{ "ticker": { "uuid": "adeab8f7-07f8-47b9-b379-4892a592ac14", "symbol": "NEOG", "name": "Neogen Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/adeab8f7-07f8-47b9-b379-4892a592ac14/", "api_url": "https://sharemaestro.com/factors/api/tickers/adeab8f7-07f8-47b9-b379-4892a592ac14/" }, "ticker_metadata": { "id": 7307, "uuid": "adeab8f7-07f8-47b9-b379-4892a592ac14", "symbol": "NEOG", "name": "Neogen Corporation", "asset_type": "equity", "market_cap": 2002592000, "stock_exchange_id": 2, "industry": "Medical Devices", "sector": "Healthcare", "description": "Neogen Corporation, develops, manufactures and markets various products for food and animal safety worldwide. The company is headquartered in Lansing, Michigan.", "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": "adeab8f7-07f8-47b9-b379-4892a592ac14", "symbol": "NEOG", "name": "Neogen Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/adeab8f7-07f8-47b9-b379-4892a592ac14/", "api_url": "https://sharemaestro.com/factors/api/tickers/adeab8f7-07f8-47b9-b379-4892a592ac14/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.71, "value": 0.68, "quality": 0.14, "momentum": 0.89, "coverage": 0.848, "confidence": 0.836, "delta": null }, "headline_factors": { "price": 8.9, "market_cap": 1937530000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.2896, "piotroski_f_score": 3, "momentum_12_1": 0.737, "volatility_252d": 0.5863 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-05-31", "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": "2026-06-07T06:49:22.635366+00:00", "batch_id": "" }, "size": { "price_close": 8.9, "market_cap": 1937530000, "market_cap_usd": 1937530000, "enterprise_value": 2570930000, "shares_outstanding": 217700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9216, "ptbv_ratio": null, "ps_ratio": 2.2257, "pcf_ratio": 27.8613, "pfcf_ratio": 13.3337, "ev_ebitda": null, "ev_ebit": -4.5694, "ev_sales": 2.9533, "ev_fcf": 17.6926, "earnings_yield": null, "fcf_yield": 0.0565, "price_to_sales": 2.2257, "price_to_book": 0.9216, "price_to_cashflow": 27.8613, "ebitda_to_ev": null, "sales_yield": 0.3386 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4256, "operating_margin": -0.6463, "net_margin": -0.6993, "ebitda_margin": -0.5117, "fcf_margin": 0.1669, "roe": -0.2896, "roa": -0.1812, "roic": -0.1542, "roc_greenblatt": null, "asset_turnover": 0.2592, "cash_conversion": -0.2387, "accruals_ratio": -0.2019, "sbc_to_revenue": 0.0169, "piotroski_f_score": 3, "altman_z_score": 0.5664, "earnings_stability_5y": 1.824, "revenue_stability_5y": 0.3391, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1103, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5977, "net_debt_to_ebitda": -1.4218, "debt_to_assets": 0.2362, "interest_coverage": -9.0284, "current_ratio": 3.9177, "quick_ratio": 2.844, "net_debt": 633400000, "local_beta": 0.0002, "volatility_252d": 0.5863, "volatility_60d": 1.2961, "max_drawdown_12m": -0.2771, "risk_adjusted_momentum": 1.2571 }, "growth": { "revenue_growth_1y": -0.0391, "revenue_growth_3y_cagr": 0.1928, "revenue_growth_5y_cagr": 0.1643, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1979, "book_value_growth_1y": -0.3425, "revenue_growth": -0.0391, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0166, "price_return_3m": -0.0825, "price_return_6m": 0.4883, "price_return_9m": 0.5478, "price_return_12m": 0.7083, "price_return_12m_ex1m": 0.737, "momentum_6m": 0.4883, "momentum_12m": 0.7083, "momentum_12_1": 0.737, "distance_from_52w_high": -0.2145, "distance_from_52w_low": 0.9099, "relative_strength": 0.5503 }, "raw_ttm": { "revenue_ttm": 870539000, "gross_profit_ttm": 370509000, "ebit_ttm": -562639000, "ebitda_ttm": -445496000, "net_income_ttm": -608782000, "eps_diluted_ttm": -2.7964, "operating_cash_flow_ttm": 69542000, "capital_expenditure_ttm": 75769000, "fcf_ttm": 145311000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 62319000, "cash_and_equivalents": 159900000, "total_current_assets": 590000000, "total_current_liabilities": 150600000, "net_ppe": null, "total_assets": 3359000000, "total_debt": 793300000, "total_equity": 2102400000, "net_working_capital": 280264000, "book_value_per_share": 9.6573, "retained_earnings": -533000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -287200000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 50, "rank_ps": 52, "rank_pcf": 85, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 64, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 87, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 54, "rank_fcf_margin": 55, "rank_piotroski": 88, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 18 }, "composites": { "value_composite": 32, "quality_composite": 86, "momentum_composite": 11, "growth_composite": 81, "yield_composite": 83, "svqf_composite": 60, "vc1_composite": 68, "vc2_composite": 71, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 29, "quality_value_composite": 0.3085, "os_score": 0.71, "value_percentile": 0.68, "quality_percentile": 0.14, "momentum_percentile": 0.89, "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": 76, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2068, "ticker_id": 7307, "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": "2026-06-07T06:49:22.635366+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.9, "market_cap": 1937530000, "market_cap_usd": 1937530000, "enterprise_value": 2570930000, "shares_outstanding": 217700000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.9215801, "ptbv_ratio": null, "ps_ratio": 2.22566709, "pcf_ratio": 27.86129246, "pfcf_ratio": 13.33367742, "ev_ebitda": null, "ev_ebit": -4.56941307, "ev_sales": 2.95326229, "ev_fcf": 17.69260414, "earnings_yield": null, "fcf_yield": 0.05652079, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.42560873, "operating_margin": -0.64631108, "net_margin": -0.69931617, "ebitda_margin": -0.51174732, "fcf_margin": 0.16692072, "roe": -0.28956526, "roa": -0.18123906, "roic": -0.15424346, "roc_greenblatt": null, "asset_turnover": 0.25916612, "cash_conversion": -0.23869135, "accruals_ratio": -0.20194224, "sbc_to_revenue": 0.01692055, "debt_to_equity": 0.59769787, "net_debt_to_ebitda": -1.42178605, "debt_to_assets": 0.23617148, "interest_coverage": -9.02837016, "current_ratio": 3.91766268, "quick_ratio": 2.8439575, "net_debt": 633400000, "revenue_growth_1y": -0.03913593, "revenue_growth_3y_cagr": 0.19281281, "revenue_growth_5y_cagr": 0.16428989, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1978947, "book_value_growth_1y": -0.34248829, "piotroski_f_score": 3, "altman_z_score": 0.56636529, "earnings_stability_5y": 1.823962, "revenue_stability_5y": 0.339071, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01657459, "price_return_3m": -0.08247423, "price_return_6m": 0.48829431, "price_return_9m": 0.54782609, "price_return_12m": 0.70825336, "price_return_12m_ex1m": 0.73704415, "distance_from_52w_high": -0.21447485, "distance_from_52w_low": 0.90987124, "relative_strength": 0.55031231, "local_beta": 0.0002, "volatility_252d": 0.586301, "volatility_60d": 1.296138, "max_drawdown_12m": -0.27714034, "revenue_ttm": 870539000, "gross_profit_ttm": 370509000, "ebit_ttm": -562639000, "ebitda_ttm": -445496000, "net_income_ttm": -608782000, "eps_diluted_ttm": -2.79642627, "operating_cash_flow_ttm": 69542000, "capital_expenditure_ttm": 75769000, "fcf_ttm": 145311000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 62319000, "cash_and_equivalents": 159900000, "total_current_assets": 590000000, "total_current_liabilities": 150600000, "net_ppe": null, "total_assets": 3359000000, "total_debt": 793300000, "total_equity": 2102400000, "net_working_capital": 280264000, "book_value_per_share": 9.6573266, "retained_earnings": -533000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -287200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 50, "rank_ps": 52, "rank_pcf": 85, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 64, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 87, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 54, "rank_fcf_margin": 55, "rank_piotroski": 88, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 18, "value_composite": 32, "quality_composite": 86, "momentum_composite": 11, "growth_composite": 81, "yield_composite": 83, "svqf_composite": 60, "vc1_composite": 68, "vc2_composite": 71, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.848, "signal_confidence": 0.836, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 70, "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": 8.9, "os": 0.71, "value": 0.68, "quality": 0.14, "momentum": 0.89, "confidence": 0.836, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.2896, "momentum_12_1": 0.737, "complete_fields": { "id": 2068, "ticker_id": 7307, "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": "2026-06-07T06:49:22.635366+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.9, "market_cap": 1937530000, "market_cap_usd": 1937530000, "enterprise_value": 2570930000, "shares_outstanding": 217700000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.9215801, "ptbv_ratio": null, "ps_ratio": 2.22566709, "pcf_ratio": 27.86129246, "pfcf_ratio": 13.33367742, "ev_ebitda": null, "ev_ebit": -4.56941307, "ev_sales": 2.95326229, "ev_fcf": 17.69260414, "earnings_yield": null, "fcf_yield": 0.05652079, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.42560873, "operating_margin": -0.64631108, "net_margin": -0.69931617, "ebitda_margin": -0.51174732, "fcf_margin": 0.16692072, "roe": -0.28956526, "roa": -0.18123906, "roic": -0.15424346, "roc_greenblatt": null, "asset_turnover": 0.25916612, "cash_conversion": -0.23869135, "accruals_ratio": -0.20194224, "sbc_to_revenue": 0.01692055, "debt_to_equity": 0.59769787, "net_debt_to_ebitda": -1.42178605, "debt_to_assets": 0.23617148, "interest_coverage": -9.02837016, "current_ratio": 3.91766268, "quick_ratio": 2.8439575, "net_debt": 633400000, "revenue_growth_1y": -0.03913593, "revenue_growth_3y_cagr": 0.19281281, "revenue_growth_5y_cagr": 0.16428989, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1978947, "book_value_growth_1y": -0.34248829, "piotroski_f_score": 3, "altman_z_score": 0.56636529, "earnings_stability_5y": 1.823962, "revenue_stability_5y": 0.339071, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01657459, "price_return_3m": -0.08247423, "price_return_6m": 0.48829431, "price_return_9m": 0.54782609, "price_return_12m": 0.70825336, "price_return_12m_ex1m": 0.73704415, "distance_from_52w_high": -0.21447485, "distance_from_52w_low": 0.90987124, "relative_strength": 0.55031231, "local_beta": 0.0002, "volatility_252d": 0.586301, "volatility_60d": 1.296138, "max_drawdown_12m": -0.27714034, "revenue_ttm": 870539000, "gross_profit_ttm": 370509000, "ebit_ttm": -562639000, "ebitda_ttm": -445496000, "net_income_ttm": -608782000, "eps_diluted_ttm": -2.79642627, "operating_cash_flow_ttm": 69542000, "capital_expenditure_ttm": 75769000, "fcf_ttm": 145311000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 62319000, "cash_and_equivalents": 159900000, "total_current_assets": 590000000, "total_current_liabilities": 150600000, "net_ppe": null, "total_assets": 3359000000, "total_debt": 793300000, "total_equity": 2102400000, "net_working_capital": 280264000, "book_value_per_share": 9.6573266, "retained_earnings": -533000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -287200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 50, "rank_ps": 52, "rank_pcf": 85, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 64, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 87, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 54, "rank_fcf_margin": 55, "rank_piotroski": 88, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 18, "value_composite": 32, "quality_composite": 86, "momentum_composite": 11, "growth_composite": 81, "yield_composite": 83, "svqf_composite": 60, "vc1_composite": 68, "vc2_composite": 71, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.848, "signal_confidence": 0.836, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 70, "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 894661000, "cost_of_revenue": 473285000, "gross_profit": 421376000, "ebit": -1063426000, "ebitda": -937754000, "pretax_income": -1133110000, "tax_provision": -41066000, "net_income": -1092044000, "net_income_to_common": -1092044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129004000, "total_current_assets": 576937000, "total_assets": 3443836000, "short_term_debt": 27368000, "long_term_debt": 874810000, "total_debt": 902178000, "total_liabilities": 1372582000, "total_equity": 2071254000, "shares_outstanding": 216894861, "goodwill_and_intangibles": 2475387000 }, "cash_flow": { "operating_cash_flow": 58244000, "capital_expenditure": 104595000, "free_cash_flow": 162839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129321, "ticker_id": 7307, "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1063426000", "ebitda": "-937754000", "netIncome": "-1092044000", "grossProfit": "421376000", "depreciation": "None", "totalRevenue": "894661000", "costOfRevenue": "473285000", "interestIncome": "3110000", "incomeBeforeTax": "-1133110000", "interestExpense": "71622000", "operatingIncome": "9420000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-41066000", "reportedCurrency": "USD", "netInterestIncome": "-68512000", "nonInterestIncome": "None", "operatingExpenses": "411956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21087000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125672000", "sellingGeneralAndAdministrative": "218167000", "netIncomeFromContinuingOperations": "-1092044000" }, "balance": { "goodwill": "1064902000", "inventory": "190859000", "commonStock": "34728000", "currentDebt": "None", "investments": "None", "totalAssets": "3443836000", "longTermDebt": "874810000", "shortTermDebt": "27368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "1410485000", "reportedCurrency": "USD", "retainedEarnings": "-536424000", "totalLiabilities": "1372582000", "otherCurrentAssets": "103690000", "totalCurrentAssets": "576937000", "currentLongTermDebt": "19301000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "153384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2866899000", "currentAccountsPayable": "79605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "912612000", "totalShareholderEquity": "2071254000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55881000", "totalCurrentLiabilities": "174011000", "otherNonCurrentLiabilities": "42854000", "totalNonCurrentLiabilities": "1198571000", "cashAndShortTermInvestments": "129004000", "commonStockSharesOutstanding": "216894861", "intangibleAssetsExcludingGoodwill": "1410485000", "cashAndCashEquivalentsAtCarryingValue": "129004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1092044000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-16117000", "operatingCashflow": "58244000", "capitalExpenditures": "104595000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1598000", "cashflowFromInvestment": "-99195000", "stockBasedCompensation": "17291000", "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": "125672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 894661000, "cost_of_revenue": 473285000, "gross_profit": 421376000, "research_and_development": 21087000, "selling_general_admin": 218167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1063426000, "depreciation_amortisation": 125672000, "ebitda": -937754000, "interest_expense": 71622000, "interest_income": null, "other_non_operating": null, "pretax_income": -1133110000, "tax_provision": -41066000, "effective_tax_rate": null, "net_income": -1092044000, "net_income_continuing_ops": -1092044000, "net_income_to_common": -1092044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129004000, "short_term_investments": 0, "net_receivables": 153384000, "inventory": 190859000, "other_current_assets": null, "total_current_assets": 576937000, "net_ppe": null, "goodwill": 1064902000, "intangible_assets": 1410485000, "goodwill_and_intangibles": 2475387000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2866899000, "total_assets": 3443836000, "short_term_debt": 27368000, "accounts_payable": 79605000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174011000, "long_term_debt": 874810000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1198571000, "total_liabilities": 1372582000, "total_debt": 902178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -536424000, "total_equity": 2071254000, "shares_outstanding": 216894861, "operating_cash_flow": 58244000, "stock_based_compensation": 17291000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104595000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1598000, "free_cash_flow": 162839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1063426000", "ebitda": "-937754000", "netIncome": "-1092044000", "grossProfit": "421376000", "depreciation": "None", "totalRevenue": "894661000", "costOfRevenue": "473285000", "interestIncome": "3110000", "incomeBeforeTax": "-1133110000", "interestExpense": "71622000", "operatingIncome": "9420000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-41066000", "reportedCurrency": "USD", "netInterestIncome": "-68512000", "nonInterestIncome": "None", "operatingExpenses": "411956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21087000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125672000", "sellingGeneralAndAdministrative": "218167000", "netIncomeFromContinuingOperations": "-1092044000" }, "balance": { "goodwill": "1064902000", "inventory": "190859000", "commonStock": "34728000", "currentDebt": "None", "investments": "None", "totalAssets": "3443836000", "longTermDebt": "874810000", "shortTermDebt": "27368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "1410485000", "reportedCurrency": "USD", "retainedEarnings": "-536424000", "totalLiabilities": "1372582000", "otherCurrentAssets": "103690000", "totalCurrentAssets": "576937000", "currentLongTermDebt": "19301000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "153384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2866899000", "currentAccountsPayable": "79605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "912612000", "totalShareholderEquity": "2071254000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55881000", "totalCurrentLiabilities": "174011000", "otherNonCurrentLiabilities": "42854000", "totalNonCurrentLiabilities": "1198571000", "cashAndShortTermInvestments": "129004000", "commonStockSharesOutstanding": "216894861", "intangibleAssetsExcludingGoodwill": "1410485000", "cashAndCashEquivalentsAtCarryingValue": "129004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1092044000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-16117000", "operatingCashflow": "58244000", "capitalExpenditures": "104595000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1598000", "cashflowFromInvestment": "-99195000", "stockBasedCompensation": "17291000", "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": "125672000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 924222000, "cost_of_revenue": 461587000, "gross_profit": 462635000, "ebit": 61370000, "ebitda": 182597000, "pretax_income": -14305000, "tax_provision": -4884000, "net_income": -9421000, "net_income_to_common": -9421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170611000, "total_current_assets": 589233000, "total_assets": 4548833000, "short_term_debt": 9995000, "long_term_debt": 888391000, "total_debt": 898386000, "total_liabilities": 1404691000, "total_equity": 3144142000, "shares_outstanding": 216481878, "goodwill_and_intangibles": 3647285000 }, "cash_flow": { "operating_cash_flow": 35264000, "capital_expenditure": 111421000, "free_cash_flow": 146685000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129326, "ticker_id": 7307, "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61370000", "ebitda": "182597000", "netIncome": "-9421000", "grossProfit": "462635000", "depreciation": "None", "totalRevenue": "924222000", "costOfRevenue": "461587000", "interestIncome": "6362000", "incomeBeforeTax": "-14305000", "interestExpense": "73394000", "operatingIncome": "77426000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-4884000", "reportedCurrency": "USD", "netInterestIncome": "-67032000", "nonInterestIncome": "None", "operatingExpenses": "385209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22476000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121227000", "sellingGeneralAndAdministrative": "199889000", "netIncomeFromContinuingOperations": "-9421000" }, "balance": { "goodwill": "2135632000", "inventory": "189267000", "commonStock": "34658000", "currentDebt": "None", "investments": "None", "totalAssets": "4548833000", "longTermDebt": "888391000", "shortTermDebt": "9995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "1511653000", "reportedCurrency": "USD", "retainedEarnings": "555620000", "totalLiabilities": "1404691000", "otherCurrentAssets": "56025000", "totalCurrentAssets": "589233000", "currentLongTermDebt": "2447000", "longTermInvestments": "None", "shortTermInvestments": "325000", "currentNetReceivables": "173005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3959600000", "currentAccountsPayable": "83061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "906239000", "totalShareholderEquity": "3144142000", "capitalLeaseObligations": "2447000", "otherCurrentLiabilities": "46186000", "totalCurrentLiabilities": "154323000", "otherNonCurrentLiabilities": "35259000", "totalNonCurrentLiabilities": "1250368000", "cashAndShortTermInvestments": "170611000", "commonStockSharesOutstanding": "216481878", "intangibleAssetsExcludingGoodwill": "1511653000", "cashAndCashEquivalentsAtCarryingValue": "170611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "-55949000", "operatingCashflow": "35264000", "capitalExpenditures": "111421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1918000", "cashflowFromInvestment": "-29309000", "stockBasedCompensation": "13768000", "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": "121227000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 924222000, "cost_of_revenue": 461587000, "gross_profit": 462635000, "research_and_development": 22476000, "selling_general_admin": 199889000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61370000, "depreciation_amortisation": 121227000, "ebitda": 182597000, "interest_expense": 73394000, "interest_income": null, "other_non_operating": null, "pretax_income": -14305000, "tax_provision": -4884000, "effective_tax_rate": null, "net_income": -9421000, "net_income_continuing_ops": -9421000, "net_income_to_common": -9421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170611000, "short_term_investments": 325000, "net_receivables": 173005000, "inventory": 189267000, "other_current_assets": null, "total_current_assets": 589233000, "net_ppe": null, "goodwill": 2135632000, "intangible_assets": 1511653000, "goodwill_and_intangibles": 3647285000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3959600000, "total_assets": 4548833000, "short_term_debt": 9995000, "accounts_payable": 83061000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154323000, "long_term_debt": 888391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1250368000, "total_liabilities": 1404691000, "total_debt": 898386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 555620000, "total_equity": 3144142000, "shares_outstanding": 216481878, "operating_cash_flow": 35264000, "stock_based_compensation": 13768000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1918000, "free_cash_flow": 146685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61370000", "ebitda": "182597000", "netIncome": "-9421000", "grossProfit": "462635000", "depreciation": "None", "totalRevenue": "924222000", "costOfRevenue": "461587000", "interestIncome": "6362000", "incomeBeforeTax": "-14305000", "interestExpense": "73394000", "operatingIncome": "77426000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-4884000", "reportedCurrency": "USD", "netInterestIncome": "-67032000", "nonInterestIncome": "None", "operatingExpenses": "385209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22476000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121227000", "sellingGeneralAndAdministrative": "199889000", "netIncomeFromContinuingOperations": "-9421000" }, "balance": { "goodwill": "2135632000", "inventory": "189267000", "commonStock": "34658000", "currentDebt": "None", "investments": "None", "totalAssets": "4548833000", "longTermDebt": "888391000", "shortTermDebt": "9995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "1511653000", "reportedCurrency": "USD", "retainedEarnings": "555620000", "totalLiabilities": "1404691000", "otherCurrentAssets": "56025000", "totalCurrentAssets": "589233000", "currentLongTermDebt": "2447000", "longTermInvestments": "None", "shortTermInvestments": "325000", "currentNetReceivables": "173005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3959600000", "currentAccountsPayable": "83061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "906239000", "totalShareholderEquity": "3144142000", "capitalLeaseObligations": "2447000", "otherCurrentLiabilities": "46186000", "totalCurrentLiabilities": "154323000", "otherNonCurrentLiabilities": "35259000", "totalNonCurrentLiabilities": "1250368000", "cashAndShortTermInvestments": "170611000", "commonStockSharesOutstanding": "216481878", "intangibleAssetsExcludingGoodwill": "1511653000", "cashAndCashEquivalentsAtCarryingValue": "170611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "-55949000", "operatingCashflow": "35264000", "capitalExpenditures": "111421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1918000", "cashflowFromInvestment": "-29309000", "stockBasedCompensation": "13768000", "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": "121227000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 822447000, "cost_of_revenue": 416492000, "gross_profit": 405955000, "ebit": 37515000, "ebitda": 125892000, "pretax_income": -22042000, "tax_provision": 828000, "net_income": -22870000, "net_income_to_common": -22870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163240000, "total_current_assets": 585931000, "total_assets": 4554432000, "short_term_debt": 6554000, "long_term_debt": 885439000, "total_debt": 891993000, "total_liabilities": 1420215000, "total_equity": 3134217000, "shares_outstanding": 188881000, "goodwill_and_intangibles": 3742598000 }, "cash_flow": { "operating_cash_flow": 41028000, "capital_expenditure": 65757000, "free_cash_flow": 106785000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129331, "ticker_id": 7307, "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37515000", "ebitda": "125892000", "netIncome": "-22870000", "grossProfit": "405955000", "depreciation": "None", "totalRevenue": "822447000", "costOfRevenue": "416492000", "interestIncome": "3166000", "incomeBeforeTax": "-22042000", "interestExpense": "55961000", "operatingIncome": "37515000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "828000", "reportedCurrency": "USD", "netInterestIncome": "-52795000", "nonInterestIncome": "None", "operatingExpenses": "368440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26039000", "otherNonOperatingIncome": "-6762000", "costofGoodsAndServicesSold": "416492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88377000", "sellingGeneralAndAdministrative": "201179000", "netIncomeFromContinuingOperations": "-22870000" }, "balance": { "goodwill": "2137496000", "inventory": "133812000", "commonStock": "34599000", "currentDebt": "None", "investments": "None", "totalAssets": "4554432000", "longTermDebt": "885439000", "shortTermDebt": "6554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "1605102000", "reportedCurrency": "USD", "retainedEarnings": "565041000", "totalLiabilities": "1420215000", "otherCurrentAssets": "53297000", "totalCurrentAssets": "585931000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "82329000", "currentNetReceivables": "153253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3968501000", "currentAccountsPayable": "76669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "198749000", "shortLongTermDebtTotal": "897528000", "totalShareholderEquity": "3134217000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "50682000", "totalCurrentLiabilities": "145472000", "otherNonCurrentLiabilities": "35877000", "totalNonCurrentLiabilities": "1274743000", "cashAndShortTermInvestments": "163240000", "commonStockSharesOutstanding": "188881000", "intangibleAssetsExcludingGoodwill": "1605102000", "cashAndCashEquivalentsAtCarryingValue": "163240000", "accumulatedDepreciationAmortizationPPE": "-120118000" }, "cashflow": { "netIncome": "-22870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "9955000", "operatingCashflow": "41028000", "capitalExpenditures": "65757000", "changeInReceivables": "-53879000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118081000", "cashflowFromInvestment": "201039000", "stockBasedCompensation": "10177000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "123986000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 822447000, "cost_of_revenue": 416492000, "gross_profit": 405955000, "research_and_development": 26039000, "selling_general_admin": 201179000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37515000, "depreciation_amortisation": 88377000, "ebitda": 125892000, "interest_expense": 55961000, "interest_income": null, "other_non_operating": null, "pretax_income": -22042000, "tax_provision": 828000, "effective_tax_rate": null, "net_income": -22870000, "net_income_continuing_ops": -22870000, "net_income_to_common": -22870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163240000, "short_term_investments": 82329000, "net_receivables": 153253000, "inventory": 133812000, "other_current_assets": null, "total_current_assets": 585931000, "net_ppe": null, "goodwill": 2137496000, "intangible_assets": 1605102000, "goodwill_and_intangibles": 3742598000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3968501000, "total_assets": 4554432000, "short_term_debt": 6554000, "accounts_payable": 76669000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145472000, "long_term_debt": 885439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1274743000, "total_liabilities": 1420215000, "total_debt": 891993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 565041000, "total_equity": 3134217000, "shares_outstanding": 188881000, "operating_cash_flow": 41028000, "stock_based_compensation": 10177000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 201039000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118081000, "free_cash_flow": 106785000, "net_change_in_cash": 123986000 }, "raw_data": { "income": { "ebit": "37515000", "ebitda": "125892000", "netIncome": "-22870000", "grossProfit": "405955000", "depreciation": "None", "totalRevenue": "822447000", "costOfRevenue": "416492000", "interestIncome": "3166000", "incomeBeforeTax": "-22042000", "interestExpense": "55961000", "operatingIncome": "37515000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "828000", "reportedCurrency": "USD", "netInterestIncome": "-52795000", "nonInterestIncome": "None", "operatingExpenses": "368440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26039000", "otherNonOperatingIncome": "-6762000", "costofGoodsAndServicesSold": "416492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88377000", "sellingGeneralAndAdministrative": "201179000", "netIncomeFromContinuingOperations": "-22870000" }, "balance": { "goodwill": "2137496000", "inventory": "133812000", "commonStock": "34599000", "currentDebt": "None", "investments": "None", "totalAssets": "4554432000", "longTermDebt": "885439000", "shortTermDebt": "6554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "1605102000", "reportedCurrency": "USD", "retainedEarnings": "565041000", "totalLiabilities": "1420215000", "otherCurrentAssets": "53297000", "totalCurrentAssets": "585931000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "82329000", "currentNetReceivables": "153253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3968501000", "currentAccountsPayable": "76669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "198749000", "shortLongTermDebtTotal": "897528000", "totalShareholderEquity": "3134217000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "50682000", "totalCurrentLiabilities": "145472000", "otherNonCurrentLiabilities": "35877000", "totalNonCurrentLiabilities": "1274743000", "cashAndShortTermInvestments": "163240000", "commonStockSharesOutstanding": "188881000", "intangibleAssetsExcludingGoodwill": "1605102000", "cashAndCashEquivalentsAtCarryingValue": "163240000", "accumulatedDepreciationAmortizationPPE": "-120118000" }, "cashflow": { "netIncome": "-22870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "9955000", "operatingCashflow": "41028000", "capitalExpenditures": "65757000", "changeInReceivables": "-53879000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118081000", "cashflowFromInvestment": "201039000", "stockBasedCompensation": "10177000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "123986000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90474000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 527159000, "cost_of_revenue": 284146000, "gross_profit": 243013000, "ebit": 60207000, "ebitda": 83901000, "pretax_income": 60207000, "tax_provision": 11900000, "net_income": 48307000, "net_income_to_common": 48307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44473000, "total_current_assets": 626798000, "total_assets": 992929000, "short_term_debt": 2880000, "long_term_debt": null, "total_debt": 2880000, "total_liabilities": 105555000, "total_equity": 887374000, "shares_outstanding": 108020000, "goodwill_and_intangibles": 250207000 }, "cash_flow": { "operating_cash_flow": 68038000, "capital_expenditure": 24429000, "free_cash_flow": 92467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129336, "ticker_id": 7307, "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60207000", "ebitda": "83901000", "netIncome": "48307000", "grossProfit": "243013000", "depreciation": "None", "totalRevenue": "527159000", "costOfRevenue": "284146000", "interestIncome": "1267000", "incomeBeforeTax": "60207000", "interestExpense": "72000", "operatingIncome": "58618000", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "1267000", "nonInterestIncome": "None", "operatingExpenses": "184395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17049000", "otherNonOperatingIncome": "322000", "costofGoodsAndServicesSold": "284146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23694000", "sellingGeneralAndAdministrative": "82742000", "netIncomeFromContinuingOperations": "48307000" }, "balance": { "goodwill": "142704000", "inventory": "122313000", "commonStock": "17248000", "currentDebt": "None", "investments": "None", "totalAssets": "992929000", "longTermDebt": "None", "shortTermDebt": "2880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "107503000", "reportedCurrency": "USD", "retainedEarnings": "587911000", "totalLiabilities": "105555000", "otherCurrentAssets": "23760000", "totalCurrentAssets": "626798000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "336578000", "currentNetReceivables": "99674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366131000", "currentAccountsPayable": "34614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "110584000", "shortLongTermDebtTotal": "1441788", "totalShareholderEquity": "887374000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35644000", "totalCurrentLiabilities": "77844000", "otherNonCurrentLiabilities": "10700000", "totalNonCurrentLiabilities": "27711000", "cashAndShortTermInvestments": "44473000", "commonStockSharesOutstanding": "108020000", "intangibleAssetsExcludingGoodwill": "107503000", "cashAndCashEquivalentsAtCarryingValue": "44473000", "accumulatedDepreciationAmortizationPPE": "-104875000" }, "cashflow": { "netIncome": "48307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "-21072000", "operatingCashflow": "68038000", "capitalExpenditures": "24429000", "changeInReceivables": "-7798000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6813000", "cashflowFromInvestment": "-97229000", "stockBasedCompensation": "7154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22378000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7933000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24132000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 527159000, "cost_of_revenue": 284146000, "gross_profit": 243013000, "research_and_development": 17049000, "selling_general_admin": 82742000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60207000, "depreciation_amortisation": 23694000, "ebitda": 83901000, "interest_expense": 72000, "interest_income": null, "other_non_operating": null, "pretax_income": 60207000, "tax_provision": 11900000, "effective_tax_rate": null, "net_income": 48307000, "net_income_continuing_ops": 48307000, "net_income_to_common": 48307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44473000, "short_term_investments": 336578000, "net_receivables": 99674000, "inventory": 122313000, "other_current_assets": null, "total_current_assets": 626798000, "net_ppe": null, "goodwill": 142704000, "intangible_assets": 107503000, "goodwill_and_intangibles": 250207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 366131000, "total_assets": 992929000, "short_term_debt": 2880000, "accounts_payable": 34614000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77844000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27711000, "total_liabilities": 105555000, "total_debt": 2880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 587911000, "total_equity": 887374000, "shares_outstanding": 108020000, "operating_cash_flow": 68038000, "stock_based_compensation": 7154000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6813000, "free_cash_flow": 92467000, "net_change_in_cash": -22378000 }, "raw_data": { "income": { "ebit": "60207000", "ebitda": "83901000", "netIncome": "48307000", "grossProfit": "243013000", "depreciation": "None", "totalRevenue": "527159000", "costOfRevenue": "284146000", "interestIncome": "1267000", "incomeBeforeTax": "60207000", "interestExpense": "72000", "operatingIncome": "58618000", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "1267000", "nonInterestIncome": "None", "operatingExpenses": "184395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17049000", "otherNonOperatingIncome": "322000", "costofGoodsAndServicesSold": "284146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23694000", "sellingGeneralAndAdministrative": "82742000", "netIncomeFromContinuingOperations": "48307000" }, "balance": { "goodwill": "142704000", "inventory": "122313000", "commonStock": "17248000", "currentDebt": "None", "investments": "None", "totalAssets": "992929000", "longTermDebt": "None", "shortTermDebt": "2880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "107503000", "reportedCurrency": "USD", "retainedEarnings": "587911000", "totalLiabilities": "105555000", "otherCurrentAssets": "23760000", "totalCurrentAssets": "626798000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "336578000", "currentNetReceivables": "99674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366131000", "currentAccountsPayable": "34614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "110584000", "shortLongTermDebtTotal": "1441788", "totalShareholderEquity": "887374000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35644000", "totalCurrentLiabilities": "77844000", "otherNonCurrentLiabilities": "10700000", "totalNonCurrentLiabilities": "27711000", "cashAndShortTermInvestments": "44473000", "commonStockSharesOutstanding": "108020000", "intangibleAssetsExcludingGoodwill": "107503000", "cashAndCashEquivalentsAtCarryingValue": "44473000", "accumulatedDepreciationAmortizationPPE": "-104875000" }, "cashflow": { "netIncome": "48307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "-21072000", "operatingCashflow": "68038000", "capitalExpenditures": "24429000", "changeInReceivables": "-7798000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6813000", "cashflowFromInvestment": "-97229000", "stockBasedCompensation": "7154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22378000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7933000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24132000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 468459000, "cost_of_revenue": 253403000, "gross_profit": 215056000, "ebit": 75268000, "ebitda": 96309000, "pretax_income": 75268000, "tax_provision": 14386000, "net_income": 60882000, "net_income_to_common": 60882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75602000, "total_current_assets": 591451000, "total_assets": 920192000, "short_term_debt": 1285000, "long_term_debt": null, "total_debt": 1285000, "total_liabilities": 79815000, "total_equity": 840377000, "shares_outstanding": 107120000, "goodwill_and_intangibles": 223792000 }, "cash_flow": { "operating_cash_flow": 81089000, "capital_expenditure": 26712000, "free_cash_flow": 107801000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129341, "ticker_id": 7307, "period_end_date": "2021-05-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75268000", "ebitda": "96309000", "netIncome": "60882000", "grossProfit": "215056000", "depreciation": "None", "totalRevenue": "468459000", "costOfRevenue": "253403000", "interestIncome": "1614000", "incomeBeforeTax": "75268000", "interestExpense": "78000", "operatingIncome": "74169000", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "14386000", "reportedCurrency": "USD", "netInterestIncome": "1614000", "nonInterestIncome": "None", "operatingExpenses": "140887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16247000", "otherNonOperatingIncome": "-515000", "costofGoodsAndServicesSold": "253403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21041000", "sellingGeneralAndAdministrative": "51197000", "netIncomeFromContinuingOperations": "60882000" }, "balance": { "goodwill": "131476000", "inventory": "100701000", "commonStock": "17195000", "currentDebt": "None", "investments": "None", "totalAssets": "920192000", "longTermDebt": "None", "shortTermDebt": "1285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "92316000", "reportedCurrency": "USD", "retainedEarnings": "539604000", "totalLiabilities": "79815000", "otherCurrentAssets": "17840000", "totalCurrentAssets": "591451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "305485000", "currentNetReceivables": "91823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328741000", "currentAccountsPayable": "23900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100453000", "shortLongTermDebtTotal": "1286207", "totalShareholderEquity": "840377000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23162000", "totalCurrentLiabilities": "53599000", "otherNonCurrentLiabilities": "4299000", "totalNonCurrentLiabilities": "26216000", "cashAndShortTermInvestments": "75602000", "commonStockSharesOutstanding": "107120000", "intangibleAssetsExcludingGoodwill": "92316000", "cashAndCashEquivalentsAtCarryingValue": "75602000", "accumulatedDepreciationAmortizationPPE": "-97809000" }, "cashflow": { "netIncome": "60882000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "2450000", "operatingCashflow": "81089000", "capitalExpenditures": "26712000", "changeInReceivables": "-2595000", "changeInExchangeRate": "264000", "cashflowFromFinancing": "33544000", "cashflowFromInvestment": "-105564000", "stockBasedCompensation": "6437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9333000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468459000, "cost_of_revenue": 253403000, "gross_profit": 215056000, "research_and_development": 16247000, "selling_general_admin": 51197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75268000, "depreciation_amortisation": 21041000, "ebitda": 96309000, "interest_expense": 78000, "interest_income": null, "other_non_operating": null, "pretax_income": 75268000, "tax_provision": 14386000, "effective_tax_rate": null, "net_income": 60882000, "net_income_continuing_ops": 60882000, "net_income_to_common": 60882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75602000, "short_term_investments": 305485000, "net_receivables": 91823000, "inventory": 100701000, "other_current_assets": null, "total_current_assets": 591451000, "net_ppe": null, "goodwill": 131476000, "intangible_assets": 92316000, "goodwill_and_intangibles": 223792000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328741000, "total_assets": 920192000, "short_term_debt": 1285000, "accounts_payable": 23900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53599000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26216000, "total_liabilities": 79815000, "total_debt": 1285000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 539604000, "total_equity": 840377000, "shares_outstanding": 107120000, "operating_cash_flow": 81089000, "stock_based_compensation": 6437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33544000, "free_cash_flow": 107801000, "net_change_in_cash": 9333000 }, "raw_data": { "income": { "ebit": "75268000", "ebitda": "96309000", "netIncome": "60882000", "grossProfit": "215056000", "depreciation": "None", "totalRevenue": "468459000", "costOfRevenue": "253403000", "interestIncome": "1614000", "incomeBeforeTax": "75268000", "interestExpense": "78000", "operatingIncome": "74169000", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "14386000", "reportedCurrency": "USD", "netInterestIncome": "1614000", "nonInterestIncome": "None", "operatingExpenses": "140887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16247000", "otherNonOperatingIncome": "-515000", "costofGoodsAndServicesSold": "253403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21041000", "sellingGeneralAndAdministrative": "51197000", "netIncomeFromContinuingOperations": "60882000" }, "balance": { "goodwill": "131476000", "inventory": "100701000", "commonStock": "17195000", "currentDebt": "None", "investments": "None", "totalAssets": "920192000", "longTermDebt": "None", "shortTermDebt": "1285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "92316000", "reportedCurrency": "USD", "retainedEarnings": "539604000", "totalLiabilities": "79815000", "otherCurrentAssets": "17840000", "totalCurrentAssets": "591451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "305485000", "currentNetReceivables": "91823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328741000", "currentAccountsPayable": "23900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100453000", "shortLongTermDebtTotal": "1286207", "totalShareholderEquity": "840377000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23162000", "totalCurrentLiabilities": "53599000", "otherNonCurrentLiabilities": "4299000", "totalNonCurrentLiabilities": "26216000", "cashAndShortTermInvestments": "75602000", "commonStockSharesOutstanding": "107120000", "intangibleAssetsExcludingGoodwill": "92316000", "cashAndCashEquivalentsAtCarryingValue": "75602000", "accumulatedDepreciationAmortizationPPE": "-97809000" }, "cashflow": { "netIncome": "60882000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "2450000", "operatingCashflow": "81089000", "capitalExpenditures": "26712000", "changeInReceivables": "-2595000", "changeInExchangeRate": "264000", "cashflowFromFinancing": "33544000", "cashflowFromInvestment": "-105564000", "stockBasedCompensation": "6437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9333000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21041000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 418170000, "cost_of_revenue": 221891000, "gross_profit": 196279000, "ebit": 72305000, "ebitda": 90701000, "pretax_income": 72305000, "tax_provision": 12830000, "net_income": 59475000, "net_income_to_common": 59475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66269000, "total_current_assets": 537406000, "total_assets": 797182000, "short_term_debt": 1054000, "long_term_debt": null, "total_debt": 1054000, "total_liabilities": 72005000, "total_equity": 725177000, "shares_outstanding": 105720000, "goodwill_and_intangibles": 176921000 }, "cash_flow": { "operating_cash_flow": 85878000, "capital_expenditure": 24052000, "free_cash_flow": 109930000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129346, "ticker_id": 7307, "period_end_date": "2020-05-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72305000", "ebitda": "90701000", "netIncome": "59475000", "grossProfit": "196279000", "depreciation": "None", "totalRevenue": "418170000", "costOfRevenue": "221891000", "interestIncome": "5992000", "incomeBeforeTax": "72305000", "interestExpense": "23178000", "operatingIncome": "67523000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "12830000", "reportedCurrency": "USD", "netInterestIncome": "5992000", "nonInterestIncome": "None", "operatingExpenses": "128756000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14750000", "otherNonOperatingIncome": "-1210000", "costofGoodsAndServicesSold": "221891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18396000", "sellingGeneralAndAdministrative": "44331000", "netIncomeFromContinuingOperations": "59475000" }, "balance": { "goodwill": "110340000", "inventory": "95053000", "commonStock": "16943000", "currentDebt": "None", "investments": "None", "totalAssets": "797182000", "longTermDebt": "None", "shortTermDebt": "1054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "66581000", "reportedCurrency": "USD", "retainedEarnings": "478722000", "totalLiabilities": "72005000", "otherCurrentAssets": "13999000", "totalCurrentAssets": "537406000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "277404000", "currentNetReceivables": "84681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259776000", "currentAccountsPayable": "25650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78671000", "shortLongTermDebtTotal": "1054913", "totalShareholderEquity": "725177000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20329000", "totalCurrentLiabilities": "48489000", "otherNonCurrentLiabilities": "5391000", "totalNonCurrentLiabilities": "23516000", "cashAndShortTermInvestments": "66269000", "commonStockSharesOutstanding": "105720000", "intangibleAssetsExcludingGoodwill": "66581000", "cashAndCashEquivalentsAtCarryingValue": "66269000", "accumulatedDepreciationAmortizationPPE": "-75309000" }, "cashflow": { "netIncome": "59475000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "-10011000", "operatingCashflow": "85878000", "capitalExpenditures": "24052000", "changeInReceivables": "-2881000", "changeInExchangeRate": "-1917000", "cashflowFromFinancing": "29405000", "cashflowFromInvestment": "-88785000", "stockBasedCompensation": "6468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24581000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "29405000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 418170000, "cost_of_revenue": 221891000, "gross_profit": 196279000, "research_and_development": 14750000, "selling_general_admin": 44331000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72305000, "depreciation_amortisation": 18396000, "ebitda": 90701000, "interest_expense": 23178000, "interest_income": null, "other_non_operating": null, "pretax_income": 72305000, "tax_provision": 12830000, "effective_tax_rate": null, "net_income": 59475000, "net_income_continuing_ops": 59475000, "net_income_to_common": 59475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66269000, "short_term_investments": 277404000, "net_receivables": 84681000, "inventory": 95053000, "other_current_assets": null, "total_current_assets": 537406000, "net_ppe": null, "goodwill": 110340000, "intangible_assets": 66581000, "goodwill_and_intangibles": 176921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 259776000, "total_assets": 797182000, "short_term_debt": 1054000, "accounts_payable": 25650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48489000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23516000, "total_liabilities": 72005000, "total_debt": 1054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 478722000, "total_equity": 725177000, "shares_outstanding": 105720000, "operating_cash_flow": 85878000, "stock_based_compensation": 6468000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24052000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88785000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29405000, "free_cash_flow": 109930000, "net_change_in_cash": 24581000 }, "raw_data": { "income": { "ebit": "72305000", "ebitda": "90701000", "netIncome": "59475000", "grossProfit": "196279000", "depreciation": "None", "totalRevenue": "418170000", "costOfRevenue": "221891000", "interestIncome": "5992000", "incomeBeforeTax": "72305000", "interestExpense": "23178000", "operatingIncome": "67523000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "12830000", "reportedCurrency": "USD", "netInterestIncome": "5992000", "nonInterestIncome": "None", "operatingExpenses": "128756000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14750000", "otherNonOperatingIncome": "-1210000", "costofGoodsAndServicesSold": "221891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18396000", "sellingGeneralAndAdministrative": "44331000", "netIncomeFromContinuingOperations": "59475000" }, "balance": { "goodwill": "110340000", "inventory": "95053000", "commonStock": "16943000", "currentDebt": "None", "investments": "None", "totalAssets": "797182000", "longTermDebt": "None", "shortTermDebt": "1054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "66581000", "reportedCurrency": "USD", "retainedEarnings": "478722000", "totalLiabilities": "72005000", "otherCurrentAssets": "13999000", "totalCurrentAssets": "537406000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "277404000", "currentNetReceivables": "84681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259776000", "currentAccountsPayable": "25650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78671000", "shortLongTermDebtTotal": "1054913", "totalShareholderEquity": "725177000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20329000", "totalCurrentLiabilities": "48489000", "otherNonCurrentLiabilities": "5391000", "totalNonCurrentLiabilities": "23516000", "cashAndShortTermInvestments": "66269000", "commonStockSharesOutstanding": "105720000", "intangibleAssetsExcludingGoodwill": "66581000", "cashAndCashEquivalentsAtCarryingValue": "66269000", "accumulatedDepreciationAmortizationPPE": "-75309000" }, "cashflow": { "netIncome": "59475000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "-10011000", "operatingCashflow": "85878000", "capitalExpenditures": "24052000", "changeInReceivables": "-2881000", "changeInExchangeRate": "-1917000", "cashflowFromFinancing": "29405000", "cashflowFromInvestment": "-88785000", "stockBasedCompensation": "6468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24581000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "29405000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-05-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 414186000, "cost_of_revenue": 222266000, "gross_profit": 191920000, "ebit": 72959000, "ebitda": 90583000, "pretax_income": 72959000, "tax_provision": 12783000, "net_income": 60176000, "net_income_to_common": 60176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41688000, "total_current_assets": 449529000, "total_assets": 695740000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 57841000, "total_equity": 637899000, "shares_outstanding": 104850000, "goodwill_and_intangibles": 171225000 }, "cash_flow": { "operating_cash_flow": 63842000, "capital_expenditure": 14661000, "free_cash_flow": 78503000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129351, "ticker_id": 7307, "period_end_date": "2019-05-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72959000", "ebitda": "90583000", "netIncome": "60176000", "grossProfit": "191920000", "depreciation": "None", "totalRevenue": "414186000", "costOfRevenue": "222266000", "interestIncome": "4683000", "incomeBeforeTax": "72959000", "interestExpense": "22489000", "operatingIncome": "68094000", "fiscalDateEnding": "2019-05-31", "incomeTaxExpense": "12783000", "reportedCurrency": "USD", "netInterestIncome": "4683000", "nonInterestIncome": "None", "operatingExpenses": "123826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12805000", "otherNonOperatingIncome": "182000", "costofGoodsAndServicesSold": "222266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17624000", "sellingGeneralAndAdministrative": "40791000", "netIncomeFromContinuingOperations": "60176000" }, "balance": { "goodwill": "103619000", "inventory": "85992000", "commonStock": "8355000", "currentDebt": "None", "investments": "None", "totalAssets": "695740000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-05-31", "intangibleAssets": "67606000", "reportedCurrency": "USD", "retainedEarnings": "419247000", "totalLiabilities": "57841000", "otherCurrentAssets": "13431000", "totalCurrentAssets": "449529000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "225836000", "currentNetReceivables": "82582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "246211000", "currentAccountsPayable": "19063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "74847000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "637899000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18587000", "totalCurrentLiabilities": "38251000", "otherNonCurrentLiabilities": "3972000", "totalNonCurrentLiabilities": "19590000", "cashAndShortTermInvestments": "41688000", "commonStockSharesOutstanding": "104850000", "intangibleAssetsExcludingGoodwill": "67606000", "cashAndCashEquivalentsAtCarryingValue": "41688000", "accumulatedDepreciationAmortizationPPE": "-65623000" }, "cashflow": { "netIncome": "60176000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-05-31", "reportedCurrency": "USD", "changeInInventory": "-10437000", "operatingCashflow": "63842000", "capitalExpenditures": "14661000", "changeInReceivables": "-4025000", "changeInExchangeRate": "21000", "cashflowFromFinancing": "13899000", "cashflowFromInvestment": "-119148000", "stockBasedCompensation": "5543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41386000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 414186000, "cost_of_revenue": 222266000, "gross_profit": 191920000, "research_and_development": 12805000, "selling_general_admin": 40791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72959000, "depreciation_amortisation": 17624000, "ebitda": 90583000, "interest_expense": 22489000, "interest_income": null, "other_non_operating": null, "pretax_income": 72959000, "tax_provision": 12783000, "effective_tax_rate": null, "net_income": 60176000, "net_income_continuing_ops": 60176000, "net_income_to_common": 60176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41688000, "short_term_investments": 225836000, "net_receivables": 82582000, "inventory": 85992000, "other_current_assets": null, "total_current_assets": 449529000, "net_ppe": null, "goodwill": 103619000, "intangible_assets": 67606000, "goodwill_and_intangibles": 171225000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 246211000, "total_assets": 695740000, "short_term_debt": null, "accounts_payable": 19063000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38251000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19590000, "total_liabilities": 57841000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 419247000, "total_equity": 637899000, "shares_outstanding": 104850000, "operating_cash_flow": 63842000, "stock_based_compensation": 5543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14661000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13899000, "free_cash_flow": 78503000, "net_change_in_cash": -41386000 }, "raw_data": { "income": { "ebit": "72959000", "ebitda": "90583000", "netIncome": "60176000", "grossProfit": "191920000", "depreciation": "None", "totalRevenue": "414186000", "costOfRevenue": "222266000", "interestIncome": "4683000", "incomeBeforeTax": "72959000", "interestExpense": "22489000", "operatingIncome": "68094000", "fiscalDateEnding": "2019-05-31", "incomeTaxExpense": "12783000", "reportedCurrency": "USD", "netInterestIncome": "4683000", "nonInterestIncome": "None", "operatingExpenses": "123826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12805000", "otherNonOperatingIncome": "182000", "costofGoodsAndServicesSold": "222266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17624000", "sellingGeneralAndAdministrative": "40791000", "netIncomeFromContinuingOperations": "60176000" }, "balance": { "goodwill": "103619000", "inventory": "85992000", "commonStock": "8355000", "currentDebt": "None", "investments": "None", "totalAssets": "695740000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-05-31", "intangibleAssets": "67606000", "reportedCurrency": "USD", "retainedEarnings": "419247000", "totalLiabilities": "57841000", "otherCurrentAssets": "13431000", "totalCurrentAssets": "449529000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "225836000", "currentNetReceivables": "82582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "246211000", "currentAccountsPayable": "19063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "74847000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "637899000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18587000", "totalCurrentLiabilities": "38251000", "otherNonCurrentLiabilities": "3972000", "totalNonCurrentLiabilities": "19590000", "cashAndShortTermInvestments": "41688000", "commonStockSharesOutstanding": "104850000", "intangibleAssetsExcludingGoodwill": "67606000", "cashAndCashEquivalentsAtCarryingValue": "41688000", "accumulatedDepreciationAmortizationPPE": "-65623000" }, "cashflow": { "netIncome": "60176000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-05-31", "reportedCurrency": "USD", "changeInInventory": "-10437000", "operatingCashflow": "63842000", "capitalExpenditures": "14661000", "changeInReceivables": "-4025000", "changeInExchangeRate": "21000", "cashflowFromFinancing": "13899000", "cashflowFromInvestment": "-119148000", "stockBasedCompensation": "5543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41386000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-05-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 402252000, "cost_of_revenue": 212000000, "gross_profit": 190252000, "ebit": 70194000, "ebitda": 87252000, "pretax_income": 73465000, "tax_provision": 10250000, "net_income": 63145000, "net_income_to_common": 63145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83074000, "total_current_assets": 375789000, "total_assets": 618009000, "short_term_debt": null, "long_term_debt": 0, "total_debt": 0, "total_liabilities": 57834000, "total_equity": 560175000, "shares_outstanding": 104371901, "goodwill_and_intangibles": 169151000 }, "cash_flow": { "operating_cash_flow": 69131000, "capital_expenditure": 20946000, "free_cash_flow": 90077000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129356, "ticker_id": 7307, "period_end_date": "2018-05-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70194000", "ebitda": "87252000", "netIncome": "63145000", "grossProfit": "190252000", "depreciation": "None", "totalRevenue": "402252000", "costOfRevenue": "212000000", "interestIncome": "2043000", "incomeBeforeTax": "73465000", "interestExpense": "0", "operatingIncome": "70194000", "fiscalDateEnding": "2018-05-31", "incomeTaxExpense": "10250000", "reportedCurrency": "USD", "netInterestIncome": "2043000", "nonInterestIncome": "None", "operatingExpenses": "120058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10855000", "otherNonOperatingIncome": "1228000", "costofGoodsAndServicesSold": "212000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17058000", "sellingGeneralAndAdministrative": "38294000", "netIncomeFromContinuingOperations": "63215000" }, "balance": { "goodwill": "99558000", "inventory": "76005000", "commonStock": "8278000", "currentDebt": "None", "investments": "None", "totalAssets": "618009000", "longTermDebt": "0", "shortTermDebt": "None", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-05-31", "intangibleAssets": "69593000", "reportedCurrency": "USD", "retainedEarnings": "359071000", "totalLiabilities": "57834000", "otherCurrentAssets": "9888000", "totalCurrentAssets": "375789000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "127736000", "currentNetReceivables": "79086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242220000", "currentAccountsPayable": "20750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73069000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "560175000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17773000", "totalCurrentLiabilities": "38688000", "otherNonCurrentLiabilities": "5043000", "totalNonCurrentLiabilities": "19146000", "cashAndShortTermInvestments": "83074000", "commonStockSharesOutstanding": "104371901", "intangibleAssetsExcludingGoodwill": "69593000", "cashAndCashEquivalentsAtCarryingValue": "83074000", "accumulatedDepreciationAmortizationPPE": "-56802000" }, "cashflow": { "netIncome": "63215000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-05-31", "reportedCurrency": "USD", "changeInInventory": "-2647000", "operatingCashflow": "69131000", "capitalExpenditures": "20946000", "changeInReceivables": "-10233000", "changeInExchangeRate": "-3380000", "cashflowFromFinancing": "22838000", "cashflowFromInvestment": "-83082000", "stockBasedCompensation": "4909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5507000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 402252000, "cost_of_revenue": 212000000, "gross_profit": 190252000, "research_and_development": 10855000, "selling_general_admin": 38294000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70194000, "depreciation_amortisation": 17058000, "ebitda": 87252000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 73465000, "tax_provision": 10250000, "effective_tax_rate": null, "net_income": 63145000, "net_income_continuing_ops": 63215000, "net_income_to_common": 63145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83074000, "short_term_investments": 127736000, "net_receivables": 79086000, "inventory": 76005000, "other_current_assets": null, "total_current_assets": 375789000, "net_ppe": null, "goodwill": 99558000, "intangible_assets": 69593000, "goodwill_and_intangibles": 169151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 242220000, "total_assets": 618009000, "short_term_debt": null, "accounts_payable": 20750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38688000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19146000, "total_liabilities": 57834000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": 359071000, "total_equity": 560175000, "shares_outstanding": 104371901, "operating_cash_flow": 69131000, "stock_based_compensation": 4909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20946000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83082000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22838000, "free_cash_flow": 90077000, "net_change_in_cash": 5507000 }, "raw_data": { "income": { "ebit": "70194000", "ebitda": "87252000", "netIncome": "63145000", "grossProfit": "190252000", "depreciation": "None", "totalRevenue": "402252000", "costOfRevenue": "212000000", "interestIncome": "2043000", "incomeBeforeTax": "73465000", "interestExpense": "0", "operatingIncome": "70194000", "fiscalDateEnding": "2018-05-31", "incomeTaxExpense": "10250000", "reportedCurrency": "USD", "netInterestIncome": "2043000", "nonInterestIncome": "None", "operatingExpenses": "120058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10855000", "otherNonOperatingIncome": "1228000", "costofGoodsAndServicesSold": "212000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17058000", "sellingGeneralAndAdministrative": "38294000", "netIncomeFromContinuingOperations": "63215000" }, "balance": { "goodwill": "99558000", "inventory": "76005000", "commonStock": "8278000", "currentDebt": "None", "investments": "None", "totalAssets": "618009000", "longTermDebt": "0", "shortTermDebt": "None", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-05-31", "intangibleAssets": "69593000", "reportedCurrency": "USD", "retainedEarnings": "359071000", "totalLiabilities": "57834000", "otherCurrentAssets": "9888000", "totalCurrentAssets": "375789000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "127736000", "currentNetReceivables": "79086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242220000", "currentAccountsPayable": "20750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73069000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "560175000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17773000", "totalCurrentLiabilities": "38688000", "otherNonCurrentLiabilities": "5043000", "totalNonCurrentLiabilities": "19146000", "cashAndShortTermInvestments": "83074000", "commonStockSharesOutstanding": "104371901", "intangibleAssetsExcludingGoodwill": "69593000", "cashAndCashEquivalentsAtCarryingValue": "83074000", "accumulatedDepreciationAmortizationPPE": "-56802000" }, "cashflow": { "netIncome": "63215000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-05-31", "reportedCurrency": "USD", "changeInInventory": "-2647000", "operatingCashflow": "69131000", "capitalExpenditures": "20946000", "changeInReceivables": "-10233000", "changeInExchangeRate": "-3380000", "cashflowFromFinancing": "22838000", "cashflowFromInvestment": "-83082000", "stockBasedCompensation": "4909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5507000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17058000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 211200000, "cost_of_revenue": 112200000, "gross_profit": 99000000, "ebit": -3300000, "ebitda": 25600000, "pretax_income": -20300000, "tax_provision": -3300000, "net_income": -17000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159900000, "total_current_assets": 590000000, "total_assets": 3359000000, "short_term_debt": null, "long_term_debt": 793300000, "total_debt": 793300000, "total_liabilities": 1256600000, "total_equity": 2102400000, "shares_outstanding": 217700000, "goodwill_and_intangibles": 2389600000 }, "cash_flow": { "operating_cash_flow": 22703000, "capital_expenditure": 11629000, "free_cash_flow": 34332000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129317, "ticker_id": 7307, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3300000", "ebitda": "25600000", "netIncome": "-17000000", "grossProfit": "99000000", "depreciation": "None", "totalRevenue": "211200000", "costOfRevenue": "112200000", "interestIncome": "None", "incomeBeforeTax": "-20300000", "interestExpense": "13900000", "operatingIncome": "-3300000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "102300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28900000", "sellingGeneralAndAdministrative": "60300000", "netIncomeFromContinuingOperations": "-17000000" }, "balance": { "goodwill": "1047800000", "inventory": "161700000", "commonStock": "34800000", "currentDebt": "None", "investments": "None", "totalAssets": "3359000000", "longTermDebt": "793300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "1341800000", "reportedCurrency": "USD", "retainedEarnings": "-533000000", "totalLiabilities": "1256600000", "otherCurrentAssets": "131300000", "totalCurrentAssets": "590000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2769000000", "currentAccountsPayable": "75200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2102400000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "61600000", "totalCurrentLiabilities": "150600000", "otherNonCurrentLiabilities": "43500000", "totalNonCurrentLiabilities": "1106000000", "cashAndShortTermInvestments": "159900000", "commonStockSharesOutstanding": "217700000", "intangibleAssetsExcludingGoodwill": "1341800000", "cashAndCashEquivalentsAtCarryingValue": "159900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "4795000", "operatingCashflow": "22703000", "capitalExpenditures": "11629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "744000", "cashflowFromInvestment": "-11556000", "stockBasedCompensation": "1100000", "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": "28918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211200000, "cost_of_revenue": 112200000, "gross_profit": 99000000, "research_and_development": 3800000, "selling_general_admin": 60300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3300000, "depreciation_amortisation": 28900000, "ebitda": 25600000, "interest_expense": 13900000, "interest_income": null, "other_non_operating": null, "pretax_income": -20300000, "tax_provision": -3300000, "effective_tax_rate": null, "net_income": -17000000, "net_income_continuing_ops": -17000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159900000, "short_term_investments": null, "net_receivables": 137100000, "inventory": 161700000, "other_current_assets": null, "total_current_assets": 590000000, "net_ppe": null, "goodwill": 1047800000, "intangible_assets": 1341800000, "goodwill_and_intangibles": 2389600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2769000000, "total_assets": 3359000000, "short_term_debt": null, "accounts_payable": 75200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150600000, "long_term_debt": 793300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1106000000, "total_liabilities": 1256600000, "total_debt": 793300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -533000000, "total_equity": 2102400000, "shares_outstanding": 217700000, "operating_cash_flow": 22703000, "stock_based_compensation": 1100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11556000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 744000, "free_cash_flow": 34332000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3300000", "ebitda": "25600000", "netIncome": "-17000000", "grossProfit": "99000000", "depreciation": "None", "totalRevenue": "211200000", "costOfRevenue": "112200000", "interestIncome": "None", "incomeBeforeTax": "-20300000", "interestExpense": "13900000", "operatingIncome": "-3300000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-3300000", "reportedCurrency": "USD", "netInterestIncome": "-13900000", "nonInterestIncome": "None", "operatingExpenses": "102300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28900000", "sellingGeneralAndAdministrative": "60300000", "netIncomeFromContinuingOperations": "-17000000" }, "balance": { "goodwill": "1047800000", "inventory": "161700000", "commonStock": "34800000", "currentDebt": "None", "investments": "None", "totalAssets": "3359000000", "longTermDebt": "793300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "1341800000", "reportedCurrency": "USD", "retainedEarnings": "-533000000", "totalLiabilities": "1256600000", "otherCurrentAssets": "131300000", "totalCurrentAssets": "590000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2769000000", "currentAccountsPayable": "75200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2102400000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "61600000", "totalCurrentLiabilities": "150600000", "otherNonCurrentLiabilities": "43500000", "totalNonCurrentLiabilities": "1106000000", "cashAndShortTermInvestments": "159900000", "commonStockSharesOutstanding": "217700000", "intangibleAssetsExcludingGoodwill": "1341800000", "cashAndCashEquivalentsAtCarryingValue": "159900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "4795000", "operatingCashflow": "22703000", "capitalExpenditures": "11629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "744000", "cashflowFromInvestment": "-11556000", "stockBasedCompensation": "1100000", "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": "28918000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 224691000, "cost_of_revenue": 118007000, "gross_profit": 106684000, "ebit": -5516000, "ebitda": 23411000, "pretax_income": -20364000, "tax_provision": -4440000, "net_income": -15924000, "net_income_to_common": -15924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145340000, "total_current_assets": 574576000, "total_assets": 3359953000, "short_term_debt": null, "long_term_debt": 792926000, "total_debt": 792926000, "total_liabilities": 1255465000, "total_equity": 2104488000, "shares_outstanding": 217408270, "goodwill_and_intangibles": 2405417000 }, "cash_flow": { "operating_cash_flow": 19444000, "capital_expenditure": 24002000, "free_cash_flow": 43446000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129318, "ticker_id": 7307, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5516000", "ebitda": "23411000", "netIncome": "-15924000", "grossProfit": "106684000", "depreciation": "None", "totalRevenue": "224691000", "costOfRevenue": "118007000", "interestIncome": "592000", "incomeBeforeTax": "-20364000", "interestExpense": "14848000", "operatingIncome": "-5377000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "-4440000", "reportedCurrency": "USD", "netInterestIncome": "-14256000", "nonInterestIncome": "None", "operatingExpenses": "112061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4563000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28927000", "sellingGeneralAndAdministrative": "65208000", "netIncomeFromContinuingOperations": "-15924000" }, "balance": { "goodwill": "1046042000", "inventory": "162766000", "commonStock": "34804000", "currentDebt": "None", "investments": "None", "totalAssets": "3359953000", "longTermDebt": "792926000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "1359375000", "reportedCurrency": "USD", "retainedEarnings": "-516010000", "totalLiabilities": "1255465000", "otherCurrentAssets": "134470000", "totalCurrentAssets": "574576000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2785377000", "currentAccountsPayable": "63040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "792926000", "totalShareholderEquity": "2104488000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "71173000", "totalCurrentLiabilities": "147050000", "otherNonCurrentLiabilities": "41542000", "totalNonCurrentLiabilities": "1108415000", "cashAndShortTermInvestments": "145340000", "commonStockSharesOutstanding": "217408270", "intangibleAssetsExcludingGoodwill": "1359375000", "cashAndCashEquivalentsAtCarryingValue": "145340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15924000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "18663000", "operatingCashflow": "19444000", "capitalExpenditures": "24002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-451000", "cashflowFromInvestment": "-11669000", "stockBasedCompensation": "4338000", "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": "28927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224691000, "cost_of_revenue": 118007000, "gross_profit": 106684000, "research_and_development": 4563000, "selling_general_admin": 65208000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5516000, "depreciation_amortisation": 28927000, "ebitda": 23411000, "interest_expense": 14848000, "interest_income": null, "other_non_operating": null, "pretax_income": -20364000, "tax_provision": -4440000, "effective_tax_rate": null, "net_income": -15924000, "net_income_continuing_ops": -15924000, "net_income_to_common": -15924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145340000, "short_term_investments": null, "net_receivables": 132000000, "inventory": 162766000, "other_current_assets": null, "total_current_assets": 574576000, "net_ppe": null, "goodwill": 1046042000, "intangible_assets": 1359375000, "goodwill_and_intangibles": 2405417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2785377000, "total_assets": 3359953000, "short_term_debt": null, "accounts_payable": 63040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147050000, "long_term_debt": 792926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1108415000, "total_liabilities": 1255465000, "total_debt": 792926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -516010000, "total_equity": 2104488000, "shares_outstanding": 217408270, "operating_cash_flow": 19444000, "stock_based_compensation": 4338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11669000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -451000, "free_cash_flow": 43446000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5516000", "ebitda": "23411000", "netIncome": "-15924000", "grossProfit": "106684000", "depreciation": "None", "totalRevenue": "224691000", "costOfRevenue": "118007000", "interestIncome": "592000", "incomeBeforeTax": "-20364000", "interestExpense": "14848000", "operatingIncome": "-5377000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "-4440000", "reportedCurrency": "USD", "netInterestIncome": "-14256000", "nonInterestIncome": "None", "operatingExpenses": "112061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4563000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28927000", "sellingGeneralAndAdministrative": "65208000", "netIncomeFromContinuingOperations": "-15924000" }, "balance": { "goodwill": "1046042000", "inventory": "162766000", "commonStock": "34804000", "currentDebt": "None", "investments": "None", "totalAssets": "3359953000", "longTermDebt": "792926000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "1359375000", "reportedCurrency": "USD", "retainedEarnings": "-516010000", "totalLiabilities": "1255465000", "otherCurrentAssets": "134470000", "totalCurrentAssets": "574576000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2785377000", "currentAccountsPayable": "63040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "792926000", "totalShareholderEquity": "2104488000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "71173000", "totalCurrentLiabilities": "147050000", "otherNonCurrentLiabilities": "41542000", "totalNonCurrentLiabilities": "1108415000", "cashAndShortTermInvestments": "145340000", "commonStockSharesOutstanding": "217408270", "intangibleAssetsExcludingGoodwill": "1359375000", "cashAndCashEquivalentsAtCarryingValue": "145340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15924000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "18663000", "operatingCashflow": "19444000", "capitalExpenditures": "24002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-451000", "cashflowFromInvestment": "-11669000", "stockBasedCompensation": "4338000", "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": "28927000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 209189000, "cost_of_revenue": 137219000, "gross_profit": 71970000, "ebit": 60250000, "ebitda": 89305000, "pretax_income": 43808000, "tax_provision": 7470000, "net_income": 36338000, "net_income_to_common": 36338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138883000, "total_current_assets": 524060000, "total_assets": 3378156000, "short_term_debt": 764000, "long_term_debt": 792530000, "total_debt": 793294000, "total_liabilities": 1259507000, "total_equity": 2118649000, "shares_outstanding": 217040499, "goodwill_and_intangibles": 2455030000 }, "cash_flow": { "operating_cash_flow": 10853000, "capital_expenditure": 24002000, "free_cash_flow": 34855000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129319, "ticker_id": 7307, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60250000", "ebitda": "89305000", "netIncome": "36338000", "grossProfit": "71970000", "depreciation": "None", "totalRevenue": "209189000", "costOfRevenue": "137219000", "interestIncome": "918000", "incomeBeforeTax": "43808000", "interestExpense": "16442000", "operatingIncome": "-15981000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "7470000", "reportedCurrency": "USD", "netInterestIncome": "-15524000", "nonInterestIncome": "None", "operatingExpenses": "87951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5125000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29055000", "sellingGeneralAndAdministrative": "60888000", "netIncomeFromContinuingOperations": "36338000" }, "balance": { "goodwill": "1065889000", "inventory": "193414000", "commonStock": "34768000", "currentDebt": "None", "investments": "None", "totalAssets": "3378156000", "longTermDebt": "792530000", "shortTermDebt": "764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "1389141000", "reportedCurrency": "USD", "retainedEarnings": "-500086000", "totalLiabilities": "1259507000", "otherCurrentAssets": "53304000", "totalCurrentAssets": "524060000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138459000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2854096000", "currentAccountsPayable": "76596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "792530000", "totalShareholderEquity": "2118649000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "53572000", "totalCurrentLiabilities": "146205000", "otherNonCurrentLiabilities": "43519000", "totalNonCurrentLiabilities": "1113302000", "cashAndShortTermInvestments": "138883000", "commonStockSharesOutstanding": "217040499", "intangibleAssetsExcludingGoodwill": "1389141000", "cashAndCashEquivalentsAtCarryingValue": "138883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36338000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-1958000", "operatingCashflow": "10853000", "capitalExpenditures": "24002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99393000", "cashflowFromInvestment": "97725000", "stockBasedCompensation": "4962000", "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": "29055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209189000, "cost_of_revenue": 137219000, "gross_profit": 71970000, "research_and_development": 5125000, "selling_general_admin": 60888000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60250000, "depreciation_amortisation": 29055000, "ebitda": 89305000, "interest_expense": 16442000, "interest_income": null, "other_non_operating": null, "pretax_income": 43808000, "tax_provision": 7470000, "effective_tax_rate": null, "net_income": 36338000, "net_income_continuing_ops": 36338000, "net_income_to_common": 36338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138883000, "short_term_investments": null, "net_receivables": 138459000, "inventory": 193414000, "other_current_assets": null, "total_current_assets": 524060000, "net_ppe": null, "goodwill": 1065889000, "intangible_assets": 1389141000, "goodwill_and_intangibles": 2455030000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2854096000, "total_assets": 3378156000, "short_term_debt": 764000, "accounts_payable": 76596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146205000, "long_term_debt": 792530000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1113302000, "total_liabilities": 1259507000, "total_debt": 793294000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -500086000, "total_equity": 2118649000, "shares_outstanding": 217040499, "operating_cash_flow": 10853000, "stock_based_compensation": 4962000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 97725000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99393000, "free_cash_flow": 34855000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60250000", "ebitda": "89305000", "netIncome": "36338000", "grossProfit": "71970000", "depreciation": "None", "totalRevenue": "209189000", "costOfRevenue": "137219000", "interestIncome": "918000", "incomeBeforeTax": "43808000", "interestExpense": "16442000", "operatingIncome": "-15981000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "7470000", "reportedCurrency": "USD", "netInterestIncome": "-15524000", "nonInterestIncome": "None", "operatingExpenses": "87951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5125000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29055000", "sellingGeneralAndAdministrative": "60888000", "netIncomeFromContinuingOperations": "36338000" }, "balance": { "goodwill": "1065889000", "inventory": "193414000", "commonStock": "34768000", "currentDebt": "None", "investments": "None", "totalAssets": "3378156000", "longTermDebt": "792530000", "shortTermDebt": "764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "1389141000", "reportedCurrency": "USD", "retainedEarnings": "-500086000", "totalLiabilities": "1259507000", "otherCurrentAssets": "53304000", "totalCurrentAssets": "524060000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138459000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2854096000", "currentAccountsPayable": "76596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "792530000", "totalShareholderEquity": "2118649000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "53572000", "totalCurrentLiabilities": "146205000", "otherNonCurrentLiabilities": "43519000", "totalNonCurrentLiabilities": "1113302000", "cashAndShortTermInvestments": "138883000", "commonStockSharesOutstanding": "217040499", "intangibleAssetsExcludingGoodwill": "1389141000", "cashAndCashEquivalentsAtCarryingValue": "138883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36338000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-1958000", "operatingCashflow": "10853000", "capitalExpenditures": "24002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99393000", "cashflowFromInvestment": "97725000", "stockBasedCompensation": "4962000", "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": "29055000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 225459000, "cost_of_revenue": 132604000, "gross_profit": 92855000, "ebit": -614073000, "ebitda": -583812000, "pretax_income": -631202000, "tax_provision": -19006000, "net_income": -612196000, "net_income_to_common": -612196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129004000, "total_current_assets": 576937000, "total_assets": 3443836000, "short_term_debt": 27368000, "long_term_debt": 874810000, "total_debt": 902178000, "total_liabilities": 1372582000, "total_equity": 2071254000, "shares_outstanding": 217040499, "goodwill_and_intangibles": 2475387000 }, "cash_flow": { "operating_cash_flow": 16542000, "capital_expenditure": 16136000, "free_cash_flow": 32678000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129320, "ticker_id": 7307, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-614073000", "ebitda": "-583812000", "netIncome": "-612196000", "grossProfit": "92855000", "depreciation": "None", "totalRevenue": "225459000", "costOfRevenue": "132604000", "interestIncome": "644000", "incomeBeforeTax": "-631202000", "interestExpense": "17129000", "operatingIncome": "-13254000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-19006000", "reportedCurrency": "USD", "netInterestIncome": "-16485000", "nonInterestIncome": "None", "operatingExpenses": "106109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6307000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30261000", "sellingGeneralAndAdministrative": "52943000", "netIncomeFromContinuingOperations": "-612196000" }, "balance": { "goodwill": "1064902000", "inventory": "190859000", "commonStock": "34728000", "currentDebt": "None", "investments": "None", "totalAssets": "3443836000", "longTermDebt": "874810000", "shortTermDebt": "27368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "1410485000", "reportedCurrency": "USD", "retainedEarnings": "-536424000", "totalLiabilities": "1372582000", "otherCurrentAssets": "103690000", "totalCurrentAssets": "576937000", "currentLongTermDebt": "19301000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "153384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2866899000", "currentAccountsPayable": "79605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "912612000", "totalShareholderEquity": "2071254000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55881000", "totalCurrentLiabilities": "174011000", "otherNonCurrentLiabilities": "42854000", "totalNonCurrentLiabilities": "1198571000", "cashAndShortTermInvestments": "129004000", "commonStockSharesOutstanding": "217040499", "intangibleAssetsExcludingGoodwill": "1410485000", "cashAndCashEquivalentsAtCarryingValue": "129004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-612196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "9007000", "operatingCashflow": "16542000", "capitalExpenditures": "16136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2113000", "cashflowFromInvestment": "-15929000", "stockBasedCompensation": "4330000", "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": "36450000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225459000, "cost_of_revenue": 132604000, "gross_profit": 92855000, "research_and_development": 6307000, "selling_general_admin": 52943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -614073000, "depreciation_amortisation": 30261000, "ebitda": -583812000, "interest_expense": 17129000, "interest_income": null, "other_non_operating": null, "pretax_income": -631202000, "tax_provision": -19006000, "effective_tax_rate": null, "net_income": -612196000, "net_income_continuing_ops": -612196000, "net_income_to_common": -612196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129004000, "short_term_investments": 0, "net_receivables": 153384000, "inventory": 190859000, "other_current_assets": null, "total_current_assets": 576937000, "net_ppe": null, "goodwill": 1064902000, "intangible_assets": 1410485000, "goodwill_and_intangibles": 2475387000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2866899000, "total_assets": 3443836000, "short_term_debt": 27368000, "accounts_payable": 79605000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174011000, "long_term_debt": 874810000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1198571000, "total_liabilities": 1372582000, "total_debt": 902178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -536424000, "total_equity": 2071254000, "shares_outstanding": 217040499, "operating_cash_flow": 16542000, "stock_based_compensation": 4330000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15929000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2113000, "free_cash_flow": 32678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-614073000", "ebitda": "-583812000", "netIncome": "-612196000", "grossProfit": "92855000", "depreciation": "None", "totalRevenue": "225459000", "costOfRevenue": "132604000", "interestIncome": "644000", "incomeBeforeTax": "-631202000", "interestExpense": "17129000", "operatingIncome": "-13254000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-19006000", "reportedCurrency": "USD", "netInterestIncome": "-16485000", "nonInterestIncome": "None", "operatingExpenses": "106109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6307000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30261000", "sellingGeneralAndAdministrative": "52943000", "netIncomeFromContinuingOperations": "-612196000" }, "balance": { "goodwill": "1064902000", "inventory": "190859000", "commonStock": "34728000", "currentDebt": "None", "investments": "None", "totalAssets": "3443836000", "longTermDebt": "874810000", "shortTermDebt": "27368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "1410485000", "reportedCurrency": "USD", "retainedEarnings": "-536424000", "totalLiabilities": "1372582000", "otherCurrentAssets": "103690000", "totalCurrentAssets": "576937000", "currentLongTermDebt": "19301000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "153384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2866899000", "currentAccountsPayable": "79605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "912612000", "totalShareholderEquity": "2071254000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55881000", "totalCurrentLiabilities": "174011000", "otherNonCurrentLiabilities": "42854000", "totalNonCurrentLiabilities": "1198571000", "cashAndShortTermInvestments": "129004000", "commonStockSharesOutstanding": "217040499", "intangibleAssetsExcludingGoodwill": "1410485000", "cashAndCashEquivalentsAtCarryingValue": "129004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-612196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "9007000", "operatingCashflow": "16542000", "capitalExpenditures": "16136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2113000", "cashflowFromInvestment": "-15929000", "stockBasedCompensation": "4330000", "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": "36450000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 220980000, "cost_of_revenue": 134014999, "gross_profit": 86965000, "ebit": 8010000, "ebitda": 37383000, "pretax_income": -9727000, "tax_provision": 1230000, "net_income": -10957000, "net_income_to_common": -10957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127705000, "total_current_assets": 551713000, "total_assets": 4036336000, "short_term_debt": 2706000, "long_term_debt": 890605000, "total_debt": 893311000, "total_liabilities": 1375989000, "total_equity": 2660347000, "shares_outstanding": 217031907, "goodwill_and_intangibles": 3110942000 }, "cash_flow": { "operating_cash_flow": 19363000, "capital_expenditure": 32869000, "free_cash_flow": 52232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129322, "ticker_id": 7307, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8010000", "ebitda": "37383000", "netIncome": "-10957000", "grossProfit": "86965000", "depreciation": "None", "totalRevenue": "220980000", "costOfRevenue": "134014999", "interestIncome": "699000", "incomeBeforeTax": "-9727000", "interestExpense": "17737000", "operatingIncome": "11988000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "1230000", "reportedCurrency": "USD", "netInterestIncome": "-17038000", "nonInterestIncome": "None", "operatingExpenses": "74977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4473000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134014999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29373000", "sellingGeneralAndAdministrative": "55800000", "netIncomeFromContinuingOperations": "-10957000" }, "balance": { "goodwill": "1671705000", "inventory": "205442000", "commonStock": "34725000", "currentDebt": "None", "investments": "None", "totalAssets": "4036336000", "longTermDebt": "890605000", "shortTermDebt": "2706000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "1439237000", "reportedCurrency": "USD", "retainedEarnings": "75772000", "totalLiabilities": "1375989000", "otherCurrentAssets": "58498000", "totalCurrentAssets": "551713000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "160068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3484623000", "currentAccountsPayable": "72240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "893106000", "totalShareholderEquity": "2660347000", "capitalLeaseObligations": "2501000", "otherCurrentLiabilities": "47561000", "totalCurrentLiabilities": "141200000", "otherNonCurrentLiabilities": "43131000", "totalNonCurrentLiabilities": "1234789000", "cashAndShortTermInvestments": "127705000", "commonStockSharesOutstanding": "217031907", "intangibleAssetsExcludingGoodwill": "1439237000", "cashAndCashEquivalentsAtCarryingValue": "127705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10957000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-7726000", "operatingCashflow": "19363000", "capitalExpenditures": "32869000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "945000", "cashflowFromInvestment": "-32447000", "stockBasedCompensation": "4160000", "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": "29373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 220980000, "cost_of_revenue": 134014999, "gross_profit": 86965000, "research_and_development": 4473000, "selling_general_admin": 55800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8010000, "depreciation_amortisation": 29373000, "ebitda": 37383000, "interest_expense": 17737000, "interest_income": null, "other_non_operating": null, "pretax_income": -9727000, "tax_provision": 1230000, "effective_tax_rate": null, "net_income": -10957000, "net_income_continuing_ops": -10957000, "net_income_to_common": -10957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127705000, "short_term_investments": 0, "net_receivables": 160068000, "inventory": 205442000, "other_current_assets": null, "total_current_assets": 551713000, "net_ppe": null, "goodwill": 1671705000, "intangible_assets": 1439237000, "goodwill_and_intangibles": 3110942000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3484623000, "total_assets": 4036336000, "short_term_debt": 2706000, "accounts_payable": 72240000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141200000, "long_term_debt": 890605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1234789000, "total_liabilities": 1375989000, "total_debt": 893311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 75772000, "total_equity": 2660347000, "shares_outstanding": 217031907, "operating_cash_flow": 19363000, "stock_based_compensation": 4160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32869000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 945000, "free_cash_flow": 52232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8010000", "ebitda": "37383000", "netIncome": "-10957000", "grossProfit": "86965000", "depreciation": "None", "totalRevenue": "220980000", "costOfRevenue": "134014999", "interestIncome": "699000", "incomeBeforeTax": "-9727000", "interestExpense": "17737000", "operatingIncome": "11988000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "1230000", "reportedCurrency": "USD", "netInterestIncome": "-17038000", "nonInterestIncome": "None", "operatingExpenses": "74977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4473000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134014999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29373000", "sellingGeneralAndAdministrative": "55800000", "netIncomeFromContinuingOperations": "-10957000" }, "balance": { "goodwill": "1671705000", "inventory": "205442000", "commonStock": "34725000", "currentDebt": "None", "investments": "None", "totalAssets": "4036336000", "longTermDebt": "890605000", "shortTermDebt": "2706000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "1439237000", "reportedCurrency": "USD", "retainedEarnings": "75772000", "totalLiabilities": "1375989000", "otherCurrentAssets": "58498000", "totalCurrentAssets": "551713000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "160068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3484623000", "currentAccountsPayable": "72240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "893106000", "totalShareholderEquity": "2660347000", "capitalLeaseObligations": "2501000", "otherCurrentLiabilities": "47561000", "totalCurrentLiabilities": "141200000", "otherNonCurrentLiabilities": "43131000", "totalNonCurrentLiabilities": "1234789000", "cashAndShortTermInvestments": "127705000", "commonStockSharesOutstanding": "217031907", "intangibleAssetsExcludingGoodwill": "1439237000", "cashAndCashEquivalentsAtCarryingValue": "127705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10957000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-7726000", "operatingCashflow": "19363000", "capitalExpenditures": "32869000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "945000", "cashflowFromInvestment": "-32447000", "stockBasedCompensation": "4160000", "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": "29373000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 231258000, "cost_of_revenue": 141528000, "gross_profit": 89730000, "ebit": -458431000, "ebitda": -428382000, "pretax_income": -476572000, "tax_provision": -20290000, "net_income": -456282000, "net_income_to_common": -456282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140231000, "total_current_assets": 570447000, "total_assets": 4054092000, "short_term_debt": 5152000, "long_term_debt": 889867000, "total_debt": 895019000, "total_liabilities": 1385022000, "total_equity": 2669070000, "shares_outstanding": 216813788, "goodwill_and_intangibles": 3135664000 }, "cash_flow": { "operating_cash_flow": 40253000, "capital_expenditure": 17157000, "free_cash_flow": 57410000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129323, "ticker_id": 7307, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-458431000", "ebitda": "-428382000", "netIncome": "-456282000", "grossProfit": "89730000", "depreciation": "None", "totalRevenue": "231258000", "costOfRevenue": "141528000", "interestIncome": "774000", "incomeBeforeTax": "-476572000", "interestExpense": "18141000", "operatingIncome": "17067000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "-20290000", "reportedCurrency": "USD", "netInterestIncome": "-17367000", "nonInterestIncome": "None", "operatingExpenses": "72663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5108000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30049000", "sellingGeneralAndAdministrative": "57771000", "netIncomeFromContinuingOperations": "-456282000" }, "balance": { "goodwill": "1672501000", "inventory": "198267000", "commonStock": "34712000", "currentDebt": "None", "investments": "None", "totalAssets": "4054092000", "longTermDebt": "889867000", "shortTermDebt": "5152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "1463163000", "reportedCurrency": "USD", "retainedEarnings": "86729000", "totalLiabilities": "1385022000", "otherCurrentAssets": "67863000", "totalCurrentAssets": "570447000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "164086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3483645000", "currentAccountsPayable": "79574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "892443000", "totalShareholderEquity": "2669070000", "capitalLeaseObligations": "2576000", "otherCurrentLiabilities": "49642000", "totalCurrentLiabilities": "151195000", "otherNonCurrentLiabilities": "41555000", "totalNonCurrentLiabilities": "1233827000", "cashAndShortTermInvestments": "140231000", "commonStockSharesOutstanding": "216813788", "intangibleAssetsExcludingGoodwill": "1463163000", "cashAndCashEquivalentsAtCarryingValue": "140231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-456282000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "-7459000", "operatingCashflow": "40253000", "capitalExpenditures": "17157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1409000", "cashflowFromInvestment": "-17157000", "stockBasedCompensation": "4819000", "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": "30049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 231258000, "cost_of_revenue": 141528000, "gross_profit": 89730000, "research_and_development": 5108000, "selling_general_admin": 57771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -458431000, "depreciation_amortisation": 30049000, "ebitda": -428382000, "interest_expense": 18141000, "interest_income": null, "other_non_operating": null, "pretax_income": -476572000, "tax_provision": -20290000, "effective_tax_rate": null, "net_income": -456282000, "net_income_continuing_ops": -456282000, "net_income_to_common": -456282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140231000, "short_term_investments": 0, "net_receivables": 164086000, "inventory": 198267000, "other_current_assets": null, "total_current_assets": 570447000, "net_ppe": null, "goodwill": 1672501000, "intangible_assets": 1463163000, "goodwill_and_intangibles": 3135664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3483645000, "total_assets": 4054092000, "short_term_debt": 5152000, "accounts_payable": 79574000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151195000, "long_term_debt": 889867000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1233827000, "total_liabilities": 1385022000, "total_debt": 895019000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86729000, "total_equity": 2669070000, "shares_outstanding": 216813788, "operating_cash_flow": 40253000, "stock_based_compensation": 4819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17157000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1409000, "free_cash_flow": 57410000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-458431000", "ebitda": "-428382000", "netIncome": "-456282000", "grossProfit": "89730000", "depreciation": "None", "totalRevenue": "231258000", "costOfRevenue": "141528000", "interestIncome": "774000", "incomeBeforeTax": "-476572000", "interestExpense": "18141000", "operatingIncome": "17067000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "-20290000", "reportedCurrency": "USD", "netInterestIncome": "-17367000", "nonInterestIncome": "None", "operatingExpenses": "72663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5108000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30049000", "sellingGeneralAndAdministrative": "57771000", "netIncomeFromContinuingOperations": "-456282000" }, "balance": { "goodwill": "1672501000", "inventory": "198267000", "commonStock": "34712000", "currentDebt": "None", "investments": "None", "totalAssets": "4054092000", "longTermDebt": "889867000", "shortTermDebt": "5152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "1463163000", "reportedCurrency": "USD", "retainedEarnings": "86729000", "totalLiabilities": "1385022000", "otherCurrentAssets": "67863000", "totalCurrentAssets": "570447000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "164086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3483645000", "currentAccountsPayable": "79574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "892443000", "totalShareholderEquity": "2669070000", "capitalLeaseObligations": "2576000", "otherCurrentLiabilities": "49642000", "totalCurrentLiabilities": "151195000", "otherNonCurrentLiabilities": "41555000", "totalNonCurrentLiabilities": "1233827000", "cashAndShortTermInvestments": "140231000", "commonStockSharesOutstanding": "216813788", "intangibleAssetsExcludingGoodwill": "1463163000", "cashAndCashEquivalentsAtCarryingValue": "140231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-456282000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "-7459000", "operatingCashflow": "40253000", "capitalExpenditures": "17157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1409000", "cashflowFromInvestment": "-17157000", "stockBasedCompensation": "4819000", "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": "30049000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 216964000, "cost_of_revenue": 130526000, "gross_profit": 86438000, "ebit": 3006000, "ebitda": 32806000, "pretax_income": -15609000, "tax_provision": -3000000, "net_income": -12609000, "net_income_to_common": -12609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120477000, "total_current_assets": 540650000, "total_assets": 4503173000, "short_term_debt": 5302000, "long_term_debt": 889129000, "total_debt": 894431000, "total_liabilities": 1367981000, "total_equity": 3135192000, "shares_outstanding": 216695348, "goodwill_and_intangibles": 3627245000 }, "cash_flow": { "operating_cash_flow": -17914000, "capital_expenditure": 38433000, "free_cash_flow": 20519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129324, "ticker_id": 7307, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3006000", "ebitda": "32806000", "netIncome": "-12609000", "grossProfit": "86438000", "depreciation": "None", "totalRevenue": "216964000", "costOfRevenue": "130526000", "interestIncome": "993000", "incomeBeforeTax": "-15609000", "interestExpense": "18615000", "operatingIncome": "8661000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "-3000000", "reportedCurrency": "USD", "netInterestIncome": "-17622000", "nonInterestIncome": "None", "operatingExpenses": "77777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5199000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29800000", "sellingGeneralAndAdministrative": "51671000", "netIncomeFromContinuingOperations": "-12609000" }, "balance": { "goodwill": "2137494000", "inventory": "198596000", "commonStock": "34672000", "currentDebt": "None", "investments": "None", "totalAssets": "4503173000", "longTermDebt": "889129000", "shortTermDebt": "5302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "1489751000", "reportedCurrency": "USD", "retainedEarnings": "543011000", "totalLiabilities": "1367981000", "otherCurrentAssets": "53938000", "totalCurrentAssets": "540650000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "317000", "currentNetReceivables": "167639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3962523000", "currentAccountsPayable": "61464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "891780000", "totalShareholderEquity": "3135192000", "capitalLeaseObligations": "2651000", "otherCurrentLiabilities": "39186000", "totalCurrentLiabilities": "122689000", "otherNonCurrentLiabilities": "38589000", "totalNonCurrentLiabilities": "1245292000", "cashAndShortTermInvestments": "120477000", "commonStockSharesOutstanding": "216695348", "intangibleAssetsExcludingGoodwill": "1489751000", "cashAndCashEquivalentsAtCarryingValue": "120477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12609000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-9939000", "operatingCashflow": "-17914000", "capitalExpenditures": "38433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "979000", "cashflowFromInvestment": "-33662000", "stockBasedCompensation": "3982000", "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": "29800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216964000, "cost_of_revenue": 130526000, "gross_profit": 86438000, "research_and_development": 5199000, "selling_general_admin": 51671000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3006000, "depreciation_amortisation": 29800000, "ebitda": 32806000, "interest_expense": 18615000, "interest_income": null, "other_non_operating": null, "pretax_income": -15609000, "tax_provision": -3000000, "effective_tax_rate": null, "net_income": -12609000, "net_income_continuing_ops": -12609000, "net_income_to_common": -12609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120477000, "short_term_investments": 317000, "net_receivables": 167639000, "inventory": 198596000, "other_current_assets": null, "total_current_assets": 540650000, "net_ppe": null, "goodwill": 2137494000, "intangible_assets": 1489751000, "goodwill_and_intangibles": 3627245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3962523000, "total_assets": 4503173000, "short_term_debt": 5302000, "accounts_payable": 61464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122689000, "long_term_debt": 889129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1245292000, "total_liabilities": 1367981000, "total_debt": 894431000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 543011000, "total_equity": 3135192000, "shares_outstanding": 216695348, "operating_cash_flow": -17914000, "stock_based_compensation": 3982000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38433000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 979000, "free_cash_flow": 20519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3006000", "ebitda": "32806000", "netIncome": "-12609000", "grossProfit": "86438000", "depreciation": "None", "totalRevenue": "216964000", "costOfRevenue": "130526000", "interestIncome": "993000", "incomeBeforeTax": "-15609000", "interestExpense": "18615000", "operatingIncome": "8661000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "-3000000", "reportedCurrency": "USD", "netInterestIncome": "-17622000", "nonInterestIncome": "None", "operatingExpenses": "77777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5199000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29800000", "sellingGeneralAndAdministrative": "51671000", "netIncomeFromContinuingOperations": "-12609000" }, "balance": { "goodwill": "2137494000", "inventory": "198596000", "commonStock": "34672000", "currentDebt": "None", "investments": "None", "totalAssets": "4503173000", "longTermDebt": "889129000", "shortTermDebt": "5302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "1489751000", "reportedCurrency": "USD", "retainedEarnings": "543011000", "totalLiabilities": "1367981000", "otherCurrentAssets": "53938000", "totalCurrentAssets": "540650000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "317000", "currentNetReceivables": "167639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3962523000", "currentAccountsPayable": "61464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "891780000", "totalShareholderEquity": "3135192000", "capitalLeaseObligations": "2651000", "otherCurrentLiabilities": "39186000", "totalCurrentLiabilities": "122689000", "otherNonCurrentLiabilities": "38589000", "totalNonCurrentLiabilities": "1245292000", "cashAndShortTermInvestments": "120477000", "commonStockSharesOutstanding": "216695348", "intangibleAssetsExcludingGoodwill": "1489751000", "cashAndCashEquivalentsAtCarryingValue": "120477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12609000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-9939000", "operatingCashflow": "-17914000", "capitalExpenditures": "38433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "979000", "cashflowFromInvestment": "-33662000", "stockBasedCompensation": "3982000", "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": "29800000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 236794000, "cost_of_revenue": 123312000, "gross_profit": 113482000, "ebit": 12808000, "ebitda": 41672000, "pretax_income": -6399000, "tax_provision": -984000, "net_income": -5415000, "net_income_to_common": -5415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170611000, "total_current_assets": 589233000, "total_assets": 4584160000, "short_term_debt": 7548000, "long_term_debt": 888391000, "total_debt": 895939000, "total_liabilities": 1440018000, "total_equity": 3144142000, "shares_outstanding": 216610641, "goodwill_and_intangibles": 3647285000 }, "cash_flow": { "operating_cash_flow": 26747000, "capital_expenditure": 24254000, "free_cash_flow": 51001000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129325, "ticker_id": 7307, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12808000", "ebitda": "41672000", "netIncome": "-5415000", "grossProfit": "113482000", "depreciation": "None", "totalRevenue": "236794000", "costOfRevenue": "123312000", "interestIncome": "1097000", "incomeBeforeTax": "-6399000", "interestExpense": "18621000", "operatingIncome": "17572000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-984000", "reportedCurrency": "USD", "netInterestIncome": "-17524000", "nonInterestIncome": "None", "operatingExpenses": "95910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5145000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28864000", "sellingGeneralAndAdministrative": "50960000", "netIncomeFromContinuingOperations": "-5415000" }, "balance": { "goodwill": "2135632000", "inventory": "189267000", "commonStock": "34658000", "currentDebt": "None", "investments": "None", "totalAssets": "4584160000", "longTermDebt": "888391000", "shortTermDebt": "7548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "1511653000", "reportedCurrency": "USD", "retainedEarnings": "555620000", "totalLiabilities": "1440018000", "otherCurrentAssets": "56025000", "totalCurrentAssets": "589233000", "currentLongTermDebt": "2447000", "longTermInvestments": "None", "shortTermInvestments": "325000", "currentNetReceivables": "173005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3994927000", "currentAccountsPayable": "83061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "906239000", "totalShareholderEquity": "3144142000", "capitalLeaseObligations": "2447000", "otherCurrentLiabilities": "48633000", "totalCurrentLiabilities": "154323000", "otherNonCurrentLiabilities": "35259000", "totalNonCurrentLiabilities": "1285695000", "cashAndShortTermInvestments": "170611000", "commonStockSharesOutstanding": "216610641", "intangibleAssetsExcludingGoodwill": "1511653000", "cashAndCashEquivalentsAtCarryingValue": "170611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "-7286000", "operatingCashflow": "26747000", "capitalExpenditures": "24254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81000", "cashflowFromInvestment": "-17523000", "stockBasedCompensation": "3939000", "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": "33374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 236794000, "cost_of_revenue": 123312000, "gross_profit": 113482000, "research_and_development": 5145000, "selling_general_admin": 50960000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12808000, "depreciation_amortisation": 28864000, "ebitda": 41672000, "interest_expense": 18621000, "interest_income": null, "other_non_operating": null, "pretax_income": -6399000, "tax_provision": -984000, "effective_tax_rate": null, "net_income": -5415000, "net_income_continuing_ops": -5415000, "net_income_to_common": -5415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170611000, "short_term_investments": 325000, "net_receivables": 173005000, "inventory": 189267000, "other_current_assets": null, "total_current_assets": 589233000, "net_ppe": null, "goodwill": 2135632000, "intangible_assets": 1511653000, "goodwill_and_intangibles": 3647285000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3994927000, "total_assets": 4584160000, "short_term_debt": 7548000, "accounts_payable": 83061000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154323000, "long_term_debt": 888391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1285695000, "total_liabilities": 1440018000, "total_debt": 895939000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 555620000, "total_equity": 3144142000, "shares_outstanding": 216610641, "operating_cash_flow": 26747000, "stock_based_compensation": 3939000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17523000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81000, "free_cash_flow": 51001000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12808000", "ebitda": "41672000", "netIncome": "-5415000", "grossProfit": "113482000", "depreciation": "None", "totalRevenue": "236794000", "costOfRevenue": "123312000", "interestIncome": "1097000", "incomeBeforeTax": "-6399000", "interestExpense": "18621000", "operatingIncome": "17572000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-984000", "reportedCurrency": "USD", "netInterestIncome": "-17524000", "nonInterestIncome": "None", "operatingExpenses": "95910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5145000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28864000", "sellingGeneralAndAdministrative": "50960000", "netIncomeFromContinuingOperations": "-5415000" }, "balance": { "goodwill": "2135632000", "inventory": "189267000", "commonStock": "34658000", "currentDebt": "None", "investments": "None", "totalAssets": "4584160000", "longTermDebt": "888391000", "shortTermDebt": "7548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "1511653000", "reportedCurrency": "USD", "retainedEarnings": "555620000", "totalLiabilities": "1440018000", "otherCurrentAssets": "56025000", "totalCurrentAssets": "589233000", "currentLongTermDebt": "2447000", "longTermInvestments": "None", "shortTermInvestments": "325000", "currentNetReceivables": "173005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3994927000", "currentAccountsPayable": "83061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "906239000", "totalShareholderEquity": "3144142000", "capitalLeaseObligations": "2447000", "otherCurrentLiabilities": "48633000", "totalCurrentLiabilities": "154323000", "otherNonCurrentLiabilities": "35259000", "totalNonCurrentLiabilities": "1285695000", "cashAndShortTermInvestments": "170611000", "commonStockSharesOutstanding": "216610641", "intangibleAssetsExcludingGoodwill": "1511653000", "cashAndCashEquivalentsAtCarryingValue": "170611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "-7286000", "operatingCashflow": "26747000", "capitalExpenditures": "24254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81000", "cashflowFromInvestment": "-17523000", "stockBasedCompensation": "3939000", "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": "33374000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 228812000, "cost_of_revenue": 113194000, "gross_profit": 115618000, "ebit": 13055000, "ebitda": 42705000, "pretax_income": -5822000, "tax_provision": -3800000, "net_income": -2022000, "net_income_to_common": -2022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161437000, "total_current_assets": 602471000, "total_assets": 4582492000, "short_term_debt": 5042000, "long_term_debt": 887653000, "total_debt": 892695000, "total_liabilities": 1436318000, "total_equity": 3146174000, "shares_outstanding": 216597777, "goodwill_and_intangibles": 3676082000 }, "cash_flow": { "operating_cash_flow": -30206000, "capital_expenditure": 32121000, "free_cash_flow": 1915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129327, "ticker_id": 7307, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13055000", "ebitda": "42705000", "netIncome": "-2022000", "grossProfit": "115618000", "depreciation": "None", "totalRevenue": "228812000", "costOfRevenue": "113194000", "interestIncome": "1612000", "incomeBeforeTax": "-5822000", "interestExpense": "18285000", "operatingIncome": "11696000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "-3800000", "reportedCurrency": "USD", "netInterestIncome": "-16673000", "nonInterestIncome": "None", "operatingExpenses": "103922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4853000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29650000", "sellingGeneralAndAdministrative": "52087000", "netIncomeFromContinuingOperations": "-2022000" }, "balance": { "goodwill": "2136338000", "inventory": "182390000", "commonStock": "34657000", "currentDebt": "None", "investments": "None", "totalAssets": "4582492000", "longTermDebt": "887653000", "shortTermDebt": "5042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "1539744000", "reportedCurrency": "USD", "retainedEarnings": "561035000", "totalLiabilities": "1436318000", "otherCurrentAssets": "78042000", "totalCurrentAssets": "602471000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7010000", "currentNetReceivables": "173592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3980021000", "currentAccountsPayable": "89748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "890174000", "totalShareholderEquity": "3146174000", "capitalLeaseObligations": "2521000", "otherCurrentLiabilities": "45995000", "totalCurrentLiabilities": "157844000", "otherNonCurrentLiabilities": "36968000", "totalNonCurrentLiabilities": "1278474000", "cashAndShortTermInvestments": "161437000", "commonStockSharesOutstanding": "216597777", "intangibleAssetsExcludingGoodwill": "1539744000", "cashAndCashEquivalentsAtCarryingValue": "161437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2022000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "-22734000", "operatingCashflow": "-30206000", "capitalExpenditures": "32121000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1247000", "cashflowFromInvestment": "-14638000", "stockBasedCompensation": "3679000", "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": "29650000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228812000, "cost_of_revenue": 113194000, "gross_profit": 115618000, "research_and_development": 4853000, "selling_general_admin": 52087000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13055000, "depreciation_amortisation": 29650000, "ebitda": 42705000, "interest_expense": 18285000, "interest_income": null, "other_non_operating": null, "pretax_income": -5822000, "tax_provision": -3800000, "effective_tax_rate": null, "net_income": -2022000, "net_income_continuing_ops": -2022000, "net_income_to_common": -2022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161437000, "short_term_investments": 7010000, "net_receivables": 173592000, "inventory": 182390000, "other_current_assets": null, "total_current_assets": 602471000, "net_ppe": null, "goodwill": 2136338000, "intangible_assets": 1539744000, "goodwill_and_intangibles": 3676082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3980021000, "total_assets": 4582492000, "short_term_debt": 5042000, "accounts_payable": 89748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157844000, "long_term_debt": 887653000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1278474000, "total_liabilities": 1436318000, "total_debt": 892695000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 561035000, "total_equity": 3146174000, "shares_outstanding": 216597777, "operating_cash_flow": -30206000, "stock_based_compensation": 3679000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32121000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14638000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1247000, "free_cash_flow": 1915000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13055000", "ebitda": "42705000", "netIncome": "-2022000", "grossProfit": "115618000", "depreciation": "None", "totalRevenue": "228812000", "costOfRevenue": "113194000", "interestIncome": "1612000", "incomeBeforeTax": "-5822000", "interestExpense": "18285000", "operatingIncome": "11696000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "-3800000", "reportedCurrency": "USD", "netInterestIncome": "-16673000", "nonInterestIncome": "None", "operatingExpenses": "103922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4853000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29650000", "sellingGeneralAndAdministrative": "52087000", "netIncomeFromContinuingOperations": "-2022000" }, "balance": { "goodwill": "2136338000", "inventory": "182390000", "commonStock": "34657000", "currentDebt": "None", "investments": "None", "totalAssets": "4582492000", "longTermDebt": "887653000", "shortTermDebt": "5042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "1539744000", "reportedCurrency": "USD", "retainedEarnings": "561035000", "totalLiabilities": "1436318000", "otherCurrentAssets": "78042000", "totalCurrentAssets": "602471000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7010000", "currentNetReceivables": "173592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3980021000", "currentAccountsPayable": "89748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "890174000", "totalShareholderEquity": "3146174000", "capitalLeaseObligations": "2521000", "otherCurrentLiabilities": "45995000", "totalCurrentLiabilities": "157844000", "otherNonCurrentLiabilities": "36968000", "totalNonCurrentLiabilities": "1278474000", "cashAndShortTermInvestments": "161437000", "commonStockSharesOutstanding": "216597777", "intangibleAssetsExcludingGoodwill": "1539744000", "cashAndCashEquivalentsAtCarryingValue": "161437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2022000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "-22734000", "operatingCashflow": "-30206000", "capitalExpenditures": "32121000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1247000", "cashflowFromInvestment": "-14638000", "stockBasedCompensation": "3679000", "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": "29650000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 229629000, "cost_of_revenue": 112855000, "gross_profit": 116774000, "ebit": 14285000, "ebitda": 43754000, "pretax_income": -3747000, "tax_provision": -260000, "net_income": -3487000, "net_income_to_common": -3487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205765000, "total_current_assets": 624373000, "total_assets": 4602415000, "short_term_debt": 2569000, "long_term_debt": 886915000, "total_debt": 889484000, "total_liabilities": 1454848000, "total_equity": 3147567000, "shares_outstanding": 216410493, "goodwill_and_intangibles": 3702727000 }, "cash_flow": { "operating_cash_flow": 15714000, "capital_expenditure": 24416000, "free_cash_flow": 40130000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129328, "ticker_id": 7307, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14285000", "ebitda": "43754000", "netIncome": "-3487000", "grossProfit": "116774000", "depreciation": "None", "totalRevenue": "229629000", "costOfRevenue": "112855000", "interestIncome": "1863000", "incomeBeforeTax": "-3747000", "interestExpense": "18032000", "operatingIncome": "14465000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-260000", "reportedCurrency": "USD", "netInterestIncome": "-16169000", "nonInterestIncome": "None", "operatingExpenses": "102309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5756000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29469000", "sellingGeneralAndAdministrative": "51721000", "netIncomeFromContinuingOperations": "-3487000" }, "balance": { "goodwill": "2137983000", "inventory": "160529000", "commonStock": "34644000", "currentDebt": "None", "investments": "None", "totalAssets": "4602415000", "longTermDebt": "886915000", "shortTermDebt": "2569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "1564744000", "reportedCurrency": "USD", "retainedEarnings": "563057000", "totalLiabilities": "1454848000", "otherCurrentAssets": "83080000", "totalCurrentAssets": "624373000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "24501000", "currentNetReceivables": "150498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3978042000", "currentAccountsPayable": "112184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "889484000", "totalShareholderEquity": "3147567000", "capitalLeaseObligations": "2569000", "otherCurrentLiabilities": "46963000", "totalCurrentLiabilities": "176612000", "otherNonCurrentLiabilities": "36316000", "totalNonCurrentLiabilities": "1278236000", "cashAndShortTermInvestments": "205765000", "commonStockSharesOutstanding": "216410493", "intangibleAssetsExcludingGoodwill": "1564744000", "cashAndCashEquivalentsAtCarryingValue": "205765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3487000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "-19625000", "operatingCashflow": "15714000", "capitalExpenditures": "24416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-310000", "cashflowFromInvestment": "11536000", "stockBasedCompensation": "3512000", "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": "29469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229629000, "cost_of_revenue": 112855000, "gross_profit": 116774000, "research_and_development": 5756000, "selling_general_admin": 51721000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14285000, "depreciation_amortisation": 29469000, "ebitda": 43754000, "interest_expense": 18032000, "interest_income": null, "other_non_operating": null, "pretax_income": -3747000, "tax_provision": -260000, "effective_tax_rate": null, "net_income": -3487000, "net_income_continuing_ops": -3487000, "net_income_to_common": -3487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205765000, "short_term_investments": 24501000, "net_receivables": 150498000, "inventory": 160529000, "other_current_assets": null, "total_current_assets": 624373000, "net_ppe": null, "goodwill": 2137983000, "intangible_assets": 1564744000, "goodwill_and_intangibles": 3702727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3978042000, "total_assets": 4602415000, "short_term_debt": 2569000, "accounts_payable": 112184000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176612000, "long_term_debt": 886915000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1278236000, "total_liabilities": 1454848000, "total_debt": 889484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 563057000, "total_equity": 3147567000, "shares_outstanding": 216410493, "operating_cash_flow": 15714000, "stock_based_compensation": 3512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11536000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -310000, "free_cash_flow": 40130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14285000", "ebitda": "43754000", "netIncome": "-3487000", "grossProfit": "116774000", "depreciation": "None", "totalRevenue": "229629000", "costOfRevenue": "112855000", "interestIncome": "1863000", "incomeBeforeTax": "-3747000", "interestExpense": "18032000", "operatingIncome": "14465000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-260000", "reportedCurrency": "USD", "netInterestIncome": "-16169000", "nonInterestIncome": "None", "operatingExpenses": "102309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5756000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29469000", "sellingGeneralAndAdministrative": "51721000", "netIncomeFromContinuingOperations": "-3487000" }, "balance": { "goodwill": "2137983000", "inventory": "160529000", "commonStock": "34644000", "currentDebt": "None", "investments": "None", "totalAssets": "4602415000", "longTermDebt": "886915000", "shortTermDebt": "2569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "1564744000", "reportedCurrency": "USD", "retainedEarnings": "563057000", "totalLiabilities": "1454848000", "otherCurrentAssets": "83080000", "totalCurrentAssets": "624373000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "24501000", "currentNetReceivables": "150498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3978042000", "currentAccountsPayable": "112184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "889484000", "totalShareholderEquity": "3147567000", "capitalLeaseObligations": "2569000", "otherCurrentLiabilities": "46963000", "totalCurrentLiabilities": "176612000", "otherNonCurrentLiabilities": "36316000", "totalNonCurrentLiabilities": "1278236000", "cashAndShortTermInvestments": "205765000", "commonStockSharesOutstanding": "216410493", "intangibleAssetsExcludingGoodwill": "1564744000", "cashAndCashEquivalentsAtCarryingValue": "205765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3487000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "-19625000", "operatingCashflow": "15714000", "capitalExpenditures": "24416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-310000", "cashflowFromInvestment": "11536000", "stockBasedCompensation": "3512000", "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": "29469000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 228987000, "cost_of_revenue": 112226000, "gross_profit": 116761000, "ebit": 20119000, "ebitda": 48853000, "pretax_income": 1663000, "tax_provision": 160000, "net_income": 1503000, "net_income_to_common": 1503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178832000, "total_current_assets": 583793000, "total_assets": 4561105000, "short_term_debt": 2642000, "long_term_debt": 886177000, "total_debt": 888819000, "total_liabilities": 1414930000, "total_equity": 3146175000, "shares_outstanding": 216846106, "goodwill_and_intangibles": 3725668000 }, "cash_flow": { "operating_cash_flow": 23009000, "capital_expenditure": 30630000, "free_cash_flow": 53639000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129329, "ticker_id": 7307, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20119000", "ebitda": "48853000", "netIncome": "1503000", "grossProfit": "116761000", "depreciation": "None", "totalRevenue": "228987000", "costOfRevenue": "112226000", "interestIncome": "1790000", "incomeBeforeTax": "1663000", "interestExpense": "18456000", "operatingIncome": "19135000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-16666000", "nonInterestIncome": "None", "operatingExpenses": "97626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6722000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28734000", "sellingGeneralAndAdministrative": "45121000", "netIncomeFromContinuingOperations": "1503000" }, "balance": { "goodwill": "2137602000", "inventory": "140692000", "commonStock": "34610000", "currentDebt": "None", "investments": "None", "totalAssets": "4561105000", "longTermDebt": "886177000", "shortTermDebt": "2642000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "1588066000", "reportedCurrency": "USD", "retainedEarnings": "566544000", "totalLiabilities": "1414930000", "otherCurrentAssets": "66176000", "totalCurrentAssets": "583793000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "60424000", "currentNetReceivables": "137669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3977312000", "currentAccountsPayable": "90210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "235595000", "shortLongTermDebtTotal": "888819000", "totalShareholderEquity": "3146175000", "capitalLeaseObligations": "2642000", "otherCurrentLiabilities": "36090000", "totalCurrentLiabilities": "138130000", "otherNonCurrentLiabilities": "35831000", "totalNonCurrentLiabilities": "1276800000", "cashAndShortTermInvestments": "178832000", "commonStockSharesOutstanding": "216846106", "intangibleAssetsExcludingGoodwill": "1588066000", "cashAndCashEquivalentsAtCarryingValue": "178832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1503000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "-6304000", "operatingCashflow": "23009000", "capitalExpenditures": "30630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1062000", "cashflowFromInvestment": "-8684000", "stockBasedCompensation": "2638000", "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": "28734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228987000, "cost_of_revenue": 112226000, "gross_profit": 116761000, "research_and_development": 6722000, "selling_general_admin": 45121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20119000, "depreciation_amortisation": 28734000, "ebitda": 48853000, "interest_expense": 18456000, "interest_income": null, "other_non_operating": null, "pretax_income": 1663000, "tax_provision": 160000, "effective_tax_rate": null, "net_income": 1503000, "net_income_continuing_ops": 1503000, "net_income_to_common": 1503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178832000, "short_term_investments": 60424000, "net_receivables": 137669000, "inventory": 140692000, "other_current_assets": null, "total_current_assets": 583793000, "net_ppe": null, "goodwill": 2137602000, "intangible_assets": 1588066000, "goodwill_and_intangibles": 3725668000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3977312000, "total_assets": 4561105000, "short_term_debt": 2642000, "accounts_payable": 90210000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138130000, "long_term_debt": 886177000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1276800000, "total_liabilities": 1414930000, "total_debt": 888819000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 566544000, "total_equity": 3146175000, "shares_outstanding": 216846106, "operating_cash_flow": 23009000, "stock_based_compensation": 2638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8684000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1062000, "free_cash_flow": 53639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20119000", "ebitda": "48853000", "netIncome": "1503000", "grossProfit": "116761000", "depreciation": "None", "totalRevenue": "228987000", "costOfRevenue": "112226000", "interestIncome": "1790000", "incomeBeforeTax": "1663000", "interestExpense": "18456000", "operatingIncome": "19135000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-16666000", "nonInterestIncome": "None", "operatingExpenses": "97626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6722000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28734000", "sellingGeneralAndAdministrative": "45121000", "netIncomeFromContinuingOperations": "1503000" }, "balance": { "goodwill": "2137602000", "inventory": "140692000", "commonStock": "34610000", "currentDebt": "None", "investments": "None", "totalAssets": "4561105000", "longTermDebt": "886177000", "shortTermDebt": "2642000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "1588066000", "reportedCurrency": "USD", "retainedEarnings": "566544000", "totalLiabilities": "1414930000", "otherCurrentAssets": "66176000", "totalCurrentAssets": "583793000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "60424000", "currentNetReceivables": "137669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3977312000", "currentAccountsPayable": "90210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "235595000", "shortLongTermDebtTotal": "888819000", "totalShareholderEquity": "3146175000", "capitalLeaseObligations": "2642000", "otherCurrentLiabilities": "36090000", "totalCurrentLiabilities": "138130000", "otherNonCurrentLiabilities": "35831000", "totalNonCurrentLiabilities": "1276800000", "cashAndShortTermInvestments": "178832000", "commonStockSharesOutstanding": "216846106", "intangibleAssetsExcludingGoodwill": "1588066000", "cashAndCashEquivalentsAtCarryingValue": "178832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1503000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "-6304000", "operatingCashflow": "23009000", "capitalExpenditures": "30630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1062000", "cashflowFromInvestment": "-8684000", "stockBasedCompensation": "2638000", "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": "28734000", "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": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "income_statement": { "revenue": 241810000, "cost_of_revenue": 118628000, "gross_profit": 123182000, "ebit": 25604000, "ebitda": 54043000, "pretax_income": 7650000, "tax_provision": 2078000, "net_income": 5572000, "net_income_to_common": 5572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163240000, "total_current_assets": 585931000, "total_assets": 4554432000, "short_term_debt": 3277000, "long_term_debt": 885439000, "total_debt": 888716000, "total_liabilities": 1420215000, "total_equity": 3134217000, "shares_outstanding": 216442000, "goodwill_and_intangibles": 3742598000 }, "cash_flow": { "operating_cash_flow": 90966000, "capital_expenditure": 25504000, "free_cash_flow": 116470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129330, "ticker_id": 7307, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:24.539465+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25604000", "ebitda": "54043000", "netIncome": "5572000", "grossProfit": "123182000", "depreciation": "None", "totalRevenue": "241810000", "costOfRevenue": "118628000", "interestIncome": "1003000", "incomeBeforeTax": "7650000", "interestExpense": "17954000", "operatingIncome": "23425000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "2078000", "reportedCurrency": "USD", "netInterestIncome": "-16951000", "nonInterestIncome": "None", "operatingExpenses": "99757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7054000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28439000", "sellingGeneralAndAdministrative": "49810000", "netIncomeFromContinuingOperations": "5572000" }, "balance": { "goodwill": "2137496000", "inventory": "133812000", "commonStock": "34599000", "currentDebt": "None", "investments": "None", "totalAssets": "4554432000", "longTermDebt": "885439000", "shortTermDebt": "3277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "1605102000", "reportedCurrency": "USD", "retainedEarnings": "565041000", "totalLiabilities": "1420215000", "otherCurrentAssets": "53297000", "totalCurrentAssets": "585931000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "82329000", "currentNetReceivables": "153253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3968501000", "currentAccountsPayable": "76669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "198749000", "shortLongTermDebtTotal": "897528000", "totalShareholderEquity": "3134217000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "53959000", "totalCurrentLiabilities": "145472000", "otherNonCurrentLiabilities": "35877000", "totalNonCurrentLiabilities": "1274743000", "cashAndShortTermInvestments": "163240000", "commonStockSharesOutstanding": "216442000", "intangibleAssetsExcludingGoodwill": "1605102000", "cashAndCashEquivalentsAtCarryingValue": "163240000", "accumulatedDepreciationAmortizationPPE": "-120118000" }, "cashflow": { "netIncome": "5572000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "10611000", "operatingCashflow": "90966000", "capitalExpenditures": "25504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252000", "cashflowFromInvestment": "6876000", "stockBasedCompensation": "2866000", "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": "28439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241810000, "cost_of_revenue": 118628000, "gross_profit": 123182000, "research_and_development": 7054000, "selling_general_admin": 49810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25604000, "depreciation_amortisation": 28439000, "ebitda": 54043000, "interest_expense": 17954000, "interest_income": null, "other_non_operating": null, "pretax_income": 7650000, "tax_provision": 2078000, "effective_tax_rate": null, "net_income": 5572000, "net_income_continuing_ops": 5572000, "net_income_to_common": 5572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163240000, "short_term_investments": 82329000, "net_receivables": 153253000, "inventory": 133812000, "other_current_assets": null, "total_current_assets": 585931000, "net_ppe": null, "goodwill": 2137496000, "intangible_assets": 1605102000, "goodwill_and_intangibles": 3742598000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3968501000, "total_assets": 4554432000, "short_term_debt": 3277000, "accounts_payable": 76669000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145472000, "long_term_debt": 885439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1274743000, "total_liabilities": 1420215000, "total_debt": 888716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 565041000, "total_equity": 3134217000, "shares_outstanding": 216442000, "operating_cash_flow": 90966000, "stock_based_compensation": 2866000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25504000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6876000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 252000, "free_cash_flow": 116470000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25604000", "ebitda": "54043000", "netIncome": "5572000", "grossProfit": "123182000", "depreciation": "None", "totalRevenue": "241810000", "costOfRevenue": "118628000", "interestIncome": "1003000", "incomeBeforeTax": "7650000", "interestExpense": "17954000", "operatingIncome": "23425000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "2078000", "reportedCurrency": "USD", "netInterestIncome": "-16951000", "nonInterestIncome": "None", "operatingExpenses": "99757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7054000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28439000", "sellingGeneralAndAdministrative": "49810000", "netIncomeFromContinuingOperations": "5572000" }, "balance": { "goodwill": "2137496000", "inventory": "133812000", "commonStock": "34599000", "currentDebt": "None", "investments": "None", "totalAssets": "4554432000", "longTermDebt": "885439000", "shortTermDebt": "3277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "1605102000", "reportedCurrency": "USD", "retainedEarnings": "565041000", "totalLiabilities": "1420215000", "otherCurrentAssets": "53297000", "totalCurrentAssets": "585931000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "82329000", "currentNetReceivables": "153253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3968501000", "currentAccountsPayable": "76669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "198749000", "shortLongTermDebtTotal": "897528000", "totalShareholderEquity": "3134217000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "53959000", "totalCurrentLiabilities": "145472000", "otherNonCurrentLiabilities": "35877000", "totalNonCurrentLiabilities": "1274743000", "cashAndShortTermInvestments": "163240000", "commonStockSharesOutstanding": "216442000", "intangibleAssetsExcludingGoodwill": "1605102000", "cashAndCashEquivalentsAtCarryingValue": "163240000", "accumulatedDepreciationAmortizationPPE": "-120118000" }, "cashflow": { "netIncome": "5572000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "10611000", "operatingCashflow": "90966000", "capitalExpenditures": "25504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252000", "cashflowFromInvestment": "6876000", "stockBasedCompensation": "2866000", "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": "28439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "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" ] } } }