{ "ticker": { "uuid": "c8501ac1-4a03-4ea7-baa2-2d4774317750", "symbol": "TLRY", "name": "Tilray Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/c8501ac1-4a03-4ea7-baa2-2d4774317750/", "api_url": "https://sharemaestro.com/factors/api/tickers/c8501ac1-4a03-4ea7-baa2-2d4774317750/" }, "ticker_metadata": { "id": 8559, "uuid": "c8501ac1-4a03-4ea7-baa2-2d4774317750", "symbol": "TLRY", "name": "Tilray Inc", "asset_type": "equity", "market_cap": 659019000, "stock_exchange_id": 2, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Tilray Inc. is dedicated to the research, cultivation, production and distribution of medicinal cannabis and cannabinoids. The company is headquartered in Leamington, Canada.", "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": "c8501ac1-4a03-4ea7-baa2-2d4774317750", "symbol": "TLRY", "name": "Tilray Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/c8501ac1-4a03-4ea7-baa2-2d4774317750/", "api_url": "https://sharemaestro.com/factors/api/tickers/c8501ac1-4a03-4ea7-baa2-2d4774317750/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.81, "quality": 0.07, "momentum": 0.73, "coverage": 0.848, "confidence": 0.836, "delta": null }, "headline_factors": { "price": 4.94, "market_cap": 556618125.96, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0028, "roe": -1.1853, "piotroski_f_score": 4, "momentum_12_1": 0.3708, "volatility_252d": 1.2232 }, "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": "2026-06-07T06:51:02.971892+00:00", "batch_id": "" }, "size": { "price_close": 4.94, "market_cap": 556618125.96, "market_cap_usd": 556618125.96, "enterprise_value": 608794125.96, "shares_outstanding": 112675734, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3574, "ptbv_ratio": 0.7121, "ps_ratio": 0.4709, "pcf_ratio": null, "pfcf_ratio": -35.0488, "ev_ebitda": null, "ev_ebit": -0.3113, "ev_sales": 0.5151, "ev_fcf": -38.3342, "earnings_yield": null, "fcf_yield": -0.0261, "price_to_sales": 0.4709, "price_to_book": 0.3574, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.9414 }, "yield": { "dividend_yield": 0.0028, "buyback_yield": 0, "shareholder_yield": 0.0028, "debt_paydown_yield": null, "total_yield": 0.0028 }, "quality": { "gross_margin": 0.2767, "operating_margin": -1.6546, "net_margin": -1.5618, "ebitda_margin": -1.5587, "fcf_margin": -0.0134, "roe": -1.1853, "roa": -0.8898, "roic": -0.9113, "roc_greenblatt": null, "asset_turnover": 0.5697, "cash_conversion": 0.0086, "accruals_ratio": -0.8629, "sbc_to_revenue": 0.0372, "piotroski_f_score": 4, "altman_z_score": -4.9852, "earnings_stability_5y": 1.661, "revenue_stability_5y": 0.3366, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1577, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3526, "net_debt_to_ebitda": -0.0283, "debt_to_assets": 0.1238, "interest_coverage": -67.6099, "current_ratio": 2.7908, "quick_ratio": 1.6559, "net_debt": 52176000, "local_beta": 0.0005, "volatility_252d": 1.2232, "volatility_60d": 2.3452, "max_drawdown_12m": -0.7128, "risk_adjusted_momentum": 0.3031 }, "growth": { "revenue_growth_1y": 0.0309, "revenue_growth_3y_cagr": 0.1247, "revenue_growth_5y_cagr": 0.2269, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.6312, "revenue_growth": 0.0309, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1115, "price_return_3m": -0.3148, "price_return_6m": -0.3279, "price_return_9m": -0.5849, "price_return_12m": 0.2179, "price_return_12m_ex1m": 0.3708, "momentum_6m": -0.3279, "momentum_12m": 0.2179, "momentum_12_1": 0.3708, "distance_from_52w_high": -0.7128, "distance_from_52w_low": 0.3722, "relative_strength": 0.06 }, "raw_ttm": { "revenue_ttm": 1181938145, "gross_profit_ttm": 327084709, "ebit_ttm": -1955610289, "ebitda_ttm": -1842325367, "net_income_ttm": -1845998965, "eps_diluted_ttm": -16.3833, "operating_cash_flow_ttm": -55785567, "capital_expenditure_ttm": 39904353, "fcf_ttm": -15881214, "dividends_paid_ttm": 1544000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28924890, "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_current_liabilities": 257542000, "net_ppe": null, "total_assets": 2074722000, "total_debt": 256796000, "total_equity": 1557368000, "net_working_capital": 290144000, "book_value_per_share": 13.8217, "retained_earnings": -4919051000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 781675000, "tangible_book_per_share": 6.9374 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 9, "rank_ps": 13, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 54, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 96, "rank_roc": 50, "rank_roic": 97, "rank_gross_margin": 74, "rank_fcf_margin": 87, "rank_piotroski": 76, "rank_accruals": 1, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 47 }, "composites": { "value_composite": 19, "quality_composite": 93, "momentum_composite": 27, "growth_composite": 72, "yield_composite": 70, "svqf_composite": 71, "vc1_composite": 16, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.2381, "os_score": 0.73, "value_percentile": 0.81, "quality_percentile": 0.07, "momentum_percentile": 0.73, "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": 92, "small_cap_core_rank": 23, "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": 3003, "ticker_id": 8559, "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": "2026-06-07T06:51:02.971892+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.94, "market_cap": 556618125.96, "market_cap_usd": 556618125.96, "enterprise_value": 608794125.96, "shares_outstanding": 112675734, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.3574095, "ptbv_ratio": 0.71208383, "ps_ratio": 0.47093676, "pcf_ratio": null, "pfcf_ratio": -35.04883984, "ev_ebitda": null, "ev_ebit": -0.31130646, "ev_sales": 0.51508121, "ev_fcf": -38.334231, "earnings_yield": null, "fcf_yield": -0.02608635, "dividend_yield": 0.00277389, "buyback_yield": 0, "shareholder_yield": 0.00277389, "debt_paydown_yield": null, "total_yield": 0.00277389, "gross_margin": 0.27673589, "operating_margin": -1.65457922, "net_margin": -1.56184059, "ebitda_margin": -1.55873247, "fcf_margin": -0.01343659, "roe": -1.18533254, "roa": -0.88975726, "roic": -0.91125668, "roc_greenblatt": null, "asset_turnover": 0.56968507, "cash_conversion": 0.00860305, "accruals_ratio": -0.86286905, "sbc_to_revenue": 0.03716246, "debt_to_equity": 0.35259168, "net_debt_to_ebitda": -0.02832073, "debt_to_assets": 0.12377369, "interest_coverage": -67.60994732, "current_ratio": 2.79084576, "quick_ratio": 1.65587361, "net_debt": 52176000, "revenue_growth_1y": 0.03094037, "revenue_growth_3y_cagr": 0.1247193, "revenue_growth_5y_cagr": 0.22693985, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.63122135, "piotroski_f_score": 4, "altman_z_score": -4.98521873, "earnings_stability_5y": 1.661001, "revenue_stability_5y": 0.336577, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11151079, "price_return_3m": -0.3148405, "price_return_6m": -0.32789116, "price_return_9m": -0.58487395, "price_return_12m": 0.21794872, "price_return_12m_ex1m": 0.37080868, "distance_from_52w_high": -0.7127907, "distance_from_52w_low": 0.37222222, "relative_strength": 0.06000767, "local_beta": 0.0005, "volatility_252d": 1.223214, "volatility_60d": 2.345153, "max_drawdown_12m": -0.7127907, "revenue_ttm": 1181938145, "gross_profit_ttm": 327084709, "ebit_ttm": -1955610289, "ebitda_ttm": -1842325367, "net_income_ttm": -1845998965, "eps_diluted_ttm": -16.38328768, "operating_cash_flow_ttm": -55785567, "capital_expenditure_ttm": 39904353, "fcf_ttm": -15881214, "dividends_paid_ttm": 1544000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28924890, "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_current_liabilities": 257542000, "net_ppe": null, "total_assets": 2074722000, "total_debt": 256796000, "total_equity": 1557368000, "net_working_capital": 290144000, "book_value_per_share": 13.82168054, "retained_earnings": -4919051000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 781675000, "tangible_book_per_share": 6.93738547, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 9, "rank_ps": 13, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 54, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 96, "rank_roc": 50, "rank_roic": 97, "rank_gross_margin": 74, "rank_fcf_margin": 87, "rank_piotroski": 76, "rank_accruals": 1, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 47, "value_composite": 19, "quality_composite": 93, "momentum_composite": 27, "growth_composite": 72, "yield_composite": 70, "svqf_composite": 71, "vc1_composite": 16, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.848, "signal_confidence": 0.836, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 23, "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": 4.94, "os": 0.73, "value": 0.81, "quality": 0.07, "momentum": 0.73, "confidence": 0.836, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0028, "roe": -1.1853, "momentum_12_1": 0.3708, "complete_fields": { "id": 3003, "ticker_id": 8559, "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": "2026-06-07T06:51:02.971892+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.94, "market_cap": 556618125.96, "market_cap_usd": 556618125.96, "enterprise_value": 608794125.96, "shares_outstanding": 112675734, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.3574095, "ptbv_ratio": 0.71208383, "ps_ratio": 0.47093676, "pcf_ratio": null, "pfcf_ratio": -35.04883984, "ev_ebitda": null, "ev_ebit": -0.31130646, "ev_sales": 0.51508121, "ev_fcf": -38.334231, "earnings_yield": null, "fcf_yield": -0.02608635, "dividend_yield": 0.00277389, "buyback_yield": 0, "shareholder_yield": 0.00277389, "debt_paydown_yield": null, "total_yield": 0.00277389, "gross_margin": 0.27673589, "operating_margin": -1.65457922, "net_margin": -1.56184059, "ebitda_margin": -1.55873247, "fcf_margin": -0.01343659, "roe": -1.18533254, "roa": -0.88975726, "roic": -0.91125668, "roc_greenblatt": null, "asset_turnover": 0.56968507, "cash_conversion": 0.00860305, "accruals_ratio": -0.86286905, "sbc_to_revenue": 0.03716246, "debt_to_equity": 0.35259168, "net_debt_to_ebitda": -0.02832073, "debt_to_assets": 0.12377369, "interest_coverage": -67.60994732, "current_ratio": 2.79084576, "quick_ratio": 1.65587361, "net_debt": 52176000, "revenue_growth_1y": 0.03094037, "revenue_growth_3y_cagr": 0.1247193, "revenue_growth_5y_cagr": 0.22693985, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.63122135, "piotroski_f_score": 4, "altman_z_score": -4.98521873, "earnings_stability_5y": 1.661001, "revenue_stability_5y": 0.336577, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11151079, "price_return_3m": -0.3148405, "price_return_6m": -0.32789116, "price_return_9m": -0.58487395, "price_return_12m": 0.21794872, "price_return_12m_ex1m": 0.37080868, "distance_from_52w_high": -0.7127907, "distance_from_52w_low": 0.37222222, "relative_strength": 0.06000767, "local_beta": 0.0005, "volatility_252d": 1.223214, "volatility_60d": 2.345153, "max_drawdown_12m": -0.7127907, "revenue_ttm": 1181938145, "gross_profit_ttm": 327084709, "ebit_ttm": -1955610289, "ebitda_ttm": -1842325367, "net_income_ttm": -1845998965, "eps_diluted_ttm": -16.38328768, "operating_cash_flow_ttm": -55785567, "capital_expenditure_ttm": 39904353, "fcf_ttm": -15881214, "dividends_paid_ttm": 1544000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28924890, "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_current_liabilities": 257542000, "net_ppe": null, "total_assets": 2074722000, "total_debt": 256796000, "total_equity": 1557368000, "net_working_capital": 290144000, "book_value_per_share": 13.82168054, "retained_earnings": -4919051000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 781675000, "tangible_book_per_share": 6.93738547, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 9, "rank_ps": 13, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 54, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 96, "rank_roc": 50, "rank_roic": 97, "rank_gross_margin": 74, "rank_fcf_margin": 87, "rank_piotroski": 76, "rank_accruals": 1, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 47, "value_composite": 19, "quality_composite": 93, "momentum_composite": 27, "growth_composite": 72, "yield_composite": 70, "svqf_composite": 71, "vc1_composite": 16, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.848, "signal_confidence": 0.836, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 23, "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 1126991996, "cost_of_revenue": 796884248, "gross_profit": 330107748, "ebit": -3102579221, "ebitda": -2919405578, "pretax_income": -3159293206, "tax_provision": -166058317, "net_income": -3000620016, "net_income_to_common": -3000620016, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304167868, "total_current_assets": 944925710, "total_assets": 2904466546, "short_term_debt": 39641196, "long_term_debt": 234921000, "total_debt": 274562196, "total_liabilities": 860486627, "total_equity": 2074029508, "shares_outstanding": 89032600, "goodwill_and_intangibles": 1061763572 }, "cash_flow": { "operating_cash_flow": -129807801, "capital_expenditure": 45168376, "free_cash_flow": -84639425, "dividends_paid": 1544000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184168, "ticker_id": 8559, "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3102579221", "ebitda": "-2919405578", "netIncome": "-3000620016", "grossProfit": "330107748", "depreciation": "None", "totalRevenue": "1126991996", "costOfRevenue": "796884248", "interestIncome": "11379000", "incomeBeforeTax": "-3159293206", "interestExpense": "56713984", "operatingIncome": "-3132304973", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-166058317", "reportedCurrency": "USD", "netInterestIncome": "-29952000", "nonInterestIncome": "None", "operatingExpenses": "3462412722", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "389701", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "796884248", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183173643", "sellingGeneralAndAdministrative": "228326927", "netIncomeFromContinuingOperations": "-2181356000" }, "balance": { "goodwill": "1032367146", "inventory": "371701571", "commonStock": "145452", "currentDebt": "None", "investments": "None", "totalAssets": "2904466546", "longTermDebt": "234921000", "shortTermDebt": "39641196", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "29396426", "reportedCurrency": "USD", "retainedEarnings": "-6651315044", "totalLiabilities": "860486627", "otherCurrentAssets": "54739403", "totalCurrentAssets": "944925710", "currentLongTermDebt": "21948000", "longTermInvestments": "10132000", "shortTermInvestments": "47610876", "currentNetReceivables": "166705990", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1959540835", "currentAccountsPayable": "147301852", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "451086879", "totalShareholderEquity": "2074029508", "capitalLeaseObligations": "71866000", "otherCurrentLiabilities": "197685923", "totalCurrentLiabilities": "384628973", "otherNonCurrentLiabilities": "855000", "totalNonCurrentLiabilities": "475857653", "cashAndShortTermInvestments": "304167868", "commonStockSharesOutstanding": "89032600", "intangibleAssetsExcludingGoodwill": "29396426", "cashAndCashEquivalentsAtCarryingValue": "304167868", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3000620016", "profitLoss": "None", "dividendPayout": "1544000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-18608268", "operatingCashflow": "-129807801", "capitalExpenditures": "45168376", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183195598", "cashflowFromInvestment": "-64105972", "stockBasedCompensation": "24289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1544000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183173643", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1126991996, "cost_of_revenue": 796884248, "gross_profit": 330107748, "research_and_development": 389701, "selling_general_admin": 228326927, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3102579221, "depreciation_amortisation": 183173643, "ebitda": -2919405578, "interest_expense": 56713984, "interest_income": null, "other_non_operating": null, "pretax_income": -3159293206, "tax_provision": -166058317, "effective_tax_rate": null, "net_income": -3000620016, "net_income_continuing_ops": -2181356000, "net_income_to_common": -3000620016, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304167868, "short_term_investments": 47610876, "net_receivables": 166705990, "inventory": 371701571, "other_current_assets": null, "total_current_assets": 944925710, "net_ppe": null, "goodwill": 1032367146, "intangible_assets": 29396426, "goodwill_and_intangibles": 1061763572, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1959540835, "total_assets": 2904466546, "short_term_debt": 39641196, "accounts_payable": 147301852, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384628973, "long_term_debt": 234921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 475857653, "total_liabilities": 860486627, "total_debt": 274562196, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6651315044, "total_equity": 2074029508, "shares_outstanding": 89032600, "operating_cash_flow": -129807801, "stock_based_compensation": 24289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45168376, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64105972, "dividends_paid": 1544000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 183195598, "free_cash_flow": -84639425, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3102579221", "ebitda": "-2919405578", "netIncome": "-3000620016", "grossProfit": "330107748", "depreciation": "None", "totalRevenue": "1126991996", "costOfRevenue": "796884248", "interestIncome": "11379000", "incomeBeforeTax": "-3159293206", "interestExpense": "56713984", "operatingIncome": "-3132304973", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-166058317", "reportedCurrency": "USD", "netInterestIncome": "-29952000", "nonInterestIncome": "None", "operatingExpenses": "3462412722", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "389701", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "796884248", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183173643", "sellingGeneralAndAdministrative": "228326927", "netIncomeFromContinuingOperations": "-2181356000" }, "balance": { "goodwill": "1032367146", "inventory": "371701571", "commonStock": "145452", "currentDebt": "None", "investments": "None", "totalAssets": "2904466546", "longTermDebt": "234921000", "shortTermDebt": "39641196", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "29396426", "reportedCurrency": "USD", "retainedEarnings": "-6651315044", "totalLiabilities": "860486627", "otherCurrentAssets": "54739403", "totalCurrentAssets": "944925710", "currentLongTermDebt": "21948000", "longTermInvestments": "10132000", "shortTermInvestments": "47610876", "currentNetReceivables": "166705990", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1959540835", "currentAccountsPayable": "147301852", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "451086879", "totalShareholderEquity": "2074029508", "capitalLeaseObligations": "71866000", "otherCurrentLiabilities": "197685923", "totalCurrentLiabilities": "384628973", "otherNonCurrentLiabilities": "855000", "totalNonCurrentLiabilities": "475857653", "cashAndShortTermInvestments": "304167868", "commonStockSharesOutstanding": "89032600", "intangibleAssetsExcludingGoodwill": "29396426", "cashAndCashEquivalentsAtCarryingValue": "304167868", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3000620016", "profitLoss": "None", "dividendPayout": "1544000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-18608268", "operatingCashflow": "-129807801", "capitalExpenditures": "45168376", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183195598", "cashflowFromInvestment": "-64105972", "stockBasedCompensation": "24289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1544000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183173643", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 1074988700, "cost_of_revenue": 770657328, "gross_profit": 304331372, "ebit": -272181532, "ebitda": -99253686, "pretax_income": -339307181, "tax_provision": -36266163, "net_income": -333803761, "net_income_to_common": -333803761, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311129233, "total_current_assets": 923427314, "total_assets": 5907142908, "short_term_debt": 53085727, "long_term_debt": 287935000, "total_debt": 341020727, "total_liabilities": 1215571860, "total_equity": 4691200428, "shares_outstanding": 74264948, "goodwill_and_intangibles": 3984635666 }, "cash_flow": { "operating_cash_flow": -42110225, "capital_expenditure": 39853808, "free_cash_flow": -2256417, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184173, "ticker_id": 8559, "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-272181532", "ebitda": "-99253686", "netIncome": "-333803761", "grossProfit": "304331372", "depreciation": "None", "totalRevenue": "1074988700", "costOfRevenue": "770657328", "interestIncome": "12831000", "incomeBeforeTax": "-339307181", "interestExpense": "67125648", "operatingIncome": "-238102294", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-36266163", "reportedCurrency": "USD", "netInterestIncome": "-36433000", "nonInterestIncome": "None", "operatingExpenses": "542433666", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "865231", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "770657328", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172927846", "sellingGeneralAndAdministrative": "233757058", "netIncomeFromContinuingOperations": "-222404000" }, "balance": { "goodwill": "2737245071", "inventory": "343486183", "commonStock": "113093", "currentDebt": "None", "investments": "None", "totalAssets": "5907142908", "longTermDebt": "287935000", "shortTermDebt": "53085727", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "1247390595", "reportedCurrency": "USD", "retainedEarnings": "-3625101134", "totalLiabilities": "1215571860", "otherCurrentAssets": "86395113", "totalCurrentAssets": "923427314", "currentLongTermDebt": "33869000", "longTermInvestments": "7859000", "shortTermInvestments": "43850227", "currentNetReceivables": "138566556", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4983715593", "currentAccountsPayable": "143603977", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527746524", "totalShareholderEquity": "4691200428", "capitalLeaseObligations": "65513000", "otherCurrentLiabilities": "206858361", "totalCurrentLiabilities": "407640066", "otherNonCurrentLiabilities": "90000", "totalNonCurrentLiabilities": "807931792", "cashAndShortTermInvestments": "311129233", "commonStockSharesOutstanding": "74264948", "intangibleAssetsExcludingGoodwill": "1247390595", "cashAndCashEquivalentsAtCarryingValue": "311129233", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-333803761", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "-21226115", "operatingCashflow": "-42110225", "capitalExpenditures": "39853808", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102447550", "cashflowFromInvestment": "174884496", "stockBasedCompensation": "31769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172927846", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1074988700, "cost_of_revenue": 770657328, "gross_profit": 304331372, "research_and_development": 865231, "selling_general_admin": 233757058, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -272181532, "depreciation_amortisation": 172927846, "ebitda": -99253686, "interest_expense": 67125648, "interest_income": null, "other_non_operating": null, "pretax_income": -339307181, "tax_provision": -36266163, "effective_tax_rate": null, "net_income": -333803761, "net_income_continuing_ops": -222404000, "net_income_to_common": -333803761, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 311129233, "short_term_investments": 43850227, "net_receivables": 138566556, "inventory": 343486183, "other_current_assets": null, "total_current_assets": 923427314, "net_ppe": null, "goodwill": 2737245071, "intangible_assets": 1247390595, "goodwill_and_intangibles": 3984635666, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4983715593, "total_assets": 5907142908, "short_term_debt": 53085727, "accounts_payable": 143603977, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407640066, "long_term_debt": 287935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 807931792, "total_liabilities": 1215571860, "total_debt": 341020727, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3625101134, "total_equity": 4691200428, "shares_outstanding": 74264948, "operating_cash_flow": -42110225, "stock_based_compensation": 31769000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39853808, "acquisitions": null, "other_investing": null, "investing_cash_flow": 174884496, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102447550, "free_cash_flow": -2256417, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-272181532", "ebitda": "-99253686", "netIncome": "-333803761", "grossProfit": "304331372", "depreciation": "None", "totalRevenue": "1074988700", "costOfRevenue": "770657328", "interestIncome": "12831000", "incomeBeforeTax": "-339307181", "interestExpense": "67125648", "operatingIncome": "-238102294", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-36266163", "reportedCurrency": "USD", "netInterestIncome": "-36433000", "nonInterestIncome": "None", "operatingExpenses": "542433666", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "865231", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "770657328", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172927846", "sellingGeneralAndAdministrative": "233757058", "netIncomeFromContinuingOperations": "-222404000" }, "balance": { "goodwill": "2737245071", "inventory": "343486183", "commonStock": "113093", "currentDebt": "None", "investments": "None", "totalAssets": "5907142908", "longTermDebt": "287935000", "shortTermDebt": "53085727", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "1247390595", "reportedCurrency": "USD", "retainedEarnings": "-3625101134", "totalLiabilities": "1215571860", "otherCurrentAssets": "86395113", "totalCurrentAssets": "923427314", "currentLongTermDebt": "33869000", "longTermInvestments": "7859000", "shortTermInvestments": "43850227", "currentNetReceivables": "138566556", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4983715593", "currentAccountsPayable": "143603977", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527746524", "totalShareholderEquity": "4691200428", "capitalLeaseObligations": "65513000", "otherCurrentLiabilities": "206858361", "totalCurrentLiabilities": "407640066", "otherNonCurrentLiabilities": "90000", "totalNonCurrentLiabilities": "807931792", "cashAndShortTermInvestments": "311129233", "commonStockSharesOutstanding": "74264948", "intangibleAssetsExcludingGoodwill": "1247390595", "cashAndCashEquivalentsAtCarryingValue": "311129233", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-333803761", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "-21226115", "operatingCashflow": "-42110225", "capitalExpenditures": "39853808", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102447550", "cashflowFromInvestment": "174884496", "stockBasedCompensation": "31769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172927846", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 844719304, "cost_of_revenue": 646768103, "gross_profit": 197951201, "ebit": -1890570014, "ebitda": -1715262782, "pretax_income": -1953355135, "tax_provision": -9672615, "net_income": -1956688894, "net_income_to_common": -1956688894, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278327793, "total_current_assets": 1041249448, "total_assets": 5923568464, "short_term_debt": 302074933, "long_term_debt": 357933000, "total_debt": 660007933, "total_liabilities": 1438224040, "total_equity": 4466148705, "shares_outstanding": 61798259, "goodwill_and_intangibles": 4017520378 }, "cash_flow": { "operating_cash_flow": 7906000, "capital_expenditure": 20800000, "free_cash_flow": 28706000, "dividends_paid": 81440000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184178, "ticker_id": 8559, "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1890570014", "ebitda": "-1715262782", "netIncome": "-1956688894", "grossProfit": "197951201", "depreciation": "None", "totalRevenue": "844719304", "costOfRevenue": "646768103", "interestIncome": "33025000", "incomeBeforeTax": "-1953355135", "interestExpense": "62785121", "operatingIncome": "-1844929170", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-9672615", "reportedCurrency": "USD", "netInterestIncome": "-13587000", "nonInterestIncome": "None", "operatingExpenses": "2042880371", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "918635", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "646768103", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175307232", "sellingGeneralAndAdministrative": "222529423", "netIncomeFromContinuingOperations": "-1443000000" }, "balance": { "goodwill": "2705857951", "inventory": "270136848", "commonStock": "88900", "currentDebt": "None", "investments": "None", "totalAssets": "5923568464", "longTermDebt": "357933000", "shortTermDebt": "302074933", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "1311662427", "reportedCurrency": "USD", "retainedEarnings": "-3253623515", "totalLiabilities": "1438224040", "otherCurrentAssets": "50810528", "totalCurrentAssets": "1041249448", "currentLongTermDebt": "221839000", "longTermInvestments": "12371000", "shortTermInvestments": "325828808", "currentNetReceivables": "116145469", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4882319015", "currentAccountsPayable": "95391304", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "794890720", "totalShareholderEquity": "4466148705", "capitalLeaseObligations": "10359000", "otherCurrentLiabilities": "170810928", "totalCurrentLiabilities": "583211166", "otherNonCurrentLiabilities": "11104000", "totalNonCurrentLiabilities": "855012873", "cashAndShortTermInvestments": "278327793", "commonStockSharesOutstanding": "61798259", "intangibleAssetsExcludingGoodwill": "1311662427", "cashAndCashEquivalentsAtCarryingValue": "278327793", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1443000000", "profitLoss": "None", "dividendPayout": "81440000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "-12934000", "operatingCashflow": "7906000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70158000", "cashflowFromInvestment": "-285111000", "stockBasedCompensation": "39595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81440000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 844719304, "cost_of_revenue": 646768103, "gross_profit": 197951201, "research_and_development": 918635, "selling_general_admin": 222529423, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1890570014, "depreciation_amortisation": 175307232, "ebitda": -1715262782, "interest_expense": 62785121, "interest_income": null, "other_non_operating": null, "pretax_income": -1953355135, "tax_provision": -9672615, "effective_tax_rate": null, "net_income": -1956688894, "net_income_continuing_ops": -1443000000, "net_income_to_common": -1956688894, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278327793, "short_term_investments": 325828808, "net_receivables": 116145469, "inventory": 270136848, "other_current_assets": null, "total_current_assets": 1041249448, "net_ppe": null, "goodwill": 2705857951, "intangible_assets": 1311662427, "goodwill_and_intangibles": 4017520378, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4882319015, "total_assets": 5923568464, "short_term_debt": 302074933, "accounts_payable": 95391304, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 583211166, "long_term_debt": 357933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 855012873, "total_liabilities": 1438224040, "total_debt": 660007933, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3253623515, "total_equity": 4466148705, "shares_outstanding": 61798259, "operating_cash_flow": 7906000, "stock_based_compensation": 39595000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -285111000, "dividends_paid": 81440000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70158000, "free_cash_flow": 28706000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1890570014", "ebitda": "-1715262782", "netIncome": "-1956688894", "grossProfit": "197951201", "depreciation": "None", "totalRevenue": "844719304", "costOfRevenue": "646768103", "interestIncome": "33025000", "incomeBeforeTax": "-1953355135", "interestExpense": "62785121", "operatingIncome": "-1844929170", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-9672615", "reportedCurrency": "USD", "netInterestIncome": "-13587000", "nonInterestIncome": "None", "operatingExpenses": "2042880371", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "918635", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "646768103", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175307232", "sellingGeneralAndAdministrative": "222529423", "netIncomeFromContinuingOperations": "-1443000000" }, "balance": { "goodwill": "2705857951", "inventory": "270136848", "commonStock": "88900", "currentDebt": "None", "investments": "None", "totalAssets": "5923568464", "longTermDebt": "357933000", "shortTermDebt": "302074933", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "1311662427", "reportedCurrency": "USD", "retainedEarnings": "-3253623515", "totalLiabilities": "1438224040", "otherCurrentAssets": "50810528", "totalCurrentAssets": "1041249448", "currentLongTermDebt": "221839000", "longTermInvestments": "12371000", "shortTermInvestments": "325828808", "currentNetReceivables": "116145469", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4882319015", "currentAccountsPayable": "95391304", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "794890720", "totalShareholderEquity": "4466148705", "capitalLeaseObligations": "10359000", "otherCurrentLiabilities": "170810928", "totalCurrentLiabilities": "583211166", "otherNonCurrentLiabilities": "11104000", "totalNonCurrentLiabilities": "855012873", "cashAndShortTermInvestments": "278327793", "commonStockSharesOutstanding": "61798259", "intangibleAssetsExcludingGoodwill": "1311662427", "cashAndCashEquivalentsAtCarryingValue": "278327793", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1443000000", "profitLoss": "None", "dividendPayout": "81440000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "-12934000", "operatingCashflow": "7906000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70158000", "cashflowFromInvestment": "-285111000", "stockBasedCompensation": "39595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81440000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130149000", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 792115270, "cost_of_revenue": 644857707, "gross_profit": 147257563, "ebit": -505486352, "ebitda": -310610254, "pretax_income": -555506299, "tax_provision": -8246736, "net_income": -601047393, "net_income_to_common": -601047393, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524287953, "total_current_assets": 1012882490, "total_assets": 6869793428, "short_term_debt": 116791785, "long_term_debt": 519828000, "total_debt": 636619785, "total_liabilities": 1271081471, "total_equity": 5545060269, "shares_outstanding": 48121913, "goodwill_and_intangibles": 4940452988 }, "cash_flow": { "operating_cash_flow": -177262000, "capital_expenditure": 34064000, "free_cash_flow": -143198000, "dividends_paid": 7484000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184183, "ticker_id": 8559, "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-505486352", "ebitda": "-310610254", "netIncome": "-601047393", "grossProfit": "147257563", "depreciation": "None", "totalRevenue": "792115270", "costOfRevenue": "644857707", "interestIncome": "11736000", "incomeBeforeTax": "-555506299", "interestExpense": "50019946", "operatingIncome": "-769461327", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "-8246736", "reportedCurrency": "USD", "netInterestIncome": "-27944000", "nonInterestIncome": "None", "operatingExpenses": "916718890", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1913565", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "644857707", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194876098", "sellingGeneralAndAdministrative": "167515000", "netIncomeFromContinuingOperations": "-434132000" }, "balance": { "goodwill": "3329585061", "inventory": "309509765", "commonStock": "66810", "currentDebt": "None", "investments": "None", "totalAssets": "6869793428", "longTermDebt": "519828000", "shortTermDebt": "116791785", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "1610867927", "reportedCurrency": "USD", "retainedEarnings": "-1213753923", "totalLiabilities": "1271081471", "otherCurrentAssets": "58977651", "totalCurrentAssets": "1012882490", "currentLongTermDebt": "85946000", "longTermInvestments": "15002000", "shortTermInvestments": "0", "currentNetReceivables": "120107119", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5856910938", "currentAccountsPayable": "86481058", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "786359446", "totalShareholderEquity": "5545060269", "capitalLeaseObligations": "18032000", "otherCurrentLiabilities": "143971608", "totalCurrentLiabilities": "353394452", "otherNonCurrentLiabilities": "191000", "totalNonCurrentLiabilities": "917687018", "cashAndShortTermInvestments": "524287953", "commonStockSharesOutstanding": "48121913", "intangibleAssetsExcludingGoodwill": "1610867927", "cashAndCashEquivalentsAtCarryingValue": "524287953", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-434132000", "profitLoss": "None", "dividendPayout": "7484000000", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "-45749000", "operatingCashflow": "-177262000", "capitalExpenditures": "34064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128196000", "cashflowFromInvestment": "-21533000", "stockBasedCompensation": "35994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7484000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 792115270, "cost_of_revenue": 644857707, "gross_profit": 147257563, "research_and_development": 1913565, "selling_general_admin": 167515000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -505486352, "depreciation_amortisation": 194876098, "ebitda": -310610254, "interest_expense": 50019946, "interest_income": null, "other_non_operating": null, "pretax_income": -555506299, "tax_provision": -8246736, "effective_tax_rate": null, "net_income": -601047393, "net_income_continuing_ops": -434132000, "net_income_to_common": -601047393, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 524287953, "short_term_investments": 0, "net_receivables": 120107119, "inventory": 309509765, "other_current_assets": null, "total_current_assets": 1012882490, "net_ppe": null, "goodwill": 3329585061, "intangible_assets": 1610867927, "goodwill_and_intangibles": 4940452988, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5856910938, "total_assets": 6869793428, "short_term_debt": 116791785, "accounts_payable": 86481058, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 353394452, "long_term_debt": 519828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 917687018, "total_liabilities": 1271081471, "total_debt": 636619785, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1213753923, "total_equity": 5545060269, "shares_outstanding": 48121913, "operating_cash_flow": -177262000, "stock_based_compensation": 35994000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21533000, "dividends_paid": 7484000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 128196000, "free_cash_flow": -143198000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-505486352", "ebitda": "-310610254", "netIncome": "-601047393", "grossProfit": "147257563", "depreciation": "None", "totalRevenue": "792115270", "costOfRevenue": "644857707", "interestIncome": "11736000", "incomeBeforeTax": "-555506299", "interestExpense": "50019946", "operatingIncome": "-769461327", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "-8246736", "reportedCurrency": "USD", "netInterestIncome": "-27944000", "nonInterestIncome": "None", "operatingExpenses": "916718890", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1913565", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "644857707", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194876098", "sellingGeneralAndAdministrative": "167515000", "netIncomeFromContinuingOperations": "-434132000" }, "balance": { "goodwill": "3329585061", "inventory": "309509765", "commonStock": "66810", "currentDebt": "None", "investments": "None", "totalAssets": "6869793428", "longTermDebt": "519828000", "shortTermDebt": "116791785", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "1610867927", "reportedCurrency": "USD", "retainedEarnings": "-1213753923", "totalLiabilities": "1271081471", "otherCurrentAssets": "58977651", "totalCurrentAssets": "1012882490", "currentLongTermDebt": "85946000", "longTermInvestments": "15002000", "shortTermInvestments": "0", "currentNetReceivables": "120107119", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5856910938", "currentAccountsPayable": "86481058", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "786359446", "totalShareholderEquity": "5545060269", "capitalLeaseObligations": "18032000", "otherCurrentLiabilities": "143971608", "totalCurrentLiabilities": "353394452", "otherNonCurrentLiabilities": "191000", "totalNonCurrentLiabilities": "917687018", "cashAndShortTermInvestments": "524287953", "commonStockSharesOutstanding": "48121913", "intangibleAssetsExcludingGoodwill": "1610867927", "cashAndCashEquivalentsAtCarryingValue": "524287953", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-434132000", "profitLoss": "None", "dividendPayout": "7484000000", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "-45749000", "operatingCashflow": "-177262000", "capitalExpenditures": "34064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128196000", "cashflowFromInvestment": "-21533000", "stockBasedCompensation": "35994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7484000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154592000", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 619671567, "cost_of_revenue": 470900149, "gross_profit": 148771418, "ebit": -379329554, "ebitda": -297406361, "pretax_income": -416652241, "tax_provision": -10835813, "net_income": -443747813, "net_income_to_common": -443747813, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488466000, "total_current_assets": 883609000, "total_assets": 6025362000, "short_term_debt": 49603000, "long_term_debt": 835110000, "total_debt": 884713000, "total_liabilities": 1560049000, "total_equity": 4459070000, "shares_outstanding": 26954985, "goodwill_and_intangibles": 4438712000 }, "cash_flow": { "operating_cash_flow": -53990784, "capital_expenditure": 46936012, "free_cash_flow": -7054772, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184188, "ticker_id": 8559, "period_end_date": "2021-05-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-379329554", "ebitda": "-297406361", "netIncome": "-443747813", "grossProfit": "148771418", "depreciation": "None", "totalRevenue": "619671567", "costOfRevenue": "470900149", "interestIncome": "2926000", "incomeBeforeTax": "-416652241", "interestExpense": "37322686", "operatingIncome": "-159627762", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "-10835813", "reportedCurrency": "USD", "netInterestIncome": "-27977000", "nonInterestIncome": "None", "operatingExpenses": "308399181", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1002421", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470900149", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81923193", "sellingGeneralAndAdministrative": "134753218", "netIncomeFromContinuingOperations": "-336014000" }, "balance": { "goodwill": "2832794000", "inventory": "256429000", "commonStock": "46000", "currentDebt": "None", "investments": "None", "totalAssets": "6025362000", "longTermDebt": "835110000", "shortTermDebt": "49603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "1605918000", "reportedCurrency": "USD", "retainedEarnings": "-486050000", "totalLiabilities": "1560049000", "otherCurrentAssets": "33358230", "totalCurrentAssets": "883609000", "currentLongTermDebt": "45339000", "longTermInvestments": "25791000", "shortTermInvestments": "None", "currentNetReceivables": "105355770", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5141753000", "currentAccountsPayable": "69673551", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "938659000", "totalShareholderEquity": "4459070000", "capitalLeaseObligations": "58210000", "otherCurrentLiabilities": "112093449", "totalCurrentLiabilities": "401241000", "otherNonCurrentLiabilities": "3907000", "totalNonCurrentLiabilities": "1158808000", "cashAndShortTermInvestments": "488466000", "commonStockSharesOutstanding": "26954985", "intangibleAssetsExcludingGoodwill": "1605918000", "cashAndCashEquivalentsAtCarryingValue": "488466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-443619828", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "-42603904", "operatingCashflow": "-53990784", "capitalExpenditures": "46936012", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150088028", "cashflowFromInvestment": "55666639", "stockBasedCompensation": "17351000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81899565", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 619671567, "cost_of_revenue": 470900149, "gross_profit": 148771418, "research_and_development": 1002421, "selling_general_admin": 134753218, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -379329554, "depreciation_amortisation": 81923193, "ebitda": -297406361, "interest_expense": 37322686, "interest_income": null, "other_non_operating": null, "pretax_income": -416652241, "tax_provision": -10835813, "effective_tax_rate": null, "net_income": -443747813, "net_income_continuing_ops": -336014000, "net_income_to_common": -443747813, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 488466000, "short_term_investments": null, "net_receivables": 105355770, "inventory": 256429000, "other_current_assets": null, "total_current_assets": 883609000, "net_ppe": null, "goodwill": 2832794000, "intangible_assets": 1605918000, "goodwill_and_intangibles": 4438712000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5141753000, "total_assets": 6025362000, "short_term_debt": 49603000, "accounts_payable": 69673551, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 401241000, "long_term_debt": 835110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1158808000, "total_liabilities": 1560049000, "total_debt": 884713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -486050000, "total_equity": 4459070000, "shares_outstanding": 26954985, "operating_cash_flow": -53990784, "stock_based_compensation": 17351000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46936012, "acquisitions": null, "other_investing": null, "investing_cash_flow": 55666639, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 150088028, "free_cash_flow": -7054772, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-379329554", "ebitda": "-297406361", "netIncome": "-443747813", "grossProfit": "148771418", "depreciation": "None", "totalRevenue": "619671567", "costOfRevenue": "470900149", "interestIncome": "2926000", "incomeBeforeTax": "-416652241", "interestExpense": "37322686", "operatingIncome": "-159627762", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "-10835813", "reportedCurrency": "USD", "netInterestIncome": "-27977000", "nonInterestIncome": "None", "operatingExpenses": "308399181", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1002421", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470900149", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81923193", "sellingGeneralAndAdministrative": "134753218", "netIncomeFromContinuingOperations": "-336014000" }, "balance": { "goodwill": "2832794000", "inventory": "256429000", "commonStock": "46000", "currentDebt": "None", "investments": "None", "totalAssets": "6025362000", "longTermDebt": "835110000", "shortTermDebt": "49603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "1605918000", "reportedCurrency": "USD", "retainedEarnings": "-486050000", "totalLiabilities": "1560049000", "otherCurrentAssets": "33358230", "totalCurrentAssets": "883609000", "currentLongTermDebt": "45339000", "longTermInvestments": "25791000", "shortTermInvestments": "None", "currentNetReceivables": "105355770", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5141753000", "currentAccountsPayable": "69673551", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "938659000", "totalShareholderEquity": "4459070000", "capitalLeaseObligations": "58210000", "otherCurrentLiabilities": "112093449", "totalCurrentLiabilities": "401241000", "otherNonCurrentLiabilities": "3907000", "totalNonCurrentLiabilities": "1158808000", "cashAndShortTermInvestments": "488466000", "commonStockSharesOutstanding": "26954985", "intangibleAssetsExcludingGoodwill": "1605918000", "cashAndCashEquivalentsAtCarryingValue": "488466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-443619828", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "-42603904", "operatingCashflow": "-53990784", "capitalExpenditures": "46936012", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150088028", "cashflowFromInvestment": "55666639", "stockBasedCompensation": "17351000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81899565", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 405326000, "cost_of_revenue": 309273000, "gross_profit": 96053000, "ebit": -83541000, "ebitda": -47872000, "pretax_income": -109185000, "tax_provision": -8352000, "net_income": -102540000, "net_income_to_common": -102540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128935844, "total_current_assets": 345051346, "total_assets": 1194006314, "short_term_debt": 5292456, "long_term_debt": 290433000, "total_debt": 295725456, "total_liabilities": 813995185, "total_equity": 380011129, "shares_outstanding": 22816266, "goodwill_and_intangibles": 522290675 }, "cash_flow": { "operating_cash_flow": -343769861, "capital_expenditure": 98230806, "free_cash_flow": -245539055, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184193, "ticker_id": 8559, "period_end_date": "2020-05-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-83541000", "ebitda": "-47872000", "netIncome": "-102540000", "grossProfit": "96053000", "depreciation": "None", "totalRevenue": "405326000", "costOfRevenue": "309273000", "interestIncome": "6273000", "incomeBeforeTax": "-109185000", "interestExpense": "25644000", "operatingIncome": "-104009000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "-8352000", "reportedCurrency": "USD", "netInterestIncome": "-19371000", "nonInterestIncome": "None", "operatingExpenses": "200062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35669000", "sellingGeneralAndAdministrative": "95623000", "netIncomeFromContinuingOperations": "-100833000" }, "balance": { "goodwill": "217467589", "inventory": "117040140", "commonStock": "14653", "currentDebt": "None", "investments": "None", "totalAssets": "1194006314", "longTermDebt": "290433000", "shortTermDebt": "5292456", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "304823086", "reportedCurrency": "USD", "retainedEarnings": "-572978630", "totalLiabilities": "813995185", "otherCurrentAssets": "41744196", "totalCurrentAssets": "345051346", "currentLongTermDebt": "6530000", "longTermInvestments": "19595000", "shortTermInvestments": "0", "currentNetReceivables": "57331165", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "848954968", "currentAccountsPayable": "52028052", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "624965388", "totalShareholderEquity": "380011129", "capitalLeaseObligations": "5181000", "otherCurrentLiabilities": "61180774", "totalCurrentLiabilities": "123122534", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "690872649", "cashAndShortTermInvestments": "128935844", "commonStockSharesOutstanding": "22816266", "intangibleAssetsExcludingGoodwill": "304823086", "cashAndCashEquivalentsAtCarryingValue": "128935844", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-427831060", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "-136731326", "operatingCashflow": "-343769861", "capitalExpenditures": "98230806", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152792525", "cashflowFromInvestment": "-337263856", "stockBasedCompensation": "18079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6679178", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21112543", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 405326000, "cost_of_revenue": 309273000, "gross_profit": 96053000, "research_and_development": 1916000, "selling_general_admin": 95623000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -83541000, "depreciation_amortisation": 35669000, "ebitda": -47872000, "interest_expense": 25644000, "interest_income": null, "other_non_operating": null, "pretax_income": -109185000, "tax_provision": -8352000, "effective_tax_rate": null, "net_income": -102540000, "net_income_continuing_ops": -100833000, "net_income_to_common": -102540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128935844, "short_term_investments": 0, "net_receivables": 57331165, "inventory": 117040140, "other_current_assets": null, "total_current_assets": 345051346, "net_ppe": null, "goodwill": 217467589, "intangible_assets": 304823086, "goodwill_and_intangibles": 522290675, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 848954968, "total_assets": 1194006314, "short_term_debt": 5292456, "accounts_payable": 52028052, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123122534, "long_term_debt": 290433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 690872649, "total_liabilities": 813995185, "total_debt": 295725456, "preferred_stock": null, "minority_interest": null, "retained_earnings": -572978630, "total_equity": 380011129, "shares_outstanding": 22816266, "operating_cash_flow": -343769861, "stock_based_compensation": 18079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98230806, "acquisitions": null, "other_investing": null, "investing_cash_flow": -337263856, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152792525, "free_cash_flow": -245539055, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-83541000", "ebitda": "-47872000", "netIncome": "-102540000", "grossProfit": "96053000", "depreciation": "None", "totalRevenue": "405326000", "costOfRevenue": "309273000", "interestIncome": "6273000", "incomeBeforeTax": "-109185000", "interestExpense": "25644000", "operatingIncome": "-104009000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "-8352000", "reportedCurrency": "USD", "netInterestIncome": "-19371000", "nonInterestIncome": "None", "operatingExpenses": "200062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35669000", "sellingGeneralAndAdministrative": "95623000", "netIncomeFromContinuingOperations": "-100833000" }, "balance": { "goodwill": "217467589", "inventory": "117040140", "commonStock": "14653", "currentDebt": "None", "investments": "None", "totalAssets": "1194006314", "longTermDebt": "290433000", "shortTermDebt": "5292456", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "304823086", "reportedCurrency": "USD", "retainedEarnings": "-572978630", "totalLiabilities": "813995185", "otherCurrentAssets": "41744196", "totalCurrentAssets": "345051346", "currentLongTermDebt": "6530000", "longTermInvestments": "19595000", "shortTermInvestments": "0", "currentNetReceivables": "57331165", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "848954968", "currentAccountsPayable": "52028052", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "624965388", "totalShareholderEquity": "380011129", "capitalLeaseObligations": "5181000", "otherCurrentLiabilities": "61180774", "totalCurrentLiabilities": "123122534", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "690872649", "cashAndShortTermInvestments": "128935844", "commonStockSharesOutstanding": "22816266", "intangibleAssetsExcludingGoodwill": "304823086", "cashAndCashEquivalentsAtCarryingValue": "128935844", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-427831060", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "-136731326", "operatingCashflow": "-343769861", "capitalExpenditures": "98230806", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152792525", "cashflowFromInvestment": "-337263856", "stockBasedCompensation": "18079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6679178", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21112543", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 179303000, "cost_of_revenue": 135792000, "gross_profit": 43511000, "ebit": -32259000, "ebitda": -15049000, "pretax_income": -38138000, "tax_provision": -2045000, "net_income": -25037000, "net_income_to_common": -25037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 663383876, "total_current_assets": 754666467, "total_assets": 894033514, "short_term_debt": 639891, "long_term_debt": null, "total_debt": 639891, "total_liabilities": 624934555, "total_equity": 269098959, "shares_outstanding": 20346014, "goodwill_and_intangibles": 501189600.9 }, "cash_flow": { "operating_cash_flow": -62965341, "capital_expenditure": 68343153, "free_cash_flow": 5377812, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184197, "ticker_id": 8559, "period_end_date": "2019-05-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32259000", "ebitda": "-15049000", "netIncome": "-25037000", "grossProfit": "43511000", "depreciation": "None", "totalRevenue": "179303000", "costOfRevenue": "135792000", "interestIncome": "None", "incomeBeforeTax": "-38138000", "interestExpense": "5879000", "operatingIncome": "-138931000", "fiscalDateEnding": "2019-05-31", "incomeTaxExpense": "-2045000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "182442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1052000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17210000", "sellingGeneralAndAdministrative": "75841000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "495082039", "inventory": "22070815", "commonStock": "1223409460", "currentDebt": "None", "investments": "None", "totalAssets": "894033514", "longTermDebt": "None", "shortTermDebt": "639891", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-05-31", "intangibleAssets": "6107561.90", "reportedCurrency": "USD", "retainedEarnings": "-147279920", "totalLiabilities": "624934555", "otherCurrentAssets": "4093943", "totalCurrentAssets": "754666467", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "41300243", "currentNetReceivables": "23817585", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "139367047", "currentAccountsPayable": "14498311", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "584238806", "totalShareholderEquity": "269098959", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18162462", "totalCurrentLiabilities": "35312490", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "589622064", "cashAndShortTermInvestments": "663383876", "commonStockSharesOutstanding": "20346014", "intangibleAssetsExcludingGoodwill": "6107561.90", "cashAndCashEquivalentsAtCarryingValue": "663383876", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92202945", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-05-31", "reportedCurrency": "USD", "changeInInventory": "-12560937", "operatingCashflow": "-62965341", "capitalExpenditures": "68343153", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "859085898", "cashflowFromInvestment": "-134268335", "stockBasedCompensation": "19275683", "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": "4849562", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179303000, "cost_of_revenue": 135792000, "gross_profit": 43511000, "research_and_development": 1052000, "selling_general_admin": 75841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32259000, "depreciation_amortisation": 17210000, "ebitda": -15049000, "interest_expense": 5879000, "interest_income": null, "other_non_operating": null, "pretax_income": -38138000, "tax_provision": -2045000, "effective_tax_rate": null, "net_income": -25037000, "net_income_continuing_ops": null, "net_income_to_common": -25037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 663383876, "short_term_investments": 41300243, "net_receivables": 23817585, "inventory": 22070815, "other_current_assets": null, "total_current_assets": 754666467, "net_ppe": null, "goodwill": 495082039, "intangible_assets": 6107561.9, "goodwill_and_intangibles": 501189600.9, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 139367047, "total_assets": 894033514, "short_term_debt": 639891, "accounts_payable": 14498311, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35312490, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 589622064, "total_liabilities": 624934555, "total_debt": 639891, "preferred_stock": null, "minority_interest": null, "retained_earnings": -147279920, "total_equity": 269098959, "shares_outstanding": 20346014, "operating_cash_flow": -62965341, "stock_based_compensation": 19275683, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68343153, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134268335, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 859085898, "free_cash_flow": 5377812, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32259000", "ebitda": "-15049000", "netIncome": "-25037000", "grossProfit": "43511000", "depreciation": "None", "totalRevenue": "179303000", "costOfRevenue": "135792000", "interestIncome": "None", "incomeBeforeTax": "-38138000", "interestExpense": "5879000", "operatingIncome": "-138931000", "fiscalDateEnding": "2019-05-31", "incomeTaxExpense": "-2045000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "182442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1052000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17210000", "sellingGeneralAndAdministrative": "75841000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "495082039", "inventory": "22070815", "commonStock": "1223409460", "currentDebt": "None", "investments": "None", "totalAssets": "894033514", "longTermDebt": "None", "shortTermDebt": "639891", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-05-31", "intangibleAssets": "6107561.90", "reportedCurrency": "USD", "retainedEarnings": "-147279920", "totalLiabilities": "624934555", "otherCurrentAssets": "4093943", "totalCurrentAssets": "754666467", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "41300243", "currentNetReceivables": "23817585", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "139367047", "currentAccountsPayable": "14498311", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "584238806", "totalShareholderEquity": "269098959", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18162462", "totalCurrentLiabilities": "35312490", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "589622064", "cashAndShortTermInvestments": "663383876", "commonStockSharesOutstanding": "20346014", "intangibleAssetsExcludingGoodwill": "6107561.90", "cashAndCashEquivalentsAtCarryingValue": "663383876", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92202945", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-05-31", "reportedCurrency": "USD", "changeInInventory": "-12560937", "operatingCashflow": "-62965341", "capitalExpenditures": "68343153", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "859085898", "cashflowFromInvestment": "-134268335", "stockBasedCompensation": "19275683", "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": "4849562", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 28629592, "cost_of_revenue": -3078784, "gross_profit": 31708376, "ebit": 28853716, "ebitda": 34032587, "pretax_income": 27806773, "tax_provision": 4969483, "net_income": 22837289, "net_income_to_common": 22837289, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2953160, "total_current_assets": 15767561, "total_assets": 68746467, "short_term_debt": 54203138, "long_term_debt": null, "total_debt": 54203138, "total_liabilities": 74914669, "total_equity": -6168202, "shares_outstanding": 13905252, "goodwill_and_intangibles": 406595789 }, "cash_flow": { "operating_cash_flow": -7631433, "capital_expenditure": 13869554, "free_cash_flow": 6238121, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184202, "ticker_id": 8559, "period_end_date": "2018-05-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28853716", "ebitda": "34032587", "netIncome": "22837289", "grossProfit": "31708376", "depreciation": "None", "totalRevenue": "28629592", "costOfRevenue": "-3078784", "interestIncome": "None", "incomeBeforeTax": "27806773", "interestExpense": "1046941", "operatingIncome": "-9638068", "fiscalDateEnding": "2018-05-31", "incomeTaxExpense": "4969483", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "41346444", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "380000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-3078784", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5178871", "sellingGeneralAndAdministrative": "24641907", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "405408423", "inventory": "9434094", "commonStock": "863906100", "currentDebt": "None", "investments": "None", "totalAssets": "68746467", "longTermDebt": "None", "shortTermDebt": "54203138", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-05-31", "intangibleAssets": "1187366", "reportedCurrency": "USD", "retainedEarnings": "-51427956", "totalLiabilities": "74914669", "otherCurrentAssets": "692842", "totalCurrentAssets": "15767561", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "34946140", "currentNetReceivables": "2687464", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52978905", "currentAccountsPayable": "7072075", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65109364", "totalShareholderEquity": "-6168202", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-210200", "totalCurrentLiabilities": "63844450", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11070219", "cashAndShortTermInvestments": "2953160", "commonStockSharesOutstanding": "13905252", "intangibleAssetsExcludingGoodwill": "1187366", "cashAndCashEquivalentsAtCarryingValue": "2953160", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9927347", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-05-31", "reportedCurrency": "USD", "changeInInventory": "-4188834", "operatingCashflow": "-7631433", "capitalExpenditures": "13869554", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15553988", "cashflowFromInvestment": "-15020055", "stockBasedCompensation": "13861508", "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": "2355663", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28629592, "cost_of_revenue": -3078784, "gross_profit": 31708376, "research_and_development": 380000, "selling_general_admin": 24641907, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28853716, "depreciation_amortisation": 5178871, "ebitda": 34032587, "interest_expense": 1046941, "interest_income": null, "other_non_operating": null, "pretax_income": 27806773, "tax_provision": 4969483, "effective_tax_rate": null, "net_income": 22837289, "net_income_continuing_ops": null, "net_income_to_common": 22837289, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2953160, "short_term_investments": 34946140, "net_receivables": 2687464, "inventory": 9434094, "other_current_assets": null, "total_current_assets": 15767561, "net_ppe": null, "goodwill": 405408423, "intangible_assets": 1187366, "goodwill_and_intangibles": 406595789, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52978905, "total_assets": 68746467, "short_term_debt": 54203138, "accounts_payable": 7072075, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63844450, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11070219, "total_liabilities": 74914669, "total_debt": 54203138, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51427956, "total_equity": -6168202, "shares_outstanding": 13905252, "operating_cash_flow": -7631433, "stock_based_compensation": 13861508, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13869554, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15020055, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15553988, "free_cash_flow": 6238121, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28853716", "ebitda": "34032587", "netIncome": "22837289", "grossProfit": "31708376", "depreciation": "None", "totalRevenue": "28629592", "costOfRevenue": "-3078784", "interestIncome": "None", "incomeBeforeTax": "27806773", "interestExpense": "1046941", "operatingIncome": "-9638068", "fiscalDateEnding": "2018-05-31", "incomeTaxExpense": "4969483", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "41346444", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "380000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-3078784", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5178871", "sellingGeneralAndAdministrative": "24641907", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "405408423", "inventory": "9434094", "commonStock": "863906100", "currentDebt": "None", "investments": "None", "totalAssets": "68746467", "longTermDebt": "None", "shortTermDebt": "54203138", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-05-31", "intangibleAssets": "1187366", "reportedCurrency": "USD", "retainedEarnings": "-51427956", "totalLiabilities": "74914669", "otherCurrentAssets": "692842", "totalCurrentAssets": "15767561", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "34946140", "currentNetReceivables": "2687464", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52978905", "currentAccountsPayable": "7072075", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65109364", "totalShareholderEquity": "-6168202", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-210200", "totalCurrentLiabilities": "63844450", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11070219", "cashAndShortTermInvestments": "2953160", "commonStockSharesOutstanding": "13905252", "intangibleAssetsExcludingGoodwill": "1187366", "cashAndCashEquivalentsAtCarryingValue": "2953160", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9927347", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-05-31", "reportedCurrency": "USD", "changeInInventory": "-4188834", "operatingCashflow": "-7631433", "capitalExpenditures": "13869554", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15553988", "cashflowFromInvestment": "-15020055", "stockBasedCompensation": "13861508", "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": "2355663", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 282201583, "cost_of_revenue": 207186076, "gross_profit": 75015507, "ebit": -24972407, "ebitda": -2119938, "pretax_income": -31749930, "tax_provision": 2694628, "net_income": -36272374, "net_income_to_common": -36272374, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204620000, "total_current_assets": 718760000, "total_assets": 2074722000, "short_term_debt": 33546000, "long_term_debt": 223250000, "total_debt": 256796000, "total_liabilities": 549115000, "total_equity": 1557368000, "shares_outstanding": 112675734, "goodwill_and_intangibles": 775693000 }, "cash_flow": { "operating_cash_flow": -22154639, "capital_expenditure": 3870121, "free_cash_flow": -18284518, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184164, "ticker_id": 8559, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24972407", "ebitda": "-2119938", "netIncome": "-36272374", "grossProfit": "75015507", "depreciation": "None", "totalRevenue": "282201583", "costOfRevenue": "207186076", "interestIncome": "None", "incomeBeforeTax": "-31749930", "interestExpense": "6777522", "operatingIncome": "-27122377", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "2694628", "reportedCurrency": "USD", "netInterestIncome": "-4965000", "nonInterestIncome": "None", "operatingExpenses": "102137884", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84633", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207186076", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22852469", "sellingGeneralAndAdministrative": "68725310", "netIncomeFromContinuingOperations": "-25233000" }, "balance": { "goodwill": "752350000", "inventory": "292303000", "commonStock": "116000", "currentDebt": "None", "investments": "None", "totalAssets": "2074722000", "longTermDebt": "223250000", "shortTermDebt": "33546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "23343000", "reportedCurrency": "USD", "retainedEarnings": "-4919051000", "totalLiabilities": "549115000", "otherCurrentAssets": "88153000", "totalCurrentAssets": "718760000", "currentLongTermDebt": "26287000", "longTermInvestments": "7634000", "shortTermInvestments": "15312000", "currentNetReceivables": "118372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1355962000", "currentAccountsPayable": "115333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "317078000", "totalShareholderEquity": "1557368000", "capitalLeaseObligations": "67541000", "otherCurrentLiabilities": "108663000", "totalCurrentLiabilities": "257542000", "otherNonCurrentLiabilities": "164000", "totalNonCurrentLiabilities": "291573000", "cashAndShortTermInvestments": "204620000", "commonStockSharesOutstanding": "112675734", "intangibleAssetsExcludingGoodwill": "23343000", "cashAndCashEquivalentsAtCarryingValue": "204620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25233000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-9294163", "operatingCashflow": "-22154639", "capitalExpenditures": "3870121", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4314753", "cashflowFromInvestment": "28625398", "stockBasedCompensation": "13725000", "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": "16741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282201583, "cost_of_revenue": 207186076, "gross_profit": 75015507, "research_and_development": 84633, "selling_general_admin": 68725310, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24972407, "depreciation_amortisation": 22852469, "ebitda": -2119938, "interest_expense": 6777522, "interest_income": null, "other_non_operating": null, "pretax_income": -31749930, "tax_provision": 2694628, "effective_tax_rate": null, "net_income": -36272374, "net_income_continuing_ops": -25233000, "net_income_to_common": -36272374, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204620000, "short_term_investments": 15312000, "net_receivables": 118372000, "inventory": 292303000, "other_current_assets": null, "total_current_assets": 718760000, "net_ppe": null, "goodwill": 752350000, "intangible_assets": 23343000, "goodwill_and_intangibles": 775693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1355962000, "total_assets": 2074722000, "short_term_debt": 33546000, "accounts_payable": 115333000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257542000, "long_term_debt": 223250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 291573000, "total_liabilities": 549115000, "total_debt": 256796000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4919051000, "total_equity": 1557368000, "shares_outstanding": 112675734, "operating_cash_flow": -22154639, "stock_based_compensation": 13725000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3870121, "acquisitions": null, "other_investing": null, "investing_cash_flow": 28625398, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4314753, "free_cash_flow": -18284518, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24972407", "ebitda": "-2119938", "netIncome": "-36272374", "grossProfit": "75015507", "depreciation": "None", "totalRevenue": "282201583", "costOfRevenue": "207186076", "interestIncome": "None", "incomeBeforeTax": "-31749930", "interestExpense": "6777522", "operatingIncome": "-27122377", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "2694628", "reportedCurrency": "USD", "netInterestIncome": "-4965000", "nonInterestIncome": "None", "operatingExpenses": "102137884", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84633", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207186076", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22852469", "sellingGeneralAndAdministrative": "68725310", "netIncomeFromContinuingOperations": "-25233000" }, "balance": { "goodwill": "752350000", "inventory": "292303000", "commonStock": "116000", "currentDebt": "None", "investments": "None", "totalAssets": "2074722000", "longTermDebt": "223250000", "shortTermDebt": "33546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "23343000", "reportedCurrency": "USD", "retainedEarnings": "-4919051000", "totalLiabilities": "549115000", "otherCurrentAssets": "88153000", "totalCurrentAssets": "718760000", "currentLongTermDebt": "26287000", "longTermInvestments": "7634000", "shortTermInvestments": "15312000", "currentNetReceivables": "118372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1355962000", "currentAccountsPayable": "115333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "317078000", "totalShareholderEquity": "1557368000", "capitalLeaseObligations": "67541000", "otherCurrentLiabilities": "108663000", "totalCurrentLiabilities": "257542000", "otherNonCurrentLiabilities": "164000", "totalNonCurrentLiabilities": "291573000", "cashAndShortTermInvestments": "204620000", "commonStockSharesOutstanding": "112675734", "intangibleAssetsExcludingGoodwill": "23343000", "cashAndCashEquivalentsAtCarryingValue": "204620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25233000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-9294163", "operatingCashflow": "-22154639", "capitalExpenditures": "3870121", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4314753", "cashflowFromInvestment": "28625398", "stockBasedCompensation": "13725000", "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": "16741000", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 303852928, "cost_of_revenue": 223530769, "gross_profit": 80322159, "ebit": -48320140, "ebitda": -26027134, "pretax_income": -55827511, "tax_provision": 4953691, "net_income": -62767708, "net_income_to_common": -62767708, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344639156, "total_current_assets": 1018841262, "total_assets": 2931700831, "short_term_debt": 45950862, "long_term_debt": 224994000, "total_debt": 270944862, "total_liabilities": 771258688, "total_equity": 2206986722, "shares_outstanding": 110343368, "goodwill_and_intangibles": 1082537962 }, "cash_flow": { "operating_cash_flow": -11926018, "capital_expenditure": 13545118, "free_cash_flow": 1619100, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184165, "ticker_id": 8559, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48320140", "ebitda": "-26027134", "netIncome": "-62767708", "grossProfit": "80322159", "depreciation": "None", "totalRevenue": "303852928", "costOfRevenue": "223530769", "interestIncome": "None", "incomeBeforeTax": "-55827511", "interestExpense": "7507370", "operatingIncome": "-31123317", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "4953691", "reportedCurrency": "USD", "netInterestIncome": "-5374000", "nonInterestIncome": "None", "operatingExpenses": "111445476", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108964", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223530769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22293006", "sellingGeneralAndAdministrative": "71677646", "netIncomeFromContinuingOperations": "-43509000" }, "balance": { "goodwill": "1051017903", "inventory": "395621942", "commonStock": "162049", "currentDebt": "None", "investments": "None", "totalAssets": "2931700831", "longTermDebt": "224994000", "shortTermDebt": "45950862", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "31520059", "reportedCurrency": "USD", "retainedEarnings": "-6834695313", "totalLiabilities": "771258688", "otherCurrentAssets": "63558399", "totalCurrentAssets": "1018841262", "currentLongTermDebt": "25456000", "longTermInvestments": "13393000", "shortTermInvestments": "62651759", "currentNetReceivables": "152370005", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1912859568", "currentAccountsPayable": "159948622", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "446515320", "totalShareholderEquity": "2206986722", "capitalLeaseObligations": "69179000", "otherCurrentLiabilities": "156358382", "totalCurrentLiabilities": "362257868", "otherNonCurrentLiabilities": "417000", "totalNonCurrentLiabilities": "409000819", "cashAndShortTermInvestments": "344639156", "commonStockSharesOutstanding": "110343368", "intangibleAssetsExcludingGoodwill": "31520059", "cashAndCashEquivalentsAtCarryingValue": "344639156", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60781202", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "-574158", "operatingCashflow": "-11926018", "capitalExpenditures": "13545118", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67194738", "cashflowFromInvestment": "-81031824", "stockBasedCompensation": "17159105", "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": "22293006", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 303852928, "cost_of_revenue": 223530769, "gross_profit": 80322159, "research_and_development": 108964, "selling_general_admin": 71677646, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48320140, "depreciation_amortisation": 22293006, "ebitda": -26027134, "interest_expense": 7507370, "interest_income": null, "other_non_operating": null, "pretax_income": -55827511, "tax_provision": 4953691, "effective_tax_rate": null, "net_income": -62767708, "net_income_continuing_ops": -43509000, "net_income_to_common": -62767708, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344639156, "short_term_investments": 62651759, "net_receivables": 152370005, "inventory": 395621942, "other_current_assets": null, "total_current_assets": 1018841262, "net_ppe": null, "goodwill": 1051017903, "intangible_assets": 31520059, "goodwill_and_intangibles": 1082537962, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1912859568, "total_assets": 2931700831, "short_term_debt": 45950862, "accounts_payable": 159948622, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 362257868, "long_term_debt": 224994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 409000819, "total_liabilities": 771258688, "total_debt": 270944862, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6834695313, "total_equity": 2206986722, "shares_outstanding": 110343368, "operating_cash_flow": -11926018, "stock_based_compensation": 17159105, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13545118, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81031824, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 67194738, "free_cash_flow": 1619100, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48320140", "ebitda": "-26027134", "netIncome": "-62767708", "grossProfit": "80322159", "depreciation": "None", "totalRevenue": "303852928", "costOfRevenue": "223530769", "interestIncome": "None", "incomeBeforeTax": "-55827511", "interestExpense": "7507370", "operatingIncome": "-31123317", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "4953691", "reportedCurrency": "USD", "netInterestIncome": "-5374000", "nonInterestIncome": "None", "operatingExpenses": "111445476", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108964", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223530769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22293006", "sellingGeneralAndAdministrative": "71677646", "netIncomeFromContinuingOperations": "-43509000" }, "balance": { "goodwill": "1051017903", "inventory": "395621942", "commonStock": "162049", "currentDebt": "None", "investments": "None", "totalAssets": "2931700831", "longTermDebt": "224994000", "shortTermDebt": "45950862", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "31520059", "reportedCurrency": "USD", "retainedEarnings": "-6834695313", "totalLiabilities": "771258688", "otherCurrentAssets": "63558399", "totalCurrentAssets": "1018841262", "currentLongTermDebt": "25456000", "longTermInvestments": "13393000", "shortTermInvestments": "62651759", "currentNetReceivables": "152370005", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1912859568", "currentAccountsPayable": "159948622", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "446515320", "totalShareholderEquity": "2206986722", "capitalLeaseObligations": "69179000", "otherCurrentLiabilities": "156358382", "totalCurrentLiabilities": "362257868", "otherNonCurrentLiabilities": "417000", "totalNonCurrentLiabilities": "409000819", "cashAndShortTermInvestments": "344639156", "commonStockSharesOutstanding": "110343368", "intangibleAssetsExcludingGoodwill": "31520059", "cashAndCashEquivalentsAtCarryingValue": "344639156", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60781202", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "-574158", "operatingCashflow": "-11926018", "capitalExpenditures": "13545118", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67194738", "cashflowFromInvestment": "-81031824", "stockBasedCompensation": "17159105", "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": "22293006", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 287778953, "cost_of_revenue": 208837236, "gross_profit": 78941717, "ebit": 8137443, "ebitda": 29512655, "pretax_income": -1060450, "tax_provision": -3138767.4, "net_income": -442312, "net_income_to_common": -442312, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 363778333, "total_current_assets": 963113949, "total_assets": 2860805851, "short_term_debt": 43897413, "long_term_debt": 228442000, "total_debt": 272339413, "total_liabilities": 771969196, "total_equity": 2116426214, "shares_outstanding": 106027189, "goodwill_and_intangibles": 1068036693 }, "cash_flow": { "operating_cash_flow": -1842051, "capital_expenditure": 13081173, "free_cash_flow": 11239122, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184166, "ticker_id": 8559, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8137443", "ebitda": "29512655", "netIncome": "-442312", "grossProfit": "78941717", "depreciation": "None", "totalRevenue": "287778953", "costOfRevenue": "208837236", "interestIncome": "None", "incomeBeforeTax": "-1060450", "interestExpense": "9197893", "operatingIncome": "2873654", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "-3138767.40", "reportedCurrency": "USD", "netInterestIncome": "-6696000", "nonInterestIncome": "None", "operatingExpenses": "76068062", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56319", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208837236", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21375212", "sellingGeneralAndAdministrative": "56723090", "netIncomeFromContinuingOperations": "1513000" }, "balance": { "goodwill": "1033458054", "inventory": "388447534", "commonStock": "152474", "currentDebt": "None", "investments": "None", "totalAssets": "2860805851", "longTermDebt": "228442000", "shortTermDebt": "43897413", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "34578639", "reportedCurrency": "USD", "retainedEarnings": "-6658785834", "totalLiabilities": "771969196", "otherCurrentAssets": "63805578", "totalCurrentAssets": "963113949", "currentLongTermDebt": "24480000", "longTermInvestments": "10172000", "shortTermInvestments": "0", "currentNetReceivables": "147082503", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897691901", "currentAccountsPayable": "152202059", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "444707708", "totalShareholderEquity": "2116426214", "capitalLeaseObligations": "70822000", "otherCurrentLiabilities": "171530546", "totalCurrentLiabilities": "367630020", "otherNonCurrentLiabilities": "626000", "totalNonCurrentLiabilities": "404339175", "cashAndShortTermInvestments": "363778333", "commonStockSharesOutstanding": "106027189", "intangibleAssetsExcludingGoodwill": "34578639", "cashAndCashEquivalentsAtCarryingValue": "363778333", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2078317", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-16353184", "operatingCashflow": "-1842051", "capitalExpenditures": "13081173", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27264006", "cashflowFromInvestment": "33608849", "stockBasedCompensation": "6939629", "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": "21375212", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 287778953, "cost_of_revenue": 208837236, "gross_profit": 78941717, "research_and_development": 56319, "selling_general_admin": 56723090, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8137443, "depreciation_amortisation": 21375212, "ebitda": 29512655, "interest_expense": 9197893, "interest_income": null, "other_non_operating": null, "pretax_income": -1060450, "tax_provision": -3138767.4, "effective_tax_rate": null, "net_income": -442312, "net_income_continuing_ops": 1513000, "net_income_to_common": -442312, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 363778333, "short_term_investments": 0, "net_receivables": 147082503, "inventory": 388447534, "other_current_assets": null, "total_current_assets": 963113949, "net_ppe": null, "goodwill": 1033458054, "intangible_assets": 34578639, "goodwill_and_intangibles": 1068036693, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1897691901, "total_assets": 2860805851, "short_term_debt": 43897413, "accounts_payable": 152202059, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367630020, "long_term_debt": 228442000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 404339175, "total_liabilities": 771969196, "total_debt": 272339413, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6658785834, "total_equity": 2116426214, "shares_outstanding": 106027189, "operating_cash_flow": -1842051, "stock_based_compensation": 6939629, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13081173, "acquisitions": null, "other_investing": null, "investing_cash_flow": 33608849, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27264006, "free_cash_flow": 11239122, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8137443", "ebitda": "29512655", "netIncome": "-442312", "grossProfit": "78941717", "depreciation": "None", "totalRevenue": "287778953", "costOfRevenue": "208837236", "interestIncome": "None", "incomeBeforeTax": "-1060450", "interestExpense": "9197893", "operatingIncome": "2873654", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "-3138767.40", "reportedCurrency": "USD", "netInterestIncome": "-6696000", "nonInterestIncome": "None", "operatingExpenses": "76068062", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56319", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208837236", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21375212", "sellingGeneralAndAdministrative": "56723090", "netIncomeFromContinuingOperations": "1513000" }, "balance": { "goodwill": "1033458054", "inventory": "388447534", "commonStock": "152474", "currentDebt": "None", "investments": "None", "totalAssets": "2860805851", "longTermDebt": "228442000", "shortTermDebt": "43897413", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "34578639", "reportedCurrency": "USD", "retainedEarnings": "-6658785834", "totalLiabilities": "771969196", "otherCurrentAssets": "63805578", "totalCurrentAssets": "963113949", "currentLongTermDebt": "24480000", "longTermInvestments": "10172000", "shortTermInvestments": "0", "currentNetReceivables": "147082503", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897691901", "currentAccountsPayable": "152202059", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "444707708", "totalShareholderEquity": "2116426214", "capitalLeaseObligations": "70822000", "otherCurrentLiabilities": "171530546", "totalCurrentLiabilities": "367630020", "otherNonCurrentLiabilities": "626000", "totalNonCurrentLiabilities": "404339175", "cashAndShortTermInvestments": "363778333", "commonStockSharesOutstanding": "106027189", "intangibleAssetsExcludingGoodwill": "34578639", "cashAndCashEquivalentsAtCarryingValue": "363778333", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2078317", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-16353184", "operatingCashflow": "-1842051", "capitalExpenditures": "13081173", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27264006", "cashflowFromInvestment": "33608849", "stockBasedCompensation": "6939629", "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": "21375212", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 308104681, "cost_of_revenue": 215299355, "gross_profit": 92805326, "ebit": -1890455185, "ebitda": -1843690950, "pretax_income": -1911511441, "tax_provision": -171718600, "net_income": -1746516571, "net_income_to_common": -1746516571, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304167868, "total_current_assets": 944925710, "total_assets": 2904466546, "short_term_debt": 39641196, "long_term_debt": 234921000, "total_debt": 274562196, "total_liabilities": 860486627, "total_equity": 2074029508, "shares_outstanding": 97796000, "goodwill_and_intangibles": 1061763572 }, "cash_flow": { "operating_cash_flow": -19862859, "capital_expenditure": 9407941, "free_cash_flow": -10454918, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184167, "ticker_id": 8559, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1890455185", "ebitda": "-1843690950", "netIncome": "-1746516571", "grossProfit": "92805326", "depreciation": "None", "totalRevenue": "308104681", "costOfRevenue": "215299355", "interestIncome": "None", "incomeBeforeTax": "-1911511441", "interestExpense": "5442105", "operatingIncome": "-1981423149", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-171718600", "reportedCurrency": "USD", "netInterestIncome": "-3966000", "nonInterestIncome": "None", "operatingExpenses": "2074228475", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46654", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215299355", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46764235", "sellingGeneralAndAdministrative": "49820102", "netIncomeFromContinuingOperations": "-1267895000" }, "balance": { "goodwill": "1032367146", "inventory": "371701571", "commonStock": "145452", "currentDebt": "None", "investments": "None", "totalAssets": "2904466546", "longTermDebt": "234921000", "shortTermDebt": "39641196", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "29396426", "reportedCurrency": "USD", "retainedEarnings": "-6651315044", "totalLiabilities": "860486627", "otherCurrentAssets": "54739403", "totalCurrentAssets": "944925710", "currentLongTermDebt": "21948000", "longTermInvestments": "10132000", "shortTermInvestments": "47610876", "currentNetReceivables": "166705990", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1959540835", "currentAccountsPayable": "147301852", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "451086879", "totalShareholderEquity": "2074029508", "capitalLeaseObligations": "71866000", "otherCurrentLiabilities": "197685923", "totalCurrentLiabilities": "384628973", "otherNonCurrentLiabilities": "855000", "totalNonCurrentLiabilities": "475857653", "cashAndShortTermInvestments": "304167868", "commonStockSharesOutstanding": "97796000", "intangibleAssetsExcludingGoodwill": "29396426", "cashAndCashEquivalentsAtCarryingValue": "304167868", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1746516571", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-11034623", "operatingCashflow": "-19862859", "capitalExpenditures": "9407941", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26124760", "cashflowFromInvestment": "16618735", "stockBasedCompensation": "6100000", "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": "46764235", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 308104681, "cost_of_revenue": 215299355, "gross_profit": 92805326, "research_and_development": 46654, "selling_general_admin": 49820102, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1890455185, "depreciation_amortisation": 46764235, "ebitda": -1843690950, "interest_expense": 5442105, "interest_income": null, "other_non_operating": null, "pretax_income": -1911511441, "tax_provision": -171718600, "effective_tax_rate": null, "net_income": -1746516571, "net_income_continuing_ops": -1267895000, "net_income_to_common": -1746516571, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304167868, "short_term_investments": 47610876, "net_receivables": 166705990, "inventory": 371701571, "other_current_assets": null, "total_current_assets": 944925710, "net_ppe": null, "goodwill": 1032367146, "intangible_assets": 29396426, "goodwill_and_intangibles": 1061763572, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1959540835, "total_assets": 2904466546, "short_term_debt": 39641196, "accounts_payable": 147301852, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384628973, "long_term_debt": 234921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 475857653, "total_liabilities": 860486627, "total_debt": 274562196, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6651315044, "total_equity": 2074029508, "shares_outstanding": 97796000, "operating_cash_flow": -19862859, "stock_based_compensation": 6100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9407941, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16618735, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26124760, "free_cash_flow": -10454918, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1890455185", "ebitda": "-1843690950", "netIncome": "-1746516571", "grossProfit": "92805326", "depreciation": "None", "totalRevenue": "308104681", "costOfRevenue": "215299355", "interestIncome": "None", "incomeBeforeTax": "-1911511441", "interestExpense": "5442105", "operatingIncome": "-1981423149", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-171718600", "reportedCurrency": "USD", "netInterestIncome": "-3966000", "nonInterestIncome": "None", "operatingExpenses": "2074228475", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46654", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215299355", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46764235", "sellingGeneralAndAdministrative": "49820102", "netIncomeFromContinuingOperations": "-1267895000" }, "balance": { "goodwill": "1032367146", "inventory": "371701571", "commonStock": "145452", "currentDebt": "None", "investments": "None", "totalAssets": "2904466546", "longTermDebt": "234921000", "shortTermDebt": "39641196", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "29396426", "reportedCurrency": "USD", "retainedEarnings": "-6651315044", "totalLiabilities": "860486627", "otherCurrentAssets": "54739403", "totalCurrentAssets": "944925710", "currentLongTermDebt": "21948000", "longTermInvestments": "10132000", "shortTermInvestments": "47610876", "currentNetReceivables": "166705990", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1959540835", "currentAccountsPayable": "147301852", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "451086879", "totalShareholderEquity": "2074029508", "capitalLeaseObligations": "71866000", "otherCurrentLiabilities": "197685923", "totalCurrentLiabilities": "384628973", "otherNonCurrentLiabilities": "855000", "totalNonCurrentLiabilities": "475857653", "cashAndShortTermInvestments": "304167868", "commonStockSharesOutstanding": "97796000", "intangibleAssetsExcludingGoodwill": "29396426", "cashAndCashEquivalentsAtCarryingValue": "304167868", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1746516571", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-11034623", "operatingCashflow": "-19862859", "capitalExpenditures": "9407941", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26124760", "cashflowFromInvestment": "16618735", "stockBasedCompensation": "6100000", "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": "46764235", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 268340631, "cost_of_revenue": 193215943, "gross_profit": 75124688, "ebit": -1132341712, "ebitda": -1083887870, "pretax_income": -1144442896, "tax_provision": 1737613, "net_income": -1140261358, "net_income_to_common": -1140261358, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288816446, "total_current_assets": 991275831, "total_assets": 4915504082, "short_term_debt": 43693100, "long_term_debt": 253472000, "total_debt": 297165100, "total_liabilities": 1012586509, "total_equity": 3942882676, "shares_outstanding": 90834300, "goodwill_and_intangibles": 3101121022 }, "cash_flow": { "operating_cash_flow": -5085865, "capital_expenditure": 19726209, "free_cash_flow": 14640344, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184169, "ticker_id": 8559, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1132341712", "ebitda": "-1083887870", "netIncome": "-1140261358", "grossProfit": "75124688", "depreciation": "None", "totalRevenue": "268340631", "costOfRevenue": "193215943", "interestIncome": "None", "incomeBeforeTax": "-1144442896", "interestExpense": "12101183", "operatingIncome": "-1097644336", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "1737613", "reportedCurrency": "USD", "netInterestIncome": "-8378000", "nonInterestIncome": "None", "operatingExpenses": "1172769024", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "122774", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193215943", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48453842", "sellingGeneralAndAdministrative": "56978691", "netIncomeFromContinuingOperations": "-793534000" }, "balance": { "goodwill": "1877403676", "inventory": "380452071", "commonStock": "142995", "currentDebt": "None", "investments": "None", "totalAssets": "4915504082", "longTermDebt": "253472000", "shortTermDebt": "43693100", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "1223717346", "reportedCurrency": "USD", "retainedEarnings": "-5162908136", "totalLiabilities": "1012586509", "otherCurrentAssets": "102711284", "totalCurrentAssets": "991275831", "currentLongTermDebt": "23644000", "longTermInvestments": "10035000", "shortTermInvestments": "69992735", "currentNetReceivables": "149303294", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3924228250", "currentAccountsPayable": "142871381", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "496743603", "totalShareholderEquity": "3942882676", "capitalLeaseObligations": "66794000", "otherCurrentLiabilities": "186394642", "totalCurrentLiabilities": "378684124", "otherNonCurrentLiabilities": "1271000", "totalNonCurrentLiabilities": "633902383", "cashAndShortTermInvestments": "288816446", "commonStockSharesOutstanding": "90834300", "intangibleAssetsExcludingGoodwill": "1223717346", "cashAndCashEquivalentsAtCarryingValue": "288816446", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1140261358", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "3894024", "operatingCashflow": "-5085865", "capitalExpenditures": "19726209", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21446383", "cashflowFromInvestment": "2197170", "stockBasedCompensation": "4035000", "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": "48453842", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 268340631, "cost_of_revenue": 193215943, "gross_profit": 75124688, "research_and_development": 122774, "selling_general_admin": 56978691, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1132341712, "depreciation_amortisation": 48453842, "ebitda": -1083887870, "interest_expense": 12101183, "interest_income": null, "other_non_operating": null, "pretax_income": -1144442896, "tax_provision": 1737613, "effective_tax_rate": null, "net_income": -1140261358, "net_income_continuing_ops": -793534000, "net_income_to_common": -1140261358, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288816446, "short_term_investments": 69992735, "net_receivables": 149303294, "inventory": 380452071, "other_current_assets": null, "total_current_assets": 991275831, "net_ppe": null, "goodwill": 1877403676, "intangible_assets": 1223717346, "goodwill_and_intangibles": 3101121022, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3924228250, "total_assets": 4915504082, "short_term_debt": 43693100, "accounts_payable": 142871381, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378684124, "long_term_debt": 253472000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 633902383, "total_liabilities": 1012586509, "total_debt": 297165100, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5162908136, "total_equity": 3942882676, "shares_outstanding": 90834300, "operating_cash_flow": -5085865, "stock_based_compensation": 4035000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19726209, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2197170, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21446383, "free_cash_flow": 14640344, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1132341712", "ebitda": "-1083887870", "netIncome": "-1140261358", "grossProfit": "75124688", "depreciation": "None", "totalRevenue": "268340631", "costOfRevenue": "193215943", "interestIncome": "None", "incomeBeforeTax": "-1144442896", "interestExpense": "12101183", "operatingIncome": "-1097644336", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "1737613", "reportedCurrency": "USD", "netInterestIncome": "-8378000", "nonInterestIncome": "None", "operatingExpenses": "1172769024", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "122774", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193215943", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48453842", "sellingGeneralAndAdministrative": "56978691", "netIncomeFromContinuingOperations": "-793534000" }, "balance": { "goodwill": "1877403676", "inventory": "380452071", "commonStock": "142995", "currentDebt": "None", "investments": "None", "totalAssets": "4915504082", "longTermDebt": "253472000", "shortTermDebt": "43693100", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "1223717346", "reportedCurrency": "USD", "retainedEarnings": "-5162908136", "totalLiabilities": "1012586509", "otherCurrentAssets": "102711284", "totalCurrentAssets": "991275831", "currentLongTermDebt": "23644000", "longTermInvestments": "10035000", "shortTermInvestments": "69992735", "currentNetReceivables": "149303294", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3924228250", "currentAccountsPayable": "142871381", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "496743603", "totalShareholderEquity": "3942882676", "capitalLeaseObligations": "66794000", "otherCurrentLiabilities": "186394642", "totalCurrentLiabilities": "378684124", "otherNonCurrentLiabilities": "1271000", "totalNonCurrentLiabilities": "633902383", "cashAndShortTermInvestments": "288816446", "commonStockSharesOutstanding": "90834300", "intangibleAssetsExcludingGoodwill": "1223717346", "cashAndCashEquivalentsAtCarryingValue": "288816446", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1140261358", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "3894024", "operatingCashflow": "-5085865", "capitalExpenditures": "19726209", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21446383", "cashflowFromInvestment": "2197170", "stockBasedCompensation": "4035000", "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": "48453842", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 295055765, "cost_of_revenue": 209427351, "gross_profit": 85628414, "ebit": -105564085, "ebitda": -57938350, "pretax_income": -116426389, "tax_provision": 2847753, "net_income": -119367855, "net_income_to_common": -119367855, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265330592, "total_current_assets": 989355059, "total_assets": 5863006319, "short_term_debt": 56173190, "long_term_debt": 271606000, "total_debt": 327779190, "total_liabilities": 1032444810, "total_equity": 4857584393, "shares_outstanding": 86497500, "goodwill_and_intangibles": 4010408587 }, "cash_flow": { "operating_cash_flow": -56715568, "capital_expenditure": 7564094, "free_cash_flow": -49151474, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184170, "ticker_id": 8559, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-105564085", "ebitda": "-57938350", "netIncome": "-119367855", "grossProfit": "85628414", "depreciation": "None", "totalRevenue": "295055765", "costOfRevenue": "209427351", "interestIncome": "None", "incomeBeforeTax": "-116426389", "interestExpense": "10862304", "operatingIncome": "-59050316", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "2847753", "reportedCurrency": "USD", "netInterestIncome": "-7766000", "nonInterestIncome": "None", "operatingExpenses": "144678730", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83922", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209427351", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47625735", "sellingGeneralAndAdministrative": "65042347", "netIncomeFromContinuingOperations": "-85275000" }, "balance": { "goodwill": "2798232226", "inventory": "372063990", "commonStock": "130079", "currentDebt": "None", "investments": "None", "totalAssets": "5863006319", "longTermDebt": "271606000", "shortTermDebt": "56173190", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "1212176361", "reportedCurrency": "USD", "retainedEarnings": "-3895372506", "totalLiabilities": "1032444810", "otherCurrentAssets": "106782352", "totalCurrentAssets": "989355059", "currentLongTermDebt": "33589000", "longTermInvestments": "7416000", "shortTermInvestments": "87490083", "currentNetReceivables": "157688039", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4873651260", "currentAccountsPayable": "138578999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "522821471", "totalShareholderEquity": "4857584393", "capitalLeaseObligations": "68596000", "otherCurrentLiabilities": "189393328", "totalCurrentLiabilities": "389571518", "otherNonCurrentLiabilities": "17000", "totalNonCurrentLiabilities": "642873290", "cashAndShortTermInvestments": "265330592", "commonStockSharesOutstanding": "86497500", "intangibleAssetsExcludingGoodwill": "1212176361", "cashAndCashEquivalentsAtCarryingValue": "265330592", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119367855", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "5979064", "operatingCashflow": "-56715568", "capitalExpenditures": "7564094", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53116071", "cashflowFromInvestment": "-14807256", "stockBasedCompensation": "7237000", "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": "47625735", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 295055765, "cost_of_revenue": 209427351, "gross_profit": 85628414, "research_and_development": 83922, "selling_general_admin": 65042347, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -105564085, "depreciation_amortisation": 47625735, "ebitda": -57938350, "interest_expense": 10862304, "interest_income": null, "other_non_operating": null, "pretax_income": -116426389, "tax_provision": 2847753, "effective_tax_rate": null, "net_income": -119367855, "net_income_continuing_ops": -85275000, "net_income_to_common": -119367855, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265330592, "short_term_investments": 87490083, "net_receivables": 157688039, "inventory": 372063990, "other_current_assets": null, "total_current_assets": 989355059, "net_ppe": null, "goodwill": 2798232226, "intangible_assets": 1212176361, "goodwill_and_intangibles": 4010408587, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4873651260, "total_assets": 5863006319, "short_term_debt": 56173190, "accounts_payable": 138578999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 389571518, "long_term_debt": 271606000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 642873290, "total_liabilities": 1032444810, "total_debt": 327779190, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3895372506, "total_equity": 4857584393, "shares_outstanding": 86497500, "operating_cash_flow": -56715568, "stock_based_compensation": 7237000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7564094, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14807256, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53116071, "free_cash_flow": -49151474, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-105564085", "ebitda": "-57938350", "netIncome": "-119367855", "grossProfit": "85628414", "depreciation": "None", "totalRevenue": "295055765", "costOfRevenue": "209427351", "interestIncome": "None", "incomeBeforeTax": "-116426389", "interestExpense": "10862304", "operatingIncome": "-59050316", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "2847753", "reportedCurrency": "USD", "netInterestIncome": "-7766000", "nonInterestIncome": "None", "operatingExpenses": "144678730", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83922", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209427351", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47625735", "sellingGeneralAndAdministrative": "65042347", "netIncomeFromContinuingOperations": "-85275000" }, "balance": { "goodwill": "2798232226", "inventory": "372063990", "commonStock": "130079", "currentDebt": "None", "investments": "None", "totalAssets": "5863006319", "longTermDebt": "271606000", "shortTermDebt": "56173190", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "1212176361", "reportedCurrency": "USD", "retainedEarnings": "-3895372506", "totalLiabilities": "1032444810", "otherCurrentAssets": "106782352", "totalCurrentAssets": "989355059", "currentLongTermDebt": "33589000", "longTermInvestments": "7416000", "shortTermInvestments": "87490083", "currentNetReceivables": "157688039", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4873651260", "currentAccountsPayable": "138578999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "522821471", "totalShareholderEquity": "4857584393", "capitalLeaseObligations": "68596000", "otherCurrentLiabilities": "189393328", "totalCurrentLiabilities": "389571518", "otherNonCurrentLiabilities": "17000", "totalNonCurrentLiabilities": "642873290", "cashAndShortTermInvestments": "265330592", "commonStockSharesOutstanding": "86497500", "intangibleAssetsExcludingGoodwill": "1212176361", "cashAndCashEquivalentsAtCarryingValue": "265330592", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119367855", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "5979064", "operatingCashflow": "-56715568", "capitalExpenditures": "7564094", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53116071", "cashflowFromInvestment": "-14807256", "stockBasedCompensation": "7237000", "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": "47625735", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 269839351, "cost_of_revenue": 189301928, "gross_profit": 80537423, "ebit": -32271083, "ebitda": 10642821, "pretax_income": -45546957, "tax_provision": 1195125, "net_income": -52829668, "net_income_to_common": -52829668, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276775395, "total_current_assets": 979143578, "total_assets": 5748832396, "short_term_debt": 53748269, "long_term_debt": 287918000, "total_debt": 341666269, "total_liabilities": 1050055251, "total_equity": 4691596949, "shares_outstanding": 87544500, "goodwill_and_intangibles": 3936740369 }, "cash_flow": { "operating_cash_flow": -47625612, "capital_expenditure": 9086189, "free_cash_flow": -38539423, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184171, "ticker_id": 8559, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32271083", "ebitda": "10642821", "netIncome": "-52829668", "grossProfit": "80537423", "depreciation": "None", "totalRevenue": "269839351", "costOfRevenue": "189301928", "interestIncome": "None", "incomeBeforeTax": "-45546957", "interestExpense": "13275873", "operatingIncome": "-49329273", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "1195125", "reportedCurrency": "USD", "netInterestIncome": "-9842000", "nonInterestIncome": "None", "operatingExpenses": "129866696", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "141634", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189301928", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42913904", "sellingGeneralAndAdministrative": "59539097", "netIncomeFromContinuingOperations": "-34652000" }, "balance": { "goodwill": "2710903214", "inventory": "356507525", "commonStock": "118703", "currentDebt": "None", "investments": "None", "totalAssets": "5748832396", "longTermDebt": "287918000", "shortTermDebt": "53748269", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "1225837155", "reportedCurrency": "USD", "retainedEarnings": "-3641561931", "totalLiabilities": "1050055251", "otherCurrentAssets": "104534354", "totalCurrentAssets": "979143578", "currentLongTermDebt": "34206000", "longTermInvestments": "7853000", "shortTermInvestments": "100990794", "currentNetReceivables": "140335509", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4769688817", "currentAccountsPayable": "137409745", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "523941086", "totalShareholderEquity": "4691596949", "capitalLeaseObligations": "66297000", "otherCurrentLiabilities": "199482230", "totalCurrentLiabilities": "395968246", "otherNonCurrentLiabilities": "99000", "totalNonCurrentLiabilities": "654087005", "cashAndShortTermInvestments": "276775395", "commonStockSharesOutstanding": "87544500", "intangibleAssetsExcludingGoodwill": "1225837155", "cashAndCashEquivalentsAtCarryingValue": "276775395", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52829668", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-16703428", "operatingCashflow": "-47625612", "capitalExpenditures": "9086189", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81729851", "cashflowFromInvestment": "-66628915", "stockBasedCompensation": "6917000", "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": "42913904", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 269839351, "cost_of_revenue": 189301928, "gross_profit": 80537423, "research_and_development": 141634, "selling_general_admin": 59539097, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32271083, "depreciation_amortisation": 42913904, "ebitda": 10642821, "interest_expense": 13275873, "interest_income": null, "other_non_operating": null, "pretax_income": -45546957, "tax_provision": 1195125, "effective_tax_rate": null, "net_income": -52829668, "net_income_continuing_ops": -34652000, "net_income_to_common": -52829668, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 276775395, "short_term_investments": 100990794, "net_receivables": 140335509, "inventory": 356507525, "other_current_assets": null, "total_current_assets": 979143578, "net_ppe": null, "goodwill": 2710903214, "intangible_assets": 1225837155, "goodwill_and_intangibles": 3936740369, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4769688817, "total_assets": 5748832396, "short_term_debt": 53748269, "accounts_payable": 137409745, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395968246, "long_term_debt": 287918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 654087005, "total_liabilities": 1050055251, "total_debt": 341666269, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3641561931, "total_equity": 4691596949, "shares_outstanding": 87544500, "operating_cash_flow": -47625612, "stock_based_compensation": 6917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9086189, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66628915, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81729851, "free_cash_flow": -38539423, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32271083", "ebitda": "10642821", "netIncome": "-52829668", "grossProfit": "80537423", "depreciation": "None", "totalRevenue": "269839351", "costOfRevenue": "189301928", "interestIncome": "None", "incomeBeforeTax": "-45546957", "interestExpense": "13275873", "operatingIncome": "-49329273", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "1195125", "reportedCurrency": "USD", "netInterestIncome": "-9842000", "nonInterestIncome": "None", "operatingExpenses": "129866696", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "141634", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189301928", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42913904", "sellingGeneralAndAdministrative": "59539097", "netIncomeFromContinuingOperations": "-34652000" }, "balance": { "goodwill": "2710903214", "inventory": "356507525", "commonStock": "118703", "currentDebt": "None", "investments": "None", "totalAssets": "5748832396", "longTermDebt": "287918000", "shortTermDebt": "53748269", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "1225837155", "reportedCurrency": "USD", "retainedEarnings": "-3641561931", "totalLiabilities": "1050055251", "otherCurrentAssets": "104534354", "totalCurrentAssets": "979143578", "currentLongTermDebt": "34206000", "longTermInvestments": "7853000", "shortTermInvestments": "100990794", "currentNetReceivables": "140335509", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4769688817", "currentAccountsPayable": "137409745", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "523941086", "totalShareholderEquity": "4691596949", "capitalLeaseObligations": "66297000", "otherCurrentLiabilities": "199482230", "totalCurrentLiabilities": "395968246", "otherNonCurrentLiabilities": "99000", "totalNonCurrentLiabilities": "654087005", "cashAndShortTermInvestments": "276775395", "commonStockSharesOutstanding": "87544500", "intangibleAssetsExcludingGoodwill": "1225837155", "cashAndCashEquivalentsAtCarryingValue": "276775395", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52829668", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-16703428", "operatingCashflow": "-47625612", "capitalExpenditures": "9086189", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81729851", "cashflowFromInvestment": "-66628915", "stockBasedCompensation": "6917000", "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": "42913904", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 313230316, "cost_of_revenue": 201022677, "gross_profit": 112207639, "ebit": -28228363, "ebitda": 15005983, "pretax_income": -58595960, "tax_provision": -37646446, "net_income": -43257509, "net_income_to_common": -43257509, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311129233, "total_current_assets": 923427314, "total_assets": 5907142908, "short_term_debt": 53085727, "long_term_debt": 287935000, "total_debt": 341020727, "total_liabilities": 1215571860, "total_equity": 4691200428, "shares_outstanding": 79367500, "goodwill_and_intangibles": 3984635666 }, "cash_flow": { "operating_cash_flow": 42409128, "capital_expenditure": 12829696, "free_cash_flow": 55238824, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184172, "ticker_id": 8559, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28228363", "ebitda": "15005983", "netIncome": "-43257509", "grossProfit": "112207639", "depreciation": "None", "totalRevenue": "313230316", "costOfRevenue": "201022677", "interestIncome": "None", "incomeBeforeTax": "-58595960", "interestExpense": "12884461", "operatingIncome": "-22517831", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-37646446", "reportedCurrency": "USD", "netInterestIncome": "-9456000", "nonInterestIncome": "None", "operatingExpenses": "134725471", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "536852", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201022677", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43234346", "sellingGeneralAndAdministrative": "65117220", "netIncomeFromContinuingOperations": "-15375000" }, "balance": { "goodwill": "2737245071", "inventory": "343486183", "commonStock": "113093", "currentDebt": "None", "investments": "None", "totalAssets": "5907142908", "longTermDebt": "287935000", "shortTermDebt": "53085727", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "1247390595", "reportedCurrency": "USD", "retainedEarnings": "-3625101134", "totalLiabilities": "1215571860", "otherCurrentAssets": "86395113", "totalCurrentAssets": "923427314", "currentLongTermDebt": "33869000", "longTermInvestments": "7859000", "shortTermInvestments": "43850227", "currentNetReceivables": "138566556", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4983715593", "currentAccountsPayable": "143603977", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527746524", "totalShareholderEquity": "4691200428", "capitalLeaseObligations": "65513000", "otherCurrentLiabilities": "206858361", "totalCurrentLiabilities": "407640066", "otherNonCurrentLiabilities": "90000", "totalNonCurrentLiabilities": "807931792", "cashAndShortTermInvestments": "311129233", "commonStockSharesOutstanding": "79367500", "intangibleAssetsExcludingGoodwill": "1247390595", "cashAndCashEquivalentsAtCarryingValue": "311129233", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43257509", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "-14725749", "operatingCashflow": "42409128", "capitalExpenditures": "12829696", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10777289", "cashflowFromInvestment": "59641591", "stockBasedCompensation": "7252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43234346", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 313230316, "cost_of_revenue": 201022677, "gross_profit": 112207639, "research_and_development": 536852, "selling_general_admin": 65117220, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28228363, "depreciation_amortisation": 43234346, "ebitda": 15005983, "interest_expense": 12884461, "interest_income": null, "other_non_operating": null, "pretax_income": -58595960, "tax_provision": -37646446, "effective_tax_rate": null, "net_income": -43257509, "net_income_continuing_ops": -15375000, "net_income_to_common": -43257509, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 311129233, "short_term_investments": 43850227, "net_receivables": 138566556, "inventory": 343486183, "other_current_assets": null, "total_current_assets": 923427314, "net_ppe": null, "goodwill": 2737245071, "intangible_assets": 1247390595, "goodwill_and_intangibles": 3984635666, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4983715593, "total_assets": 5907142908, "short_term_debt": 53085727, "accounts_payable": 143603977, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407640066, "long_term_debt": 287935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 807931792, "total_liabilities": 1215571860, "total_debt": 341020727, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3625101134, "total_equity": 4691200428, "shares_outstanding": 79367500, "operating_cash_flow": 42409128, "stock_based_compensation": 7252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12829696, "acquisitions": null, "other_investing": null, "investing_cash_flow": 59641591, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10777289, "free_cash_flow": 55238824, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28228363", "ebitda": "15005983", "netIncome": "-43257509", "grossProfit": "112207639", "depreciation": "None", "totalRevenue": "313230316", "costOfRevenue": "201022677", "interestIncome": "None", "incomeBeforeTax": "-58595960", "interestExpense": "12884461", "operatingIncome": "-22517831", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-37646446", "reportedCurrency": "USD", "netInterestIncome": "-9456000", "nonInterestIncome": "None", "operatingExpenses": "134725471", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "536852", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201022677", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43234346", "sellingGeneralAndAdministrative": "65117220", "netIncomeFromContinuingOperations": "-15375000" }, "balance": { "goodwill": "2737245071", "inventory": "343486183", "commonStock": "113093", "currentDebt": "None", "investments": "None", "totalAssets": "5907142908", "longTermDebt": "287935000", "shortTermDebt": "53085727", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "1247390595", "reportedCurrency": "USD", "retainedEarnings": "-3625101134", "totalLiabilities": "1215571860", "otherCurrentAssets": "86395113", "totalCurrentAssets": "923427314", "currentLongTermDebt": "33869000", "longTermInvestments": "7859000", "shortTermInvestments": "43850227", "currentNetReceivables": "138566556", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4983715593", "currentAccountsPayable": "143603977", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527746524", "totalShareholderEquity": "4691200428", "capitalLeaseObligations": "65513000", "otherCurrentLiabilities": "206858361", "totalCurrentLiabilities": "407640066", "otherNonCurrentLiabilities": "90000", "totalNonCurrentLiabilities": "807931792", "cashAndShortTermInvestments": "311129233", "commonStockSharesOutstanding": "79367500", "intangibleAssetsExcludingGoodwill": "1247390595", "cashAndCashEquivalentsAtCarryingValue": "311129233", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43257509", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "-14725749", "operatingCashflow": "42409128", "capitalExpenditures": "12829696", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10777289", "cashflowFromInvestment": "59641591", "stockBasedCompensation": "7252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43234346", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 255645182, "cost_of_revenue": 188597027, "gross_profit": 67048154, "ebit": -134836070, "ebitda": -90257653, "pretax_income": -146396705, "tax_provision": -3896980, "net_income": -125828629, "net_income_to_common": -125828629, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198517972, "total_current_assets": 856780562, "total_assets": 5718362220, "short_term_debt": 157664150, "long_term_debt": 292235000, "total_debt": 449899150, "total_liabilities": 1180652088, "total_equity": 4559179494, "shares_outstanding": 75443933, "goodwill_and_intangibles": 3990281413 }, "cash_flow": { "operating_cash_flow": -21822136, "capital_expenditure": 13165145, "free_cash_flow": -8656991, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184174, "ticker_id": 8559, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-134836070", "ebitda": "-90257653", "netIncome": "-125828629", "grossProfit": "67048154", "depreciation": "None", "totalRevenue": "255645182", "costOfRevenue": "188597027", "interestIncome": "None", "incomeBeforeTax": "-146396705", "interestExpense": "11560635", "operatingIncome": "-111436541", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "-3896980", "reportedCurrency": "USD", "netInterestIncome": "-8517000", "nonInterestIncome": "None", "operatingExpenses": "178484695", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "143880", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188597027", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44578417", "sellingGeneralAndAdministrative": "54181739", "netIncomeFromContinuingOperations": "-104983000" }, "balance": { "goodwill": "2727794091", "inventory": "331384513", "commonStock": "104516", "currentDebt": "None", "investments": "None", "totalAssets": "5718362220", "longTermDebt": "292235000", "shortTermDebt": "157664150", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "1262487322", "reportedCurrency": "USD", "retainedEarnings": "-3568147883", "totalLiabilities": "1180652088", "otherCurrentAssets": "97284705", "totalCurrentAssets": "856780562", "currentLongTermDebt": "110731000", "longTermInvestments": "8058000", "shortTermInvestments": "108052642", "currentNetReceivables": "121540729", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4861581655", "currentAccountsPayable": "122383649", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "653729008", "totalShareholderEquity": "4559179494", "capitalLeaseObligations": "78652000", "otherCurrentLiabilities": "165221375", "totalCurrentLiabilities": "446707175", "otherNonCurrentLiabilities": "14210000", "totalNonCurrentLiabilities": "733944912", "cashAndShortTermInvestments": "198517972", "commonStockSharesOutstanding": "75443933", "intangibleAssetsExcludingGoodwill": "1262487322", "cashAndCashEquivalentsAtCarryingValue": "198517972", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125828629", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "-17925130", "operatingCashflow": "-21822136", "capitalExpenditures": "13165145", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16261326", "cashflowFromInvestment": "39317120", "stockBasedCompensation": "8059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44578417", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255645182, "cost_of_revenue": 188597027, "gross_profit": 67048154, "research_and_development": 143880, "selling_general_admin": 54181739, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -134836070, "depreciation_amortisation": 44578417, "ebitda": -90257653, "interest_expense": 11560635, "interest_income": null, "other_non_operating": null, "pretax_income": -146396705, "tax_provision": -3896980, "effective_tax_rate": null, "net_income": -125828629, "net_income_continuing_ops": -104983000, "net_income_to_common": -125828629, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198517972, "short_term_investments": 108052642, "net_receivables": 121540729, "inventory": 331384513, "other_current_assets": null, "total_current_assets": 856780562, "net_ppe": null, "goodwill": 2727794091, "intangible_assets": 1262487322, "goodwill_and_intangibles": 3990281413, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4861581655, "total_assets": 5718362220, "short_term_debt": 157664150, "accounts_payable": 122383649, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 446707175, "long_term_debt": 292235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 733944912, "total_liabilities": 1180652088, "total_debt": 449899150, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3568147883, "total_equity": 4559179494, "shares_outstanding": 75443933, "operating_cash_flow": -21822136, "stock_based_compensation": 8059000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13165145, "acquisitions": null, "other_investing": null, "investing_cash_flow": 39317120, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16261326, "free_cash_flow": -8656991, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-134836070", "ebitda": "-90257653", "netIncome": "-125828629", "grossProfit": "67048154", "depreciation": "None", "totalRevenue": "255645182", "costOfRevenue": "188597027", "interestIncome": "None", "incomeBeforeTax": "-146396705", "interestExpense": "11560635", "operatingIncome": "-111436541", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "-3896980", "reportedCurrency": "USD", "netInterestIncome": "-8517000", "nonInterestIncome": "None", "operatingExpenses": "178484695", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "143880", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188597027", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44578417", "sellingGeneralAndAdministrative": "54181739", "netIncomeFromContinuingOperations": "-104983000" }, "balance": { "goodwill": "2727794091", "inventory": "331384513", "commonStock": "104516", "currentDebt": "None", "investments": "None", "totalAssets": "5718362220", "longTermDebt": "292235000", "shortTermDebt": "157664150", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "1262487322", "reportedCurrency": "USD", "retainedEarnings": "-3568147883", "totalLiabilities": "1180652088", "otherCurrentAssets": "97284705", "totalCurrentAssets": "856780562", "currentLongTermDebt": "110731000", "longTermInvestments": "8058000", "shortTermInvestments": "108052642", "currentNetReceivables": "121540729", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4861581655", "currentAccountsPayable": "122383649", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "653729008", "totalShareholderEquity": "4559179494", "capitalLeaseObligations": "78652000", "otherCurrentLiabilities": "165221375", "totalCurrentLiabilities": "446707175", "otherNonCurrentLiabilities": "14210000", "totalNonCurrentLiabilities": "733944912", "cashAndShortTermInvestments": "198517972", "commonStockSharesOutstanding": "75443933", "intangibleAssetsExcludingGoodwill": "1262487322", "cashAndCashEquivalentsAtCarryingValue": "198517972", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125828629", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "-17925130", "operatingCashflow": "-21822136", "capitalExpenditures": "13165145", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16261326", "cashflowFromInvestment": "39317120", "stockBasedCompensation": "8059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44578417", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 262375622, "cost_of_revenue": 198181466, "gross_profit": 64194156, "ebit": -55432098, "ebitda": -12709113, "pretax_income": -67110780, "tax_provision": -4576689, "net_income": -66359282, "net_income_to_common": -66359282, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196268193, "total_current_assets": 869336659, "total_assets": 5863790705, "short_term_debt": 225606394, "long_term_debt": 292790000, "total_debt": 518396394, "total_liabilities": 1269021076, "total_equity": 4560896714, "shares_outstanding": 73076913, "goodwill_and_intangibles": 4012230237 }, "cash_flow": { "operating_cash_flow": -40422860, "capital_expenditure": 7770512, "free_cash_flow": -32652348, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184175, "ticker_id": 8559, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55432098", "ebitda": "-12709113", "netIncome": "-66359282", "grossProfit": "64194156", "depreciation": "None", "totalRevenue": "262375622", "costOfRevenue": "198181466", "interestIncome": "None", "incomeBeforeTax": "-67110780", "interestExpense": "11678681", "operatingIncome": "-56543773", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-4576689", "reportedCurrency": "USD", "netInterestIncome": "-8625000", "nonInterestIncome": "None", "operatingExpenses": "120737930", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75826.80", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198181466", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42722985", "sellingGeneralAndAdministrative": "58679110", "netIncomeFromContinuingOperations": "-46183000" }, "balance": { "goodwill": "2721253241", "inventory": "342171143", "commonStock": "98845", "currentDebt": "None", "investments": "None", "totalAssets": "5863790705", "longTermDebt": "292790000", "shortTermDebt": "225606394", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "1290976996", "reportedCurrency": "USD", "retainedEarnings": "-3433924962", "totalLiabilities": "1269021076", "otherCurrentAssets": "50590014", "totalCurrentAssets": "869336659", "currentLongTermDebt": "161573000", "longTermInvestments": "12672000", "shortTermInvestments": "157635792", "currentNetReceivables": "122671513", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4994454045", "currentAccountsPayable": "119647920", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "716806989", "totalShareholderEquity": "4560896714", "capitalLeaseObligations": "75017000", "otherCurrentLiabilities": "181759477", "totalCurrentLiabilities": "534830793", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "734190282", "cashAndShortTermInvestments": "196268193", "commonStockSharesOutstanding": "73076913", "intangibleAssetsExcludingGoodwill": "1290976996", "cashAndCashEquivalentsAtCarryingValue": "196268193", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66359282", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "6654943", "operatingCashflow": "-40422860", "capitalExpenditures": "7770512", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114429090", "cashflowFromInvestment": "109452864", "stockBasedCompensation": "8201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42722985", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 262375622, "cost_of_revenue": 198181466, "gross_profit": 64194156, "research_and_development": 75826.8, "selling_general_admin": 58679110, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55432098, "depreciation_amortisation": 42722985, "ebitda": -12709113, "interest_expense": 11678681, "interest_income": null, "other_non_operating": null, "pretax_income": -67110780, "tax_provision": -4576689, "effective_tax_rate": null, "net_income": -66359282, "net_income_continuing_ops": -46183000, "net_income_to_common": -66359282, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196268193, "short_term_investments": 157635792, "net_receivables": 122671513, "inventory": 342171143, "other_current_assets": null, "total_current_assets": 869336659, "net_ppe": null, "goodwill": 2721253241, "intangible_assets": 1290976996, "goodwill_and_intangibles": 4012230237, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4994454045, "total_assets": 5863790705, "short_term_debt": 225606394, "accounts_payable": 119647920, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 534830793, "long_term_debt": 292790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 734190282, "total_liabilities": 1269021076, "total_debt": 518396394, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3433924962, "total_equity": 4560896714, "shares_outstanding": 73076913, "operating_cash_flow": -40422860, "stock_based_compensation": 8201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7770512, "acquisitions": null, "other_investing": null, "investing_cash_flow": 109452864, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114429090, "free_cash_flow": -32652348, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55432098", "ebitda": "-12709113", "netIncome": "-66359282", "grossProfit": "64194156", "depreciation": "None", "totalRevenue": "262375622", "costOfRevenue": "198181466", "interestIncome": "None", "incomeBeforeTax": "-67110780", "interestExpense": "11678681", "operatingIncome": "-56543773", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-4576689", "reportedCurrency": "USD", "netInterestIncome": "-8625000", "nonInterestIncome": "None", "operatingExpenses": "120737930", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75826.80", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198181466", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42722985", "sellingGeneralAndAdministrative": "58679110", "netIncomeFromContinuingOperations": "-46183000" }, "balance": { "goodwill": "2721253241", "inventory": "342171143", "commonStock": "98845", "currentDebt": "None", "investments": "None", "totalAssets": "5863790705", "longTermDebt": "292790000", "shortTermDebt": "225606394", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "1290976996", "reportedCurrency": "USD", "retainedEarnings": "-3433924962", "totalLiabilities": "1269021076", "otherCurrentAssets": "50590014", "totalCurrentAssets": "869336659", "currentLongTermDebt": "161573000", "longTermInvestments": "12672000", "shortTermInvestments": "157635792", "currentNetReceivables": "122671513", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4994454045", "currentAccountsPayable": "119647920", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "716806989", "totalShareholderEquity": "4560896714", "capitalLeaseObligations": "75017000", "otherCurrentLiabilities": "181759477", "totalCurrentLiabilities": "534830793", "otherNonCurrentLiabilities": "13000000", "totalNonCurrentLiabilities": "734190282", "cashAndShortTermInvestments": "196268193", "commonStockSharesOutstanding": "73076913", "intangibleAssetsExcludingGoodwill": "1290976996", "cashAndCashEquivalentsAtCarryingValue": "196268193", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66359282", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "6654943", "operatingCashflow": "-40422860", "capitalExpenditures": "7770512", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114429090", "cashflowFromInvestment": "109452864", "stockBasedCompensation": "8201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42722985", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 239673291, "cost_of_revenue": 179810840, "gross_profit": 59862450, "ebit": -52504933, "ebitda": -10801951, "pretax_income": -65826211, "tax_provision": 9838918, "net_income": -96878943, "net_income_to_common": -96878943, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242630114, "total_current_assets": 1123206548, "total_assets": 5962744905, "short_term_debt": 381958356, "long_term_debt": 273251000, "total_debt": 655209356, "total_liabilities": 1355416673, "total_equity": 4577283230, "shares_outstanding": 69118938, "goodwill_and_intangibles": 4032603465 }, "cash_flow": { "operating_cash_flow": -21457619, "capital_expenditure": 5623785, "free_cash_flow": -15833834, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184176, "ticker_id": 8559, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52504933", "ebitda": "-10801951", "netIncome": "-96878943", "grossProfit": "59862450", "depreciation": "None", "totalRevenue": "239673291", "costOfRevenue": "179810840", "interestIncome": "None", "incomeBeforeTax": "-65826211", "interestExpense": "13321278", "operatingIncome": "-46542527", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "9838918", "reportedCurrency": "USD", "netInterestIncome": "-9835000", "nonInterestIncome": "None", "operatingExpenses": "106404977", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "107003", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179810840", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41702982", "sellingGeneralAndAdministrative": "54873913", "netIncomeFromContinuingOperations": "-55863000" }, "balance": { "goodwill": "2722055186", "inventory": "314340172", "commonStock": "97522", "currentDebt": "None", "investments": "None", "totalAssets": "5962744905", "longTermDebt": "273251000", "shortTermDebt": "381958356", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "1310548279", "reportedCurrency": "USD", "retainedEarnings": "-3368626813", "totalLiabilities": "1355416673", "otherCurrentAssets": "65880390", "totalCurrentAssets": "1123206548", "currentLongTermDebt": "279673000", "longTermInvestments": "12202000", "shortTermInvestments": "389185844", "currentNetReceivables": "111170026", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4839538357", "currentAccountsPayable": "106964376", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "762177565", "totalShareholderEquity": "4577283230", "capitalLeaseObligations": "9786000", "otherCurrentLiabilities": "223075362", "totalCurrentLiabilities": "727725096", "otherNonCurrentLiabilities": "13074000", "totalNonCurrentLiabilities": "627691575", "cashAndShortTermInvestments": "242630114", "commonStockSharesOutstanding": "69118938", "intangibleAssetsExcludingGoodwill": "1310548279", "cashAndCashEquivalentsAtCarryingValue": "242630114", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96878943", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "4943839", "operatingCashflow": "-21457619", "capitalExpenditures": "5623785", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18987053", "cashflowFromInvestment": "-35609191", "stockBasedCompensation": "8257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41702982", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239673291, "cost_of_revenue": 179810840, "gross_profit": 59862450, "research_and_development": 107003, "selling_general_admin": 54873913, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52504933, "depreciation_amortisation": 41702982, "ebitda": -10801951, "interest_expense": 13321278, "interest_income": null, "other_non_operating": null, "pretax_income": -65826211, "tax_provision": 9838918, "effective_tax_rate": null, "net_income": -96878943, "net_income_continuing_ops": -55863000, "net_income_to_common": -96878943, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242630114, "short_term_investments": 389185844, "net_receivables": 111170026, "inventory": 314340172, "other_current_assets": null, "total_current_assets": 1123206548, "net_ppe": null, "goodwill": 2722055186, "intangible_assets": 1310548279, "goodwill_and_intangibles": 4032603465, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4839538357, "total_assets": 5962744905, "short_term_debt": 381958356, "accounts_payable": 106964376, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 727725096, "long_term_debt": 273251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 627691575, "total_liabilities": 1355416673, "total_debt": 655209356, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3368626813, "total_equity": 4577283230, "shares_outstanding": 69118938, "operating_cash_flow": -21457619, "stock_based_compensation": 8257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5623785, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35609191, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18987053, "free_cash_flow": -15833834, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52504933", "ebitda": "-10801951", "netIncome": "-96878943", "grossProfit": "59862450", "depreciation": "None", "totalRevenue": "239673291", "costOfRevenue": "179810840", "interestIncome": "None", "incomeBeforeTax": "-65826211", "interestExpense": "13321278", "operatingIncome": "-46542527", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "9838918", "reportedCurrency": "USD", "netInterestIncome": "-9835000", "nonInterestIncome": "None", "operatingExpenses": "106404977", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "107003", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179810840", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41702982", "sellingGeneralAndAdministrative": "54873913", "netIncomeFromContinuingOperations": "-55863000" }, "balance": { "goodwill": "2722055186", "inventory": "314340172", "commonStock": "97522", "currentDebt": "None", "investments": "None", "totalAssets": "5962744905", "longTermDebt": "273251000", "shortTermDebt": "381958356", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "1310548279", "reportedCurrency": "USD", "retainedEarnings": "-3368626813", "totalLiabilities": "1355416673", "otherCurrentAssets": "65880390", "totalCurrentAssets": "1123206548", "currentLongTermDebt": "279673000", "longTermInvestments": "12202000", "shortTermInvestments": "389185844", "currentNetReceivables": "111170026", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4839538357", "currentAccountsPayable": "106964376", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "762177565", "totalShareholderEquity": "4577283230", "capitalLeaseObligations": "9786000", "otherCurrentLiabilities": "223075362", "totalCurrentLiabilities": "727725096", "otherNonCurrentLiabilities": "13074000", "totalNonCurrentLiabilities": "627691575", "cashAndShortTermInvestments": "242630114", "commonStockSharesOutstanding": "69118938", "intangibleAssetsExcludingGoodwill": "1310548279", "cashAndCashEquivalentsAtCarryingValue": "242630114", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96878943", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "4943839", "operatingCashflow": "-21457619", "capitalExpenditures": "5623785", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18987053", "cashflowFromInvestment": "-35609191", "stockBasedCompensation": "8257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41702982", "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": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "income_statement": { "revenue": 248096324, "cost_of_revenue": 157629554, "gross_profit": 90466769, "ebit": -99184380, "ebitda": -60131583, "pretax_income": -150439410, "tax_provision": 10953587, "net_income": -186842711, "net_income_to_common": -186842711, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278327793, "total_current_assets": 1041249448, "total_assets": 5923568464, "short_term_debt": 302074933, "long_term_debt": 357933000, "total_debt": 660007933, "total_liabilities": 1438224040, "total_equity": 4466148705, "shares_outstanding": 79879333, "goodwill_and_intangibles": 4017520378 }, "cash_flow": { "operating_cash_flow": 43598000, "capital_expenditure": 12406000, "free_cash_flow": 56004000, "dividends_paid": 128404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 184177, "ticker_id": 8559, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:54:21.832712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-99184380", "ebitda": "-60131583", "netIncome": "-186842711", "grossProfit": "90466769", "depreciation": "None", "totalRevenue": "248096324", "costOfRevenue": "157629554", "interestIncome": "None", "incomeBeforeTax": "-150439410", "interestExpense": "6771234", "operatingIncome": "-121200660", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "10953587", "reportedCurrency": "USD", "netInterestIncome": "-5027000", "nonInterestIncome": "None", "operatingExpenses": "211667430", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "242455.20", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157629554", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39052797", "sellingGeneralAndAdministrative": "64412264", "netIncomeFromContinuingOperations": "-119819000" }, "balance": { "goodwill": "2705857951", "inventory": "270136848", "commonStock": "88900", "currentDebt": "None", "investments": "None", "totalAssets": "5923568464", "longTermDebt": "357933000", "shortTermDebt": "302074933", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "1311662427", "reportedCurrency": "USD", "retainedEarnings": "-3253623515", "totalLiabilities": "1438224040", "otherCurrentAssets": "50810528", "totalCurrentAssets": "1041249448", "currentLongTermDebt": "221839000", "longTermInvestments": "12371000", "shortTermInvestments": "325828808", "currentNetReceivables": "116145469", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4882319015", "currentAccountsPayable": "95391304", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "794890720", "totalShareholderEquity": "4466148705", "capitalLeaseObligations": "10359000", "otherCurrentLiabilities": "170810928", "totalCurrentLiabilities": "583211166", "otherNonCurrentLiabilities": "11104000", "totalNonCurrentLiabilities": "855012873", "cashAndShortTermInvestments": "278327793", "commonStockSharesOutstanding": "79879333", "intangibleAssetsExcludingGoodwill": "1311662427", "cashAndCashEquivalentsAtCarryingValue": "278327793", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119819000", "profitLoss": "None", "dividendPayout": "128404000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "-1126000", "operatingCashflow": "43598000", "capitalExpenditures": "12406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6236000", "cashflowFromInvestment": "-7584000", "stockBasedCompensation": "9829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248096324, "cost_of_revenue": 157629554, "gross_profit": 90466769, "research_and_development": 242455.2, "selling_general_admin": 64412264, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -99184380, "depreciation_amortisation": 39052797, "ebitda": -60131583, "interest_expense": 6771234, "interest_income": null, "other_non_operating": null, "pretax_income": -150439410, "tax_provision": 10953587, "effective_tax_rate": null, "net_income": -186842711, "net_income_continuing_ops": -119819000, "net_income_to_common": -186842711, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278327793, "short_term_investments": 325828808, "net_receivables": 116145469, "inventory": 270136848, "other_current_assets": null, "total_current_assets": 1041249448, "net_ppe": null, "goodwill": 2705857951, "intangible_assets": 1311662427, "goodwill_and_intangibles": 4017520378, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4882319015, "total_assets": 5923568464, "short_term_debt": 302074933, "accounts_payable": 95391304, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 583211166, "long_term_debt": 357933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 855012873, "total_liabilities": 1438224040, "total_debt": 660007933, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3253623515, "total_equity": 4466148705, "shares_outstanding": 79879333, "operating_cash_flow": 43598000, "stock_based_compensation": 9829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7584000, "dividends_paid": 128404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6236000, "free_cash_flow": 56004000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-99184380", "ebitda": "-60131583", "netIncome": "-186842711", "grossProfit": "90466769", "depreciation": "None", "totalRevenue": "248096324", "costOfRevenue": "157629554", "interestIncome": "None", "incomeBeforeTax": "-150439410", "interestExpense": "6771234", "operatingIncome": "-121200660", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "10953587", "reportedCurrency": "USD", "netInterestIncome": "-5027000", "nonInterestIncome": "None", "operatingExpenses": "211667430", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "242455.20", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157629554", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39052797", "sellingGeneralAndAdministrative": "64412264", "netIncomeFromContinuingOperations": "-119819000" }, "balance": { "goodwill": "2705857951", "inventory": "270136848", "commonStock": "88900", "currentDebt": "None", "investments": "None", "totalAssets": "5923568464", "longTermDebt": "357933000", "shortTermDebt": "302074933", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "1311662427", "reportedCurrency": "USD", "retainedEarnings": "-3253623515", "totalLiabilities": "1438224040", "otherCurrentAssets": "50810528", "totalCurrentAssets": "1041249448", "currentLongTermDebt": "221839000", "longTermInvestments": "12371000", "shortTermInvestments": "325828808", "currentNetReceivables": "116145469", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4882319015", "currentAccountsPayable": "95391304", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "794890720", "totalShareholderEquity": "4466148705", "capitalLeaseObligations": "10359000", "otherCurrentLiabilities": "170810928", "totalCurrentLiabilities": "583211166", "otherNonCurrentLiabilities": "11104000", "totalNonCurrentLiabilities": "855012873", "cashAndShortTermInvestments": "278327793", "commonStockSharesOutstanding": "79879333", "intangibleAssetsExcludingGoodwill": "1311662427", "cashAndCashEquivalentsAtCarryingValue": "278327793", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119819000", "profitLoss": "None", "dividendPayout": "128404000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "-1126000", "operatingCashflow": "43598000", "capitalExpenditures": "12406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6236000", "cashflowFromInvestment": "-7584000", "stockBasedCompensation": "9829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-05-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }