "shares_outstanding": 255892902, "operating_cash_flow": -82023000, "stock_based_compensation": 15465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 249420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -249420000, "dividends_paid": 1576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 322236000, "free_cash_flow": 167397000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22293000", "ebitda": "-18141000", "netIncome": "-16926000", "grossProfit": "8609999", "depreciation": "None", "totalRevenue": "64215999", "costOfRevenue": "55606000", "interestIncome": "None", "incomeBeforeTax": "-26239000", "interestExpense": "3946000", "operatingIncome": "-18552000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "8000", "reportedCurrency": "USD", "netInterestIncome": "-3946000", "nonInterestIncome": "None", "operatingExpenses": "27162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4152000", "sellingGeneralAndAdministrative": "29152000", "netIncomeFromContinuingOperations": "-26247000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "274000", "currentDebt": "None", "investments": "None", "totalAssets": "2398995000", "longTermDebt": "305283000", "shortTermDebt": "394695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-497981000", "totalLiabilities": "1354735000", "otherCurrentAssets": "536300000", "totalCurrentAssets": "641735000", "currentLongTermDebt": "382056000", "longTermInvestments": "6073000", "shortTermInvestments": "None", "currentNetReceivables": "31524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757260000", "currentAccountsPayable": "172823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700209000", "totalShareholderEquity": "1044260000", "capitalLeaseObligations": "12870000", "otherCurrentLiabilities": "400597000", "totalCurrentLiabilities": "985493000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "369242000", "cashAndShortTermInvestments": "73911000", "commonStockSharesOutstanding": "255892902", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "73911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16926000", "profitLoss": "None", "dividendPayout": "1576000", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-82023000", "capitalExpenditures": "249420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "322236000", "cashflowFromInvestment": "-249420000", "stockBasedCompensation": "15465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 38013000, "cost_of_revenue": 30247000, "gross_profit": 7766000, "ebit": -20699000, "ebitda": -16640000, "pretax_income": -25196000, "tax_provision": -16000, "net_income": -52537000, "net_income_to_common": -52537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41552000, "total_current_assets": 430593000, "total_assets": 1870090000, "short_term_debt": 24656000, "long_term_debt": 677825000, "total_debt": 702481000, "total_liabilities": 1236365000, "total_equity": 633725000, "shares_outstanding": 201194451, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6855000, "capital_expenditure": 198263000, "free_cash_flow": 205118000, "dividends_paid": 1402000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17352, "ticker_id": 4813, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20699000", "ebitda": "-16640000", "netIncome": "-52537000", "grossProfit": "7766000", "depreciation": "None", "totalRevenue": "38013000", "costOfRevenue": "30247000", "interestIncome": "None", "incomeBeforeTax": "-25196000", "interestExpense": "17856000", "operatingIncome": "-20330000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-16000", "reportedCurrency": "USD", "netInterestIncome": "8948000", "nonInterestIncome": "None", "operatingExpenses": "28096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4059000", "sellingGeneralAndAdministrative": "16213000", "netIncomeFromContinuingOperations": "20193000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "1870090000", "longTermDebt": "677825000", "shortTermDebt": "24656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-481055000", "totalLiabilities": "1236365000", "otherCurrentAssets": "385998000", "totalCurrentAssets": "430593000", "currentLongTermDebt": "10331000", "longTermInvestments": "6073000", "shortTermInvestments": "None", "currentNetReceivables": "3043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1439497000", "currentAccountsPayable": "247528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "702877000", "totalShareholderEquity": "633725000", "capitalLeaseObligations": "14721000", "otherCurrentLiabilities": "269835000", "totalCurrentLiabilities": "558144000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "678221000", "cashAndShortTermInvestments": "41552000", "commonStockSharesOutstanding": "201194451", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52537000", "profitLoss": "None", "dividendPayout": "1402000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6855000", "capitalExpenditures": "198263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57215000", "cashflowFromInvestment": "-201976000", "stockBasedCompensation": "12471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1402000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "31342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38013000, "cost_of_revenue": 30247000, "gross_profit": 7766000, "research_and_development": null, "selling_general_admin": 16213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20699000, "depreciation_amortisation": 4059000, "ebitda": -16640000, "interest_expense": 17856000, "interest_income": null, "other_non_operating": null, "pretax_income": -25196000, "tax_provision": -16000, "effective_tax_rate": null, "net_income": -52537000, "net_income_continuing_ops": 20193000, "net_income_to_common": -52537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41552000, "short_term_investments": null, "net_receivables": 3043000, "inventory": null, "other_current_assets": null, "total_current_assets": 430593000, "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": 1439497000, "total_assets": 1870090000, "short_term_debt": 24656000, "accounts_payable": 247528000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558144000, "long_term_debt": 677825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 678221000, "total_liabilities": 1236365000, "total_debt": 702481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -481055000, "total_equity": 633725000, "shares_outstanding": 201194451, "operating_cash_flow": 6855000, "stock_based_compensation": 12471000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201976000, "dividends_paid": 1402000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57215000, "free_cash_flow": 205118000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20699000", "ebitda": "-16640000", "netIncome": "-52537000", "grossProfit": "7766000", "depreciation": "None", "totalRevenue": "38013000", "costOfRevenue": "30247000", "interestIncome": "None", "incomeBeforeTax": "-25196000", "interestExpense": "17856000", "operatingIncome": "-20330000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-16000", "reportedCurrency": "USD", "netInterestIncome": "8948000", "nonInterestIncome": "None", "operatingExpenses": "28096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4059000", "sellingGeneralAndAdministrative": "16213000", "netIncomeFromContinuingOperations": "20193000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "1870090000", "longTermDebt": "677825000", "shortTermDebt": "24656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-481055000", "totalLiabilities": "1236365000", "otherCurrentAssets": "385998000", "totalCurrentAssets": "430593000", "currentLongTermDebt": "10331000", "longTermInvestments": "6073000", "shortTermInvestments": "None", "currentNetReceivables": "3043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1439497000", "currentAccountsPayable": "247528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "702877000", "totalShareholderEquity": "633725000", "capitalLeaseObligations": "14721000", "otherCurrentLiabilities": "269835000", "totalCurrentLiabilities": "558144000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "678221000", "cashAndShortTermInvestments": "41552000", "commonStockSharesOutstanding": "201194451", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52537000", "profitLoss": "None", "dividendPayout": "1402000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6855000", "capitalExpenditures": "198263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57215000", "cashflowFromInvestment": "-201976000", "stockBasedCompensation": "12471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1402000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "31342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 52921000, "cost_of_revenue": 49141000, "gross_profit": 3780000, "ebit": -26541000, "ebitda": -7763000, "pretax_income": -35438000, "tax_provision": 117000, "net_income": -35555000, "net_income_to_common": -35555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68743000, "total_current_assets": 274259000, "total_assets": 1707347000, "short_term_debt": 177769000, "long_term_debt": 678988000, "total_debt": 856757000, "total_liabilities": 1209480000, "total_equity": 497867000, "shares_outstanding": 222454578, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5897000, "capital_expenditure": 257493000, "free_cash_flow": 263390000, "dividends_paid": 541000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17354, "ticker_id": 4813, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26541000", "ebitda": "-7763000", "netIncome": "-35555000", "grossProfit": "3780000", "depreciation": "None", "totalRevenue": "52921000", "costOfRevenue": "49141000", "interestIncome": "None", "incomeBeforeTax": "-35438000", "interestExpense": "8897000", "operatingIncome": "-18943000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "117000", "reportedCurrency": "USD", "netInterestIncome": "-8897000", "nonInterestIncome": "None", "operatingExpenses": "22723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18778000", "sellingGeneralAndAdministrative": "22723000", "netIncomeFromContinuingOperations": "-35555000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "1707347000", "longTermDebt": "678988000", "shortTermDebt": "177769000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-428518000", "totalLiabilities": "1209480000", "otherCurrentAssets": "190897000", "totalCurrentAssets": "274259000", "currentLongTermDebt": "10138000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1433088000", "currentAccountsPayable": "170517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "993668000", "totalShareholderEquity": "497867000", "capitalLeaseObligations": "304542000", "otherCurrentLiabilities": "24291000", "totalCurrentLiabilities": "393581000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "815899000", "cashAndShortTermInvestments": "68743000", "commonStockSharesOutstanding": "222454578", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35555000", "profitLoss": "None", "dividendPayout": "541000", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5897000", "capitalExpenditures": "257493000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "198887000", "cashflowFromInvestment": "-258139000", "stockBasedCompensation": "9691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "541000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52921000, "cost_of_revenue": 49141000, "gross_profit": 3780000, "research_and_development": null, "selling_general_admin": 22723000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26541000, "depreciation_amortisation": 18778000, "ebitda": -7763000, "interest_expense": 8897000, "interest_income": null, "other_non_operating": null, "pretax_income": -35438000, "tax_provision": 117000, "effective_tax_rate": null, "net_income": -35555000, "net_income_continuing_ops": -35555000, "net_income_to_common": -35555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68743000, "short_term_investments": null, "net_receivables": 14619000, "inventory": null, "other_current_assets": null, "total_current_assets": 274259000, "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": 1433088000, "total_assets": 1707347000, "short_term_debt": 177769000, "accounts_payable": 170517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 393581000, "long_term_debt": 678988000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 815899000, "total_liabilities": 1209480000, "total_debt": 856757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -428518000, "total_equity": 497867000, "shares_outstanding": 222454578, "operating_cash_flow": 5897000, "stock_based_compensation": 9691000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 257493000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -258139000, "dividends_paid": 541000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 198887000, "free_cash_flow": 263390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26541000", "ebitda": "-7763000", "netIncome": "-35555000", "grossProfit": "3780000", "depreciation": "None", "totalRevenue": "52921000", "costOfRevenue": "49141000", "interestIncome": "None", "incomeBeforeTax": "-35438000", "interestExpense": "8897000", "operatingIncome": "-18943000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "117000", "reportedCurrency": "USD", "netInterestIncome": "-8897000", "nonInterestIncome": "None", "operatingExpenses": "22723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18778000", "sellingGeneralAndAdministrative": "22723000", "netIncomeFromContinuingOperations": "-35555000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "1707347000", "longTermDebt": "678988000", "shortTermDebt": "177769000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-428518000", "totalLiabilities": "1209480000", "otherCurrentAssets": "190897000", "totalCurrentAssets": "274259000", "currentLongTermDebt": "10138000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1433088000", "currentAccountsPayable": "170517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "993668000", "totalShareholderEquity": "497867000", "capitalLeaseObligations": "304542000", "otherCurrentLiabilities": "24291000", "totalCurrentLiabilities": "393581000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "815899000", "cashAndShortTermInvestments": "68743000", "commonStockSharesOutstanding": "222454578", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35555000", "profitLoss": "None", "dividendPayout": "541000", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5897000", "capitalExpenditures": "257493000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "198887000", "cashflowFromInvestment": "-258139000", "stockBasedCompensation": "9691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "541000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 63868000, "cost_of_revenue": 52361000, "gross_profit": 11507000, "ebit": -131243000, "ebitda": -104798000, "pretax_income": -138725000, "tax_provision": 1000, "net_income": -138726000, "net_income_to_common": -138726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286237000, "total_current_assets": 328388000, "total_assets": 1543169000, "short_term_debt": 170948000, "long_term_debt": 468244000, "total_debt": 639192000, "total_liabilities": 1108597000, "total_equity": 434572000, "shares_outstanding": 209560339, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -52264000, "capital_expenditure": 171049000, "free_cash_flow": 118785000, "dividends_paid": 628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17355, "ticker_id": 4813, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-131243000", "ebitda": "-104798000", "netIncome": "-138726000", "grossProfit": "11507000", "depreciation": "None", "totalRevenue": "63868000", "costOfRevenue": "52361000", "interestIncome": "None", "incomeBeforeTax": "-138725000", "interestExpense": "7482000", "operatingIncome": "-18282000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-7482000", "nonInterestIncome": "None", "operatingExpenses": "29789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26445000", "sellingGeneralAndAdministrative": "29789000", "netIncomeFromContinuingOperations": "-138726000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "1543169000", "longTermDebt": "468244000", "shortTermDebt": "170948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-392963000", "totalLiabilities": "1108597000", "otherCurrentAssets": "29838000", "totalCurrentAssets": "328388000", "currentLongTermDebt": "11341000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1214781000", "currentAccountsPayable": "192017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "799410000", "totalShareholderEquity": "434572000", "capitalLeaseObligations": "319825000", "otherCurrentLiabilities": "39076000", "totalCurrentLiabilities": "424353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "684244000", "cashAndShortTermInvestments": "286237000", "commonStockSharesOutstanding": "209560339", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "286237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138726000", "profitLoss": "None", "dividendPayout": "628000", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-52264000", "capitalExpenditures": "171049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "455219000", "cashflowFromInvestment": "-174933000", "stockBasedCompensation": "3461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63868000, "cost_of_revenue": 52361000, "gross_profit": 11507000, "research_and_development": null, "selling_general_admin": 29789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -131243000, "depreciation_amortisation": 26445000, "ebitda": -104798000, "interest_expense": 7482000, "interest_income": null, "other_non_operating": null, "pretax_income": -138725000, "tax_provision": 1000, "effective_tax_rate": null, "net_income": -138726000, "net_income_continuing_ops": -138726000, "net_income_to_common": -138726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286237000, "short_term_investments": null, "net_receivables": 12313000, "inventory": null, "other_current_assets": null, "total_current_assets": 328388000, "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": 1214781000, "total_assets": 1543169000, "short_term_debt": 170948000, "accounts_payable": 192017000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 424353000, "long_term_debt": 468244000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 684244000, "total_liabilities": 1108597000, "total_debt": 639192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -392963000, "total_equity": 434572000, "shares_outstanding": 209560339, "operating_cash_flow": -52264000, "stock_based_compensation": 3461000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171049000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174933000, "dividends_paid": 628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 455219000, "free_cash_flow": 118785000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-131243000", "ebitda": "-104798000", "netIncome": "-138726000", "grossProfit": "11507000", "depreciation": "None", "totalRevenue": "63868000", "costOfRevenue": "52361000", "interestIncome": "None", "incomeBeforeTax": "-138725000", "interestExpense": "7482000", "operatingIncome": "-18282000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-7482000", "nonInterestIncome": "None", "operatingExpenses": "29789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26445000", "sellingGeneralAndAdministrative": "29789000", "netIncomeFromContinuingOperations": "-138726000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "1543169000", "longTermDebt": "468244000", "shortTermDebt": "170948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-392963000", "totalLiabilities": "1108597000", "otherCurrentAssets": "29838000", "totalCurrentAssets": "328388000", "currentLongTermDebt": "11341000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1214781000", "currentAccountsPayable": "192017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "799410000", "totalShareholderEquity": "434572000", "capitalLeaseObligations": "319825000", "otherCurrentLiabilities": "39076000", "totalCurrentLiabilities": "424353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "684244000", "cashAndShortTermInvestments": "286237000", "commonStockSharesOutstanding": "209560339", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "286237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138726000", "profitLoss": "None", "dividendPayout": "628000", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-52264000", "capitalExpenditures": "171049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "455219000", "cashflowFromInvestment": "-174933000", "stockBasedCompensation": "3461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 60704000, "cost_of_revenue": 61060000, "gross_profit": -356000, "ebit": 3061000, "ebitda": 37377000, "pretax_income": -4247000, "tax_provision": 17384000, "net_income": -4247000, "net_income_to_common": -4247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58215000, "total_current_assets": 84110000, "total_assets": 937732000, "short_term_debt": 171828000, "long_term_debt": 106227000, "total_debt": 278055000, "total_liabilities": 695886000, "total_equity": 241846000, "shares_outstanding": 149009336, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -75890000, "capital_expenditure": 54798000, "free_cash_flow": -21092000, "dividends_paid": 44000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17356, "ticker_id": 4813, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3061000", "ebitda": "37377000", "netIncome": "-4247000", "grossProfit": "-356000", "depreciation": "None", "totalRevenue": "60704000", "costOfRevenue": "61060000", "interestIncome": "None", "incomeBeforeTax": "-4247000", "interestExpense": "7308000", "operatingIncome": "-14697000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "17384000", "reportedCurrency": "USD", "netInterestIncome": "-7308000", "nonInterestIncome": "None", "operatingExpenses": "14341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34316000", "sellingGeneralAndAdministrative": "14341000", "netIncomeFromContinuingOperations": "-4247000" }, "balance": { "goodwill": "None", "inventory": "2063000", "commonStock": "162000", "currentDebt": "None", "investments": "None", "totalAssets": "937732000", "longTermDebt": "106227000", "shortTermDebt": "171828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-254281000", "totalLiabilities": "695886000", "otherCurrentAssets": "23597000", "totalCurrentAssets": "84110000", "currentLongTermDebt": "37356000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "853622000", "currentAccountsPayable": "140264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "425767000", "totalShareholderEquity": "241846000", "capitalLeaseObligations": "282184000", "otherCurrentLiabilities": "44030000", "totalCurrentLiabilities": "386665000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "309221000", "cashAndShortTermInvestments": "58215000", "commonStockSharesOutstanding": "149009336", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4247000", "profitLoss": "None", "dividendPayout": "44000", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-75890000", "capitalExpenditures": "54798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163365000", "cashflowFromInvestment": "-32606000", "stockBasedCompensation": "-2919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60704000, "cost_of_revenue": 61060000, "gross_profit": -356000, "research_and_development": 36000, "selling_general_admin": 14341000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3061000, "depreciation_amortisation": 34316000, "ebitda": 37377000, "interest_expense": 7308000, "interest_income": null, "other_non_operating": null, "pretax_income": -4247000, "tax_provision": 17384000, "effective_tax_rate": null, "net_income": -4247000, "net_income_continuing_ops": -4247000, "net_income_to_common": -4247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58215000, "short_term_investments": null, "net_receivables": 2298000, "inventory": 2063000, "other_current_assets": null, "total_current_assets": 84110000, "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": 853622000, "total_assets": 937732000, "short_term_debt": 171828000, "accounts_payable": 140264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 386665000, "long_term_debt": 106227000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 309221000, "total_liabilities": 695886000, "total_debt": 278055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -254281000, "total_equity": 241846000, "shares_outstanding": 149009336, "operating_cash_flow": -75890000, "stock_based_compensation": -2919000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54798000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32606000, "dividends_paid": 44000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 163365000, "free_cash_flow": -21092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3061000", "ebitda": "37377000", "netIncome": "-4247000", "grossProfit": "-356000", "depreciation": "None", "totalRevenue": "60704000", "costOfRevenue": "61060000", "interestIncome": "None", "incomeBeforeTax": "-4247000", "interestExpense": "7308000", "operatingIncome": "-14697000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "17384000", "reportedCurrency": "USD", "netInterestIncome": "-7308000", "nonInterestIncome": "None", "operatingExpenses": "14341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34316000", "sellingGeneralAndAdministrative": "14341000", "netIncomeFromContinuingOperations": "-4247000" }, "balance": { "goodwill": "None", "inventory": "2063000", "commonStock": "162000", "currentDebt": "None", "investments": "None", "totalAssets": "937732000", "longTermDebt": "106227000", "shortTermDebt": "171828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-254281000", "totalLiabilities": "695886000", "otherCurrentAssets": "23597000", "totalCurrentAssets": "84110000", "currentLongTermDebt": "37356000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "853622000", "currentAccountsPayable": "140264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "425767000", "totalShareholderEquity": "241846000", "capitalLeaseObligations": "282184000", "otherCurrentLiabilities": "44030000", "totalCurrentLiabilities": "386665000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "309221000", "cashAndShortTermInvestments": "58215000", "commonStockSharesOutstanding": "149009336", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4247000", "profitLoss": "None", "dividendPayout": "44000", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-75890000", "capitalExpenditures": "54798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163365000", "cashflowFromInvestment": "-32606000", "stockBasedCompensation": "-2919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 14744000, "cost_of_revenue": 5972000, "gross_profit": 8772000, "ebit": 20381000, "ebitda": -5806000, "pretax_income": 10941000, "tax_provision": 96000, "net_income": -64450000, "net_income_to_common": -64450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3339000, "total_current_assets": 404144000, "total_assets": 762867000, "short_term_debt": 51805000, "long_term_debt": 79472000, "total_debt": 131277000, "total_liabilities": 638037000, "total_equity": 124830000, "shares_outstanding": 114061414, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -34102000, "capital_expenditure": 54813000, "free_cash_flow": 20711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17357, "ticker_id": 4813, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20381000", "ebitda": "-5806000", "netIncome": "-64450000", "grossProfit": "8772000", "depreciation": "None", "totalRevenue": "14744000", "costOfRevenue": "5972000", "interestIncome": "None", "incomeBeforeTax": "10941000", "interestExpense": "9440001", "operatingIncome": "31898999", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "96000", "reportedCurrency": "USD", "netInterestIncome": "-17996000", "nonInterestIncome": "None", "operatingExpenses": "-23127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-26187000", "sellingGeneralAndAdministrative": "31319000", "netIncomeFromContinuingOperations": "-64450000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "762867000", "longTermDebt": "79472000", "shortTermDebt": "51805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-249990000", "totalLiabilities": "638037000", "otherCurrentAssets": "396958000", "totalCurrentAssets": "404144000", "currentLongTermDebt": "45918000", "longTermInvestments": "1200000", "shortTermInvestments": "None", "currentNetReceivables": "3847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358723000", "currentAccountsPayable": "104528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135730000", "totalShareholderEquity": "124830000", "capitalLeaseObligations": "302416000", "otherCurrentLiabilities": "374223000", "totalCurrentLiabilities": "554112000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "83925000", "cashAndShortTermInvestments": "3339000", "commonStockSharesOutstanding": "114061414", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "78000", "operatingCashflow": "-34102000", "capitalExpenditures": "54813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74729000", "cashflowFromInvestment": "-49918000", "stockBasedCompensation": "3728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14744000, "cost_of_revenue": 5972000, "gross_profit": 8772000, "research_and_development": null, "selling_general_admin": 31319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20381000, "depreciation_amortisation": -26187000, "ebitda": -5806000, "interest_expense": 9440001, "interest_income": null, "other_non_operating": null, "pretax_income": 10941000, "tax_provision": 96000, "effective_tax_rate": null, "net_income": -64450000, "net_income_continuing_ops": -64450000, "net_income_to_common": -64450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3339000, "short_term_investments": null, "net_receivables": 3847000, "inventory": null, "other_current_assets": null, "total_current_assets": 404144000, "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": 358723000, "total_assets": 762867000, "short_term_debt": 51805000, "accounts_payable": 104528000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 554112000, "long_term_debt": 79472000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83925000, "total_liabilities": 638037000, "total_debt": 131277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -249990000, "total_equity": 124830000, "shares_outstanding": 114061414, "operating_cash_flow": -34102000, "stock_based_compensation": 3728000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49918000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74729000, "free_cash_flow": 20711000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20381000", "ebitda": "-5806000", "netIncome": "-64450000", "grossProfit": "8772000", "depreciation": "None", "totalRevenue": "14744000", "costOfRevenue": "5972000", "interestIncome": "None", "incomeBeforeTax": "10941000", "interestExpense": "9440001", "operatingIncome": "31898999", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "96000", "reportedCurrency": "USD", "netInterestIncome": "-17996000", "nonInterestIncome": "None", "operatingExpenses": "-23127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-26187000", "sellingGeneralAndAdministrative": "31319000", "netIncomeFromContinuingOperations": "-64450000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "762867000", "longTermDebt": "79472000", "shortTermDebt": "51805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-249990000", "totalLiabilities": "638037000", "otherCurrentAssets": "396958000", "totalCurrentAssets": "404144000", "currentLongTermDebt": "45918000", "longTermInvestments": "1200000", "shortTermInvestments": "None", "currentNetReceivables": "3847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358723000", "currentAccountsPayable": "104528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135730000", "totalShareholderEquity": "124830000", "capitalLeaseObligations": "302416000", "otherCurrentLiabilities": "374223000", "totalCurrentLiabilities": "554112000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "83925000", "cashAndShortTermInvestments": "3339000", "commonStockSharesOutstanding": "114061414", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "78000", "operatingCashflow": "-34102000", "capitalExpenditures": "54813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74729000", "cashflowFromInvestment": "-49918000", "stockBasedCompensation": "3728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 43348000, "cost_of_revenue": 47061000, "gross_profit": -3713000, "ebit": -58068000, "ebitda": -31688000, "pretax_income": -62838000, "tax_provision": null, "net_income": -62838000, "net_income_to_common": -62838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4435000, "total_current_assets": 105701000, "total_assets": 643168000, "short_term_debt": 118790000, "long_term_debt": 42457000, "total_debt": 161247000, "total_liabilities": 524680000, "total_equity": 118488000, "shares_outstanding": 121426622, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36284000, "capital_expenditure": 38609000, "free_cash_flow": 74893000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17359, "ticker_id": 4813, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58068000", "ebitda": "-31688000", "netIncome": "-62838000", "grossProfit": "-3713000", "depreciation": "None", "totalRevenue": "43348000", "costOfRevenue": "47061000", "interestIncome": "None", "incomeBeforeTax": "-62838000", "interestExpense": "4770000", "operatingIncome": "-33733000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4404000", "nonInterestIncome": "None", "operatingExpenses": "30020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26380000", "sellingGeneralAndAdministrative": "30386000", "netIncomeFromContinuingOperations": "-62838000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "643168000", "longTermDebt": "42457000", "shortTermDebt": "118790000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-185540000", "totalLiabilities": "524680000", "otherCurrentAssets": "101041000", "totalCurrentAssets": "105701000", "currentLongTermDebt": "19329000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537467000", "currentAccountsPayable": "93918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "294310000", "totalShareholderEquity": "118488000", "capitalLeaseObligations": "232524000", "otherCurrentLiabilities": "35824000", "totalCurrentLiabilities": "349160000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "175520000", "cashAndShortTermInvestments": "4435000", "commonStockSharesOutstanding": "121426622", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62838000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36284000", "capitalExpenditures": "38609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24416000", "cashflowFromInvestment": "-54353000", "stockBasedCompensation": "3194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43348000, "cost_of_revenue": 47061000, "gross_profit": -3713000, "research_and_development": null, "selling_general_admin": 30386000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58068000, "depreciation_amortisation": 26380000, "ebitda": -31688000, "interest_expense": 4770000, "interest_income": null, "other_non_operating": null, "pretax_income": -62838000, "tax_provision": null, "effective_tax_rate": null, "net_income": -62838000, "net_income_continuing_ops": -62838000, "net_income_to_common": -62838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4435000, "short_term_investments": null, "net_receivables": 225000, "inventory": null, "other_current_assets": null, "total_current_assets": 105701000, "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": 537467000, "total_assets": 643168000, "short_term_debt": 118790000, "accounts_payable": 93918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349160000, "long_term_debt": 42457000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 175520000, "total_liabilities": 524680000, "total_debt": 161247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -185540000, "total_equity": 118488000, "shares_outstanding": 121426622, "operating_cash_flow": 36284000, "stock_based_compensation": 3194000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54353000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24416000, "free_cash_flow": 74893000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58068000", "ebitda": "-31688000", "netIncome": "-62838000", "grossProfit": "-3713000", "depreciation": "None", "totalRevenue": "43348000", "costOfRevenue": "47061000", "interestIncome": "None", "incomeBeforeTax": "-62838000", "interestExpense": "4770000", "operatingIncome": "-33733000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4404000", "nonInterestIncome": "None", "operatingExpenses": "30020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26380000", "sellingGeneralAndAdministrative": "30386000", "netIncomeFromContinuingOperations": "-62838000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "643168000", "longTermDebt": "42457000", "shortTermDebt": "118790000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-185540000", "totalLiabilities": "524680000", "otherCurrentAssets": "101041000", "totalCurrentAssets": "105701000", "currentLongTermDebt": "19329000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537467000", "currentAccountsPayable": "93918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "294310000", "totalShareholderEquity": "118488000", "capitalLeaseObligations": "232524000", "otherCurrentLiabilities": "35824000", "totalCurrentLiabilities": "349160000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "175520000", "cashAndShortTermInvestments": "4435000", "commonStockSharesOutstanding": "121426622", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62838000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36284000", "capitalExpenditures": "38609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24416000", "cashflowFromInvestment": "-54353000", "stockBasedCompensation": "3194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 42203000, "cost_of_revenue": 29222000, "gross_profit": 12981000, "ebit": -8174000, "ebitda": 5250000, "pretax_income": -10529000, "tax_provision": -13424000, "net_income": -10529000, "net_income_to_common": -10529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9217000, "total_current_assets": 36457000, "total_assets": 480654000, "short_term_debt": 60971000, "long_term_debt": 33501000, "total_debt": 94472000, "total_liabilities": 324996000, "total_equity": 155658000, "shares_outstanding": 109663030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4537000, "capital_expenditure": 13237000, "free_cash_flow": 17774000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17360, "ticker_id": 4813, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8174000", "ebitda": "5250000", "netIncome": "-10529000", "grossProfit": "12981000", "depreciation": "None", "totalRevenue": "42203000", "costOfRevenue": "29222000", "interestIncome": "None", "incomeBeforeTax": "-10529000", "interestExpense": "2355000", "operatingIncome": "-8093999", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-13424000", "reportedCurrency": "USD", "netInterestIncome": "-2355000", "nonInterestIncome": "None", "operatingExpenses": "21075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13424000", "sellingGeneralAndAdministrative": "21075000", "netIncomeFromContinuingOperations": "-10529000" }, "balance": { "goodwill": "None", "inventory": "25416000", "commonStock": "123000", "currentDebt": "None", "investments": "None", "totalAssets": "480654000", "longTermDebt": "33501000", "shortTermDebt": "60971000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-122702000", "totalLiabilities": "324996000", "otherCurrentAssets": "26933000", "totalCurrentAssets": "36457000", "currentLongTermDebt": "9279000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "444197000", "currentAccountsPayable": "38262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "183544000", "totalShareholderEquity": "155658000", "capitalLeaseObligations": "140764000", "otherCurrentLiabilities": "10538000", "totalCurrentLiabilities": "202423000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "122573000", "cashAndShortTermInvestments": "9217000", "commonStockSharesOutstanding": "109663030", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10529000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "5554000", "operatingCashflow": "4537000", "capitalExpenditures": "13237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23948000", "cashflowFromInvestment": "-25065000", "stockBasedCompensation": "4799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42203000, "cost_of_revenue": 29222000, "gross_profit": 12981000, "research_and_development": null, "selling_general_admin": 21075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8174000, "depreciation_amortisation": 13424000, "ebitda": 5250000, "interest_expense": 2355000, "interest_income": null, "other_non_operating": null, "pretax_income": -10529000, "tax_provision": -13424000, "effective_tax_rate": null, "net_income": -10529000, "net_income_continuing_ops": -10529000, "net_income_to_common": -10529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9217000, "short_term_investments": null, "net_receivables": 307000, "inventory": 25416000, "other_current_assets": null, "total_current_assets": 36457000, "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": 444197000, "total_assets": 480654000, "short_term_debt": 60971000, "accounts_payable": 38262000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202423000, "long_term_debt": 33501000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 122573000, "total_liabilities": 324996000, "total_debt": 94472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122702000, "total_equity": 155658000, "shares_outstanding": 109663030, "operating_cash_flow": 4537000, "stock_based_compensation": 4799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25065000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23948000, "free_cash_flow": 17774000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8174000", "ebitda": "5250000", "netIncome": "-10529000", "grossProfit": "12981000", "depreciation": "None", "totalRevenue": "42203000", "costOfRevenue": "29222000", "interestIncome": "None", "incomeBeforeTax": "-10529000", "interestExpense": "2355000", "operatingIncome": "-8093999", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-13424000", "reportedCurrency": "USD", "netInterestIncome": "-2355000", "nonInterestIncome": "None", "operatingExpenses": "21075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13424000", "sellingGeneralAndAdministrative": "21075000", "netIncomeFromContinuingOperations": "-10529000" }, "balance": { "goodwill": "None", "inventory": "25416000", "commonStock": "123000", "currentDebt": "None", "investments": "None", "totalAssets": "480654000", "longTermDebt": "33501000", "shortTermDebt": "60971000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-122702000", "totalLiabilities": "324996000", "otherCurrentAssets": "26933000", "totalCurrentAssets": "36457000", "currentLongTermDebt": "9279000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "444197000", "currentAccountsPayable": "38262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "183544000", "totalShareholderEquity": "155658000", "capitalLeaseObligations": "140764000", "otherCurrentLiabilities": "10538000", "totalCurrentLiabilities": "202423000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "122573000", "cashAndShortTermInvestments": "9217000", "commonStockSharesOutstanding": "109663030", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10529000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "5554000", "operatingCashflow": "4537000", "capitalExpenditures": "13237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23948000", "cashflowFromInvestment": "-25065000", "stockBasedCompensation": "4799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 36323000, "cost_of_revenue": 24398000, "gross_profit": 11925000, "ebit": -9780000, "ebitda": -1920000, "pretax_income": -11854000, "tax_provision": -397000, "net_income": -11457000, "net_income_to_common": -11457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5942000, "total_current_assets": 33548000, "total_assets": 349153000, "short_term_debt": 34441000, "long_term_debt": 34882000, "total_debt": 69323000, "total_liabilities": 221205000, "total_equity": 127948000, "shares_outstanding": 100521673, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4517000, "capital_expenditure": 32591000, "free_cash_flow": 37108000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17361, "ticker_id": 4813, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9780000", "ebitda": "-1920000", "netIncome": "-11457000", "grossProfit": "11925000", "depreciation": "None", "totalRevenue": "36323000", "costOfRevenue": "24398000", "interestIncome": "None", "incomeBeforeTax": "-11854000", "interestExpense": "2073999", "operatingIncome": "-5127000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "-397000", "reportedCurrency": "USD", "netInterestIncome": "-2074000", "nonInterestIncome": "None", "operatingExpenses": "17052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7860000", "sellingGeneralAndAdministrative": "17052000", "netIncomeFromContinuingOperations": "-11854000" }, "balance": { "goodwill": "None", "inventory": "25271000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "349153000", "longTermDebt": "34882000", "shortTermDebt": "34441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-112173000", "totalLiabilities": "221205000", "otherCurrentAssets": "2308000", "totalCurrentAssets": "33548000", "currentLongTermDebt": "9163000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315605000", "currentAccountsPayable": "16229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "287241000", "shortLongTermDebtTotal": "103967000", "totalShareholderEquity": "127948000", "capitalLeaseObligations": "59922000", "otherCurrentLiabilities": "12805000", "totalCurrentLiabilities": "151679000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "69526000", "cashAndShortTermInvestments": "5942000", "commonStockSharesOutstanding": "100521673", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11854000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "-5632000", "operatingCashflow": "4517000", "capitalExpenditures": "32591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23663000", "cashflowFromInvestment": "-40541000", "stockBasedCompensation": "5641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36323000, "cost_of_revenue": 24398000, "gross_profit": 11925000, "research_and_development": null, "selling_general_admin": 17052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9780000, "depreciation_amortisation": 7860000, "ebitda": -1920000, "interest_expense": 2073999, "interest_income": null, "other_non_operating": null, "pretax_income": -11854000, "tax_provision": -397000, "effective_tax_rate": null, "net_income": -11457000, "net_income_continuing_ops": -11854000, "net_income_to_common": -11457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5942000, "short_term_investments": null, "net_receivables": 27000, "inventory": 25271000, "other_current_assets": null, "total_current_assets": 33548000, "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": 315605000, "total_assets": 349153000, "short_term_debt": 34441000, "accounts_payable": 16229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151679000, "long_term_debt": 34882000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 69526000, "total_liabilities": 221205000, "total_debt": 69323000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112173000, "total_equity": 127948000, "shares_outstanding": 100521673, "operating_cash_flow": 4517000, "stock_based_compensation": 5641000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32591000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40541000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23663000, "free_cash_flow": 37108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9780000", "ebitda": "-1920000", "netIncome": "-11457000", "grossProfit": "11925000", "depreciation": "None", "totalRevenue": "36323000", "costOfRevenue": "24398000", "interestIncome": "None", "incomeBeforeTax": "-11854000", "interestExpense": "2073999", "operatingIncome": "-5127000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "-397000", "reportedCurrency": "USD", "netInterestIncome": "-2074000", "nonInterestIncome": "None", "operatingExpenses": "17052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7860000", "sellingGeneralAndAdministrative": "17052000", "netIncomeFromContinuingOperations": "-11854000" }, "balance": { "goodwill": "None", "inventory": "25271000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "349153000", "longTermDebt": "34882000", "shortTermDebt": "34441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-112173000", "totalLiabilities": "221205000", "otherCurrentAssets": "2308000", "totalCurrentAssets": "33548000", "currentLongTermDebt": "9163000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315605000", "currentAccountsPayable": "16229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "287241000", "shortLongTermDebtTotal": "103967000", "totalShareholderEquity": "127948000", "capitalLeaseObligations": "59922000", "otherCurrentLiabilities": "12805000", "totalCurrentLiabilities": "151679000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "69526000", "cashAndShortTermInvestments": "5942000", "commonStockSharesOutstanding": "100521673", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11854000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "-5632000", "operatingCashflow": "4517000", "capitalExpenditures": "32591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23663000", "cashflowFromInvestment": "-40541000", "stockBasedCompensation": "5641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "income_statement": { "revenue": 22038000, "cost_of_revenue": 14949000, "gross_profit": 7089000, "ebit": -6244001, "ebitda": -3759001, "pretax_income": -7099000, "tax_provision": -243000, "net_income": -6473000, "net_income_to_common": -6473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28999000, "total_current_assets": 45759000, "total_assets": 263957000, "short_term_debt": 13992000, "long_term_debt": 68479000, "total_debt": 82471000, "total_liabilities": 194278000, "total_equity": 59517000, "shares_outstanding": 93976233, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4591000, "capital_expenditure": 35064000, "free_cash_flow": 39655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 17362, "ticker_id": 4813, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:29:55.568632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6244001", "ebitda": "-3759001", "netIncome": "-6473000", "grossProfit": "7089000", "depreciation": "None", "totalRevenue": "22038000", "costOfRevenue": "14949000", "interestIncome": "None", "incomeBeforeTax": "-7099000", "interestExpense": "855000", "operatingIncome": "-6244001", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-243000", "reportedCurrency": "USD", "netInterestIncome": "-855000", "nonInterestIncome": "None", "operatingExpenses": "13333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2485000", "sellingGeneralAndAdministrative": "26512000", "netIncomeFromContinuingOperations": "-6856000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "263957000", "longTermDebt": "68479000", "shortTermDebt": "13992000", "treasuryStock": "-62000", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-100716000", "totalLiabilities": "194278000", "otherCurrentAssets": "16678000", "totalCurrentAssets": "45759000", "currentLongTermDebt": "7950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "218198000", "currentAccountsPayable": "6446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "195593000", "shortLongTermDebtTotal": "91810000", "totalShareholderEquity": "59517000", "capitalLeaseObligations": "15381000", "otherCurrentLiabilities": "8330000", "totalCurrentLiabilities": "115460000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "78818000", "cashAndShortTermInvestments": "28999000", "commonStockSharesOutstanding": "93976233", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4591000", "capitalExpenditures": "35064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51836000", "cashflowFromInvestment": "-35774000", "stockBasedCompensation": "5194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20653000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22038000, "cost_of_revenue": 14949000, "gross_profit": 7089000, "research_and_development": null, "selling_general_admin": 26512000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6244001, "depreciation_amortisation": 2485000, "ebitda": -3759001, "interest_expense": 855000, "interest_income": null, "other_non_operating": null, "pretax_income": -7099000, "tax_provision": -243000, "effective_tax_rate": null, "net_income": -6473000, "net_income_continuing_ops": -6856000, "net_income_to_common": -6473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28999000, "short_term_investments": null, "net_receivables": 82000, "inventory": null, "other_current_assets": null, "total_current_assets": 45759000, "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": 218198000, "total_assets": 263957000, "short_term_debt": 13992000, "accounts_payable": 6446000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115460000, "long_term_debt": 68479000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 78818000, "total_liabilities": 194278000, "total_debt": 82471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -100716000, "total_equity": 59517000, "shares_outstanding": 93976233, "operating_cash_flow": 4591000, "stock_based_compensation": 5194000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51836000, "free_cash_flow": 39655000, "net_change_in_cash": 20653000 }, "raw_data": { "income": { "ebit": "-6244001", "ebitda": "-3759001", "netIncome": "-6473000", "grossProfit": "7089000", "depreciation": "None", "totalRevenue": "22038000", "costOfRevenue": "14949000", "interestIncome": "None", "incomeBeforeTax": "-7099000", "interestExpense": "855000", "operatingIncome": "-6244001", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-243000", "reportedCurrency": "USD", "netInterestIncome": "-855000", "nonInterestIncome": "None", "operatingExpenses": "13333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2485000", "sellingGeneralAndAdministrative": "26512000", "netIncomeFromContinuingOperations": "-6856000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "263957000", "longTermDebt": "68479000", "shortTermDebt": "13992000", "treasuryStock": "-62000", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-100716000", "totalLiabilities": "194278000", "otherCurrentAssets": "16678000", "totalCurrentAssets": "45759000", "currentLongTermDebt": "7950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "218198000", "currentAccountsPayable": "6446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "195593000", "shortLongTermDebtTotal": "91810000", "totalShareholderEquity": "59517000", "capitalLeaseObligations": "15381000", "otherCurrentLiabilities": "8330000", "totalCurrentLiabilities": "115460000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "78818000", "cashAndShortTermInvestments": "28999000", "commonStockSharesOutstanding": "93976233", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4591000", "capitalExpenditures": "35064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51836000", "cashflowFromInvestment": "-35774000", "stockBasedCompensation": "5194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20653000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-05-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }