{ "ticker": { "uuid": "f08e9142-1920-4257-ab7f-2c31ef9cf44c", "symbol": "USGO", "name": "U.S. GoldMining Inc. Common stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/f08e9142-1920-4257-ab7f-2c31ef9cf44c/", "api_url": "https://sharemaestro.com/factors/api/tickers/f08e9142-1920-4257-ab7f-2c31ef9cf44c/" }, "ticker_metadata": { "id": 8754, "uuid": "f08e9142-1920-4257-ab7f-2c31ef9cf44c", "symbol": "USGO", "name": "U.S. GoldMining Inc. Common stock", "asset_type": "equity", "market_cap": 136215000, "stock_exchange_id": 2, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "U.S. GoldMining Inc., an exploration stage company, engages in the exploration and development of mineral properties in the United States. The company is headquartered in Anchorage, Alaska.", "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": "f08e9142-1920-4257-ab7f-2c31ef9cf44c", "symbol": "USGO", "name": "U.S. GoldMining Inc. Common stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/f08e9142-1920-4257-ab7f-2c31ef9cf44c/", "api_url": "https://sharemaestro.com/factors/api/tickers/f08e9142-1920-4257-ab7f-2c31ef9cf44c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.21, "value": 0.36, "quality": 0.35, "momentum": 0.35, "coverage": 0.727, "confidence": 0.717, "delta": null }, "headline_factors": { "price": 8.93, "market_cap": 1891478659.6, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.5724, "piotroski_f_score": 3, "momentum_12_1": 0.4696, "volatility_252d": 0.8604 }, "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": "2025-11-30", "financials_age_days": 189, "has_full_data": false, "completeness_score": 0.4286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:10.168026+00:00", "batch_id": "" }, "size": { "price_close": 8.93, "market_cap": 1891478659.6, "market_cap_usd": 1891478659.6, "enterprise_value": 1886756666.6, "shares_outstanding": 211811720, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 303.029, "ptbv_ratio": 303.029, "ps_ratio": null, "pcf_ratio": 1651.1173, "pfcf_ratio": 1368.2314, "ev_ebitda": null, "ev_ebit": -499.3617, "ev_sales": null, "ev_fcf": 1364.8157, "earnings_yield": null, "fcf_yield": 0.0007, "price_to_sales": null, "price_to_book": 303.029, "price_to_cashflow": 1651.1173, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.5724, "roa": -0.5022, "roic": -1.8644, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": -0.3869, "accruals_ratio": -0.6632, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.9519, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0002, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1398, "net_debt_to_ebitda": 1.3878, "debt_to_assets": 0.0043, "interest_coverage": null, "current_ratio": 10.123, "quick_ratio": 10.0752, "net_debt": -4721993, "local_beta": -0.0021, "volatility_252d": 0.8604, "volatility_60d": 2.0485, "max_drawdown_12m": -0.4359, "risk_adjusted_momentum": 0.5457 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.8933, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3395, "price_return_3m": -0.3152, "price_return_6m": -0.1202, "price_return_9m": -0.0127, "price_return_12m": -0.0293, "price_return_12m_ex1m": 0.4696, "momentum_6m": -0.1202, "momentum_12m": -0.0293, "momentum_12_1": 0.4696, "distance_from_52w_high": -0.4359, "distance_from_52w_low": 0.2035, "relative_strength": -0.1873 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": 1688, "ebit_ttm": -3778337, "ebitda_ttm": -3402573, "net_income_ttm": -3572997, "eps_diluted_ttm": -0.0169, "operating_cash_flow_ttm": 1145575, "capital_expenditure_ttm": 236851, "fcf_ttm": 1382426, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 4752508, "total_current_assets": 6060497, "total_current_liabilities": 598686, "net_ppe": null, "total_assets": 7114739, "total_debt": 30515, "total_equity": 6241906, "net_working_capital": 739818, "book_value_per_share": 0.0295, "retained_earnings": -32119262, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0295 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 64, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 64, "yield_composite": 64, "svqf_composite": 72, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.355, "os_score": 0.21, "value_percentile": 0.36, "quality_percentile": 0.35, "momentum_percentile": 0.35, "factor_coverage": 0.727, "signal_confidence": 0.717, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 63, "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": 3070, "ticker_id": 8754, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-11-30", "financials_age_days": 189, "has_full_data": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:10.168026+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.93, "market_cap": 1891478659.6, "market_cap_usd": 1891478659.6, "enterprise_value": 1886756666.6, "shares_outstanding": 211811720, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 303.02902024, "ptbv_ratio": 303.02902024, "ps_ratio": null, "pcf_ratio": 1651.11726391, "pfcf_ratio": 1368.23139872, "ev_ebitda": null, "ev_ebit": -499.361668, "ev_sales": null, "ev_fcf": 1364.81566941, "earnings_yield": null, "fcf_yield": 0.0007327, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.57242083, "roa": -0.5021965, "roic": -1.86441773, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": -0.38690936, "accruals_ratio": -0.66321084, "sbc_to_revenue": null, "debt_to_equity": 0.13983437, "net_debt_to_ebitda": 1.38777125, "debt_to_assets": 0.00428898, "interest_coverage": null, "current_ratio": 10.1229977, "quick_ratio": 10.07515292, "net_debt": -4721993, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.89330034, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.951905, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.33949704, "price_return_3m": -0.31518405, "price_return_6m": -0.12019704, "price_return_9m": -0.01271421, "price_return_12m": -0.02934783, "price_return_12m_ex1m": 0.46956522, "distance_from_52w_high": -0.43588124, "distance_from_52w_low": 0.20350404, "relative_strength": -0.18728888, "local_beta": -0.0021, "volatility_252d": 0.860415, "volatility_60d": 2.048542, "max_drawdown_12m": -0.43588124, "revenue_ttm": 0, "gross_profit_ttm": 1688, "ebit_ttm": -3778337, "ebitda_ttm": -3402573, "net_income_ttm": -3572997, "eps_diluted_ttm": -0.01686874, "operating_cash_flow_ttm": 1145575, "capital_expenditure_ttm": 236851, "fcf_ttm": 1382426, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 4752508, "total_current_assets": 6060497, "total_current_liabilities": 598686, "net_ppe": null, "total_assets": 7114739, "total_debt": 30515, "total_equity": 6241906, "net_working_capital": 739818, "book_value_per_share": 0.02946912, "retained_earnings": -32119262, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.02946912, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 64, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 64, "yield_composite": 64, "svqf_composite": 72, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.727, "signal_confidence": 0.717, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 63, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.93, "os": 0.21, "value": 0.36, "quality": 0.35, "momentum": 0.35, "confidence": 0.717, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.5724, "momentum_12_1": 0.4696, "complete_fields": { "id": 3070, "ticker_id": 8754, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-11-30", "financials_age_days": 189, "has_full_data": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:10.168026+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.93, "market_cap": 1891478659.6, "market_cap_usd": 1891478659.6, "enterprise_value": 1886756666.6, "shares_outstanding": 211811720, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 303.02902024, "ptbv_ratio": 303.02902024, "ps_ratio": null, "pcf_ratio": 1651.11726391, "pfcf_ratio": 1368.23139872, "ev_ebitda": null, "ev_ebit": -499.361668, "ev_sales": null, "ev_fcf": 1364.81566941, "earnings_yield": null, "fcf_yield": 0.0007327, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.57242083, "roa": -0.5021965, "roic": -1.86441773, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": -0.38690936, "accruals_ratio": -0.66321084, "sbc_to_revenue": null, "debt_to_equity": 0.13983437, "net_debt_to_ebitda": 1.38777125, "debt_to_assets": 0.00428898, "interest_coverage": null, "current_ratio": 10.1229977, "quick_ratio": 10.07515292, "net_debt": -4721993, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.89330034, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.951905, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.33949704, "price_return_3m": -0.31518405, "price_return_6m": -0.12019704, "price_return_9m": -0.01271421, "price_return_12m": -0.02934783, "price_return_12m_ex1m": 0.46956522, "distance_from_52w_high": -0.43588124, "distance_from_52w_low": 0.20350404, "relative_strength": -0.18728888, "local_beta": -0.0021, "volatility_252d": 0.860415, "volatility_60d": 2.048542, "max_drawdown_12m": -0.43588124, "revenue_ttm": 0, "gross_profit_ttm": 1688, "ebit_ttm": -3778337, "ebitda_ttm": -3402573, "net_income_ttm": -3572997, "eps_diluted_ttm": -0.01686874, "operating_cash_flow_ttm": 1145575, "capital_expenditure_ttm": 236851, "fcf_ttm": 1382426, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 4752508, "total_current_assets": 6060497, "total_current_liabilities": 598686, "net_ppe": null, "total_assets": 7114739, "total_debt": 30515, "total_equity": 6241906, "net_working_capital": 739818, "book_value_per_share": 0.02946912, "retained_earnings": -32119262, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.02946912, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 64, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 64, "yield_composite": 64, "svqf_composite": 72, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.727, "signal_confidence": 0.717, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 63, "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": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 145125, "gross_profit": -145125, "ebit": -7117836, "ebitda": -6952654, "pretax_income": -6986985, "tax_provision": 4079, "net_income": -6991064, "net_income_to_common": -6991064, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24937000, "total_current_assets": 7585104, "total_assets": 8445682, "short_term_debt": 30221, "long_term_debt": null, "total_debt": 30221, "total_liabilities": 836572, "total_equity": 7609110, "shares_outstanding": 199055992, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5842735, "capital_expenditure": 5, "free_cash_flow": -5842730, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192714, "ticker_id": 8754, "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7117836", "ebitda": "-6952654", "netIncome": "-6991064", "grossProfit": "-145125", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "145125", "interestIncome": "146103", "incomeBeforeTax": "-6986985", "interestExpense": "None", "operatingIncome": "-7117836", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "4079", "reportedCurrency": "USD", "netInterestIncome": "146103", "nonInterestIncome": "None", "operatingExpenses": "6972711", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145125", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165182", "sellingGeneralAndAdministrative": "3904103", "netIncomeFromContinuingOperations": "-6991064" }, "balance": { "goodwill": "None", "inventory": "28644", "commonStock": "13309", "currentDebt": "None", "investments": "None", "totalAssets": "8445682", "longTermDebt": "None", "shortTermDebt": "30221", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30189082", "totalLiabilities": "836572", "otherCurrentAssets": "-18819564", "totalCurrentAssets": "7585104", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1383000", "currentNetReceivables": "56024", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "860578", "currentAccountsPayable": "223821", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88392", "totalShareholderEquity": "7609110", "capitalLeaseObligations": "88392", "otherCurrentLiabilities": "215777", "totalCurrentLiabilities": "558819", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "277753", "cashAndShortTermInvestments": "24937000", "commonStockSharesOutstanding": "199055992", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6991064", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "6214", "operatingCashflow": "-5842735", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9296524", "cashflowFromInvestment": "2036000", "stockBasedCompensation": "858515", "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": "145125", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 145125, "gross_profit": -145125, "research_and_development": null, "selling_general_admin": 3904103, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7117836, "depreciation_amortisation": 165182, "ebitda": -6952654, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -6986985, "tax_provision": 4079, "effective_tax_rate": null, "net_income": -6991064, "net_income_continuing_ops": -6991064, "net_income_to_common": -6991064, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24937000, "short_term_investments": 1383000, "net_receivables": 56024, "inventory": 28644, "other_current_assets": null, "total_current_assets": 7585104, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 860578, "total_assets": 8445682, "short_term_debt": 30221, "accounts_payable": 223821, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558819, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 277753, "total_liabilities": 836572, "total_debt": 30221, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30189082, "total_equity": 7609110, "shares_outstanding": 199055992, "operating_cash_flow": -5842735, "stock_based_compensation": 858515, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9296524, "free_cash_flow": -5842730, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7117836", "ebitda": "-6952654", "netIncome": "-6991064", "grossProfit": "-145125", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "145125", "interestIncome": "146103", "incomeBeforeTax": "-6986985", "interestExpense": "None", "operatingIncome": "-7117836", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "4079", "reportedCurrency": "USD", "netInterestIncome": "146103", "nonInterestIncome": "None", "operatingExpenses": "6972711", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145125", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165182", "sellingGeneralAndAdministrative": "3904103", "netIncomeFromContinuingOperations": "-6991064" }, "balance": { "goodwill": "None", "inventory": "28644", "commonStock": "13309", "currentDebt": "None", "investments": "None", "totalAssets": "8445682", "longTermDebt": "None", "shortTermDebt": "30221", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30189082", "totalLiabilities": "836572", "otherCurrentAssets": "-18819564", "totalCurrentAssets": "7585104", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1383000", "currentNetReceivables": "56024", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "860578", "currentAccountsPayable": "223821", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88392", "totalShareholderEquity": "7609110", "capitalLeaseObligations": "88392", "otherCurrentLiabilities": "215777", "totalCurrentLiabilities": "558819", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "277753", "cashAndShortTermInvestments": "24937000", "commonStockSharesOutstanding": "199055992", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6991064", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "6214", "operatingCashflow": "-5842735", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9296524", "cashflowFromInvestment": "2036000", "stockBasedCompensation": "858515", "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": "145125", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 125593, "gross_profit": -125593, "ebit": -8482119, "ebitda": -8338321, "pretax_income": -8482114, "tax_provision": 4967, "net_income": -8487081, "net_income_to_common": -8487081, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3880747, "total_current_assets": 4118228, "total_assets": 5149151, "short_term_debt": 25144, "long_term_debt": null, "total_debt": 25144, "total_liabilities": 704016, "total_equity": 4445135, "shares_outstanding": 12407646, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7752629, "capital_expenditure": 171836, "free_cash_flow": -7580793, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192719, "ticker_id": 8754, "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8482119", "ebitda": "-8338321", "netIncome": "-8487081", "grossProfit": "-125593", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "125593", "interestIncome": "401591", "incomeBeforeTax": "-8482114", "interestExpense": "None", "operatingIncome": "-8893070", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "4967", "reportedCurrency": "USD", "netInterestIncome": "401591", "nonInterestIncome": "None", "operatingExpenses": "8767477", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125593", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143798", "sellingGeneralAndAdministrative": "2946723", "netIncomeFromContinuingOperations": "-8487081" }, "balance": { "goodwill": "None", "inventory": "34858", "commonStock": "12457", "currentDebt": "None", "investments": "None", "totalAssets": "5149151", "longTermDebt": "None", "shortTermDebt": "25144", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23198018", "totalLiabilities": "704016", "otherCurrentAssets": "195204", "totalCurrentAssets": "4118228", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "86261", "currentNetReceivables": "7419", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1030923", "currentAccountsPayable": "185251", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109394", "totalShareholderEquity": "4445135", "capitalLeaseObligations": "109394", "otherCurrentLiabilities": "28983", "totalCurrentLiabilities": "420241", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "283775", "cashAndShortTermInvestments": "3880747", "commonStockSharesOutstanding": "12407646", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3880747", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8487081", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "-7609", "operatingCashflow": "-7752629", "capitalExpenditures": "171836", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "599824", "cashflowFromInvestment": "-171836", "stockBasedCompensation": "331896", "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": "125593", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 125593, "gross_profit": -125593, "research_and_development": null, "selling_general_admin": 2946723, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8482119, "depreciation_amortisation": 143798, "ebitda": -8338321, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -8482114, "tax_provision": 4967, "effective_tax_rate": null, "net_income": -8487081, "net_income_continuing_ops": -8487081, "net_income_to_common": -8487081, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3880747, "short_term_investments": 86261, "net_receivables": 7419, "inventory": 34858, "other_current_assets": null, "total_current_assets": 4118228, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1030923, "total_assets": 5149151, "short_term_debt": 25144, "accounts_payable": 185251, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 420241, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 283775, "total_liabilities": 704016, "total_debt": 25144, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23198018, "total_equity": 4445135, "shares_outstanding": 12407646, "operating_cash_flow": -7752629, "stock_based_compensation": 331896, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171836, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171836, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 599824, "free_cash_flow": -7580793, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8482119", "ebitda": "-8338321", "netIncome": "-8487081", "grossProfit": "-125593", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "125593", "interestIncome": "401591", "incomeBeforeTax": "-8482114", "interestExpense": "None", "operatingIncome": "-8893070", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "4967", "reportedCurrency": "USD", "netInterestIncome": "401591", "nonInterestIncome": "None", "operatingExpenses": "8767477", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125593", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143798", "sellingGeneralAndAdministrative": "2946723", "netIncomeFromContinuingOperations": "-8487081" }, "balance": { "goodwill": "None", "inventory": "34858", "commonStock": "12457", "currentDebt": "None", "investments": "None", "totalAssets": "5149151", "longTermDebt": "None", "shortTermDebt": "25144", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23198018", "totalLiabilities": "704016", "otherCurrentAssets": "195204", "totalCurrentAssets": "4118228", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "86261", "currentNetReceivables": "7419", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1030923", "currentAccountsPayable": "185251", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109394", "totalShareholderEquity": "4445135", "capitalLeaseObligations": "109394", "otherCurrentLiabilities": "28983", "totalCurrentLiabilities": "420241", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "283775", "cashAndShortTermInvestments": "3880747", "commonStockSharesOutstanding": "12407646", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3880747", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8487081", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "-7609", "operatingCashflow": "-7752629", "capitalExpenditures": "171836", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "599824", "cashflowFromInvestment": "-171836", "stockBasedCompensation": "331896", "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": "125593", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 8286, "gross_profit": -8286, "ebit": -281839, "ebitda": -273553, "pretax_income": -232997, "tax_provision": 4937, "net_income": -232997, "net_income_to_common": -232997, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11401338, "total_current_assets": 12006503, "total_assets": 13023753, "short_term_debt": 17268, "long_term_debt": null, "total_debt": 17268, "total_liabilities": 811042, "total_equity": 12212711, "shares_outstanding": 12398709, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9428815, "capital_expenditure": 979523, "free_cash_flow": -8449292, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192724, "ticker_id": 8754, "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-281839", "ebitda": "-273553", "netIncome": "-232997", "grossProfit": "-8286", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "8286", "interestIncome": "426919", "incomeBeforeTax": "-232997", "interestExpense": "None", "operatingIncome": "-281839", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "4937", "reportedCurrency": "USD", "netInterestIncome": "426919", "nonInterestIncome": "None", "operatingExpenses": "273553", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8286", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8286", "sellingGeneralAndAdministrative": "204484", "netIncomeFromContinuingOperations": "-9356577" }, "balance": { "goodwill": "None", "inventory": "27249", "commonStock": "12399", "currentDebt": "None", "investments": "None", "totalAssets": "13023753", "longTermDebt": "None", "shortTermDebt": "17268", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14477940", "totalLiabilities": "811042", "otherCurrentAssets": "462803", "totalCurrentAssets": "12006503", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115113", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1017250", "currentAccountsPayable": "197978", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135355", "totalShareholderEquity": "12212711", "capitalLeaseObligations": "135355", "otherCurrentLiabilities": "112048", "totalCurrentLiabilities": "513075", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "297967", "cashAndShortTermInvestments": "11401338", "commonStockSharesOutstanding": "12398709", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11401338", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9356577", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "-27249", "operatingCashflow": "-9428815", "capitalExpenditures": "979523", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21842038", "cashflowFromInvestment": "-979523", "stockBasedCompensation": "423831", "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": "30959", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 8286, "gross_profit": -8286, "research_and_development": null, "selling_general_admin": 204484, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -281839, "depreciation_amortisation": 8286, "ebitda": -273553, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -232997, "tax_provision": 4937, "effective_tax_rate": null, "net_income": -232997, "net_income_continuing_ops": -9356577, "net_income_to_common": -232997, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11401338, "short_term_investments": null, "net_receivables": 115113, "inventory": 27249, "other_current_assets": null, "total_current_assets": 12006503, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1017250, "total_assets": 13023753, "short_term_debt": 17268, "accounts_payable": 197978, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513075, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 297967, "total_liabilities": 811042, "total_debt": 17268, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14477940, "total_equity": 12212711, "shares_outstanding": 12398709, "operating_cash_flow": -9428815, "stock_based_compensation": 423831, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 979523, "acquisitions": null, "other_investing": null, "investing_cash_flow": -979523, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21842038, "free_cash_flow": -8449292, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-281839", "ebitda": "-273553", "netIncome": "-232997", "grossProfit": "-8286", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "8286", "interestIncome": "426919", "incomeBeforeTax": "-232997", "interestExpense": "None", "operatingIncome": "-281839", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "4937", "reportedCurrency": "USD", "netInterestIncome": "426919", "nonInterestIncome": "None", "operatingExpenses": "273553", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8286", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8286", "sellingGeneralAndAdministrative": "204484", "netIncomeFromContinuingOperations": "-9356577" }, "balance": { "goodwill": "None", "inventory": "27249", "commonStock": "12399", "currentDebt": "None", "investments": "None", "totalAssets": "13023753", "longTermDebt": "None", "shortTermDebt": "17268", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14477940", "totalLiabilities": "811042", "otherCurrentAssets": "462803", "totalCurrentAssets": "12006503", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115113", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1017250", "currentAccountsPayable": "197978", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135355", "totalShareholderEquity": "12212711", "capitalLeaseObligations": "135355", "otherCurrentLiabilities": "112048", "totalCurrentLiabilities": "513075", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "297967", "cashAndShortTermInvestments": "11401338", "commonStockSharesOutstanding": "12398709", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11401338", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9356577", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "-27249", "operatingCashflow": "-9428815", "capitalExpenditures": "979523", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21842038", "cashflowFromInvestment": "-979523", "stockBasedCompensation": "423831", "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": "30959", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 19255, "gross_profit": -19255, "ebit": -1738657, "ebitda": -1719402, "pretax_income": -1738657, "tax_provision": 3270, "net_income": -1738657, "net_income_to_common": -1738657, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54508, "total_current_assets": 229619, "total_assets": 229619, "short_term_debt": 677783, "long_term_debt": null, "total_debt": 677783, "total_liabilities": 1512890, "total_equity": -1283271, "shares_outstanding": 12135000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1322149, "capital_expenditure": 0, "free_cash_flow": -1322149, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192729, "ticker_id": 8754, "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1738657", "ebitda": "-1719402", "netIncome": "-1738657", "grossProfit": "-19255", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "19255", "interestIncome": "0", "incomeBeforeTax": "-1738657", "interestExpense": "None", "operatingIncome": "-1735387", "fiscalDateEnding": "2022-11-30", "incomeTaxExpense": "3270", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1735387", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19255", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19255", "sellingGeneralAndAdministrative": "1172810", "netIncomeFromContinuingOperations": "-1738657" }, "balance": { "goodwill": "None", "inventory": "94932", "commonStock": "10135", "currentDebt": "None", "investments": "None", "totalAssets": "229619", "longTermDebt": "None", "shortTermDebt": "677783", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5121363", "totalLiabilities": "1512890", "otherCurrentAssets": "12179", "totalCurrentAssets": "229619", "currentLongTermDebt": "677783", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "94931", "currentAccountsPayable": "466127", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "677783", "totalShareholderEquity": "-1283271", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "26922", "totalCurrentLiabilities": "1287019", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "225871", "cashAndShortTermInvestments": "54508", "commonStockSharesOutstanding": "12135000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54508", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1738657", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-11-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1322149", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1371027", "cashflowFromInvestment": "None", "stockBasedCompensation": "65303", "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": "19255", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 19255, "gross_profit": -19255, "research_and_development": null, "selling_general_admin": 1172810, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1738657, "depreciation_amortisation": 19255, "ebitda": -1719402, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1738657, "tax_provision": 3270, "effective_tax_rate": null, "net_income": -1738657, "net_income_continuing_ops": -1738657, "net_income_to_common": -1738657, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54508, "short_term_investments": null, "net_receivables": 68000, "inventory": 94932, "other_current_assets": null, "total_current_assets": 229619, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 94931, "total_assets": 229619, "short_term_debt": 677783, "accounts_payable": 466127, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1287019, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 225871, "total_liabilities": 1512890, "total_debt": 677783, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5121363, "total_equity": -1283271, "shares_outstanding": 12135000, "operating_cash_flow": -1322149, "stock_based_compensation": 65303, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1371027, "free_cash_flow": -1322149, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1738657", "ebitda": "-1719402", "netIncome": "-1738657", "grossProfit": "-19255", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "19255", "interestIncome": "0", "incomeBeforeTax": "-1738657", "interestExpense": "None", "operatingIncome": "-1735387", "fiscalDateEnding": "2022-11-30", "incomeTaxExpense": "3270", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1735387", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19255", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19255", "sellingGeneralAndAdministrative": "1172810", "netIncomeFromContinuingOperations": "-1738657" }, "balance": { "goodwill": "None", "inventory": "94932", "commonStock": "10135", "currentDebt": "None", "investments": "None", "totalAssets": "229619", "longTermDebt": "None", "shortTermDebt": "677783", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5121363", "totalLiabilities": "1512890", "otherCurrentAssets": "12179", "totalCurrentAssets": "229619", "currentLongTermDebt": "677783", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "94931", "currentAccountsPayable": "466127", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "677783", "totalShareholderEquity": "-1283271", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "26922", "totalCurrentLiabilities": "1287019", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "225871", "cashAndShortTermInvestments": "54508", "commonStockSharesOutstanding": "12135000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54508", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1738657", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-11-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1322149", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1371027", "cashflowFromInvestment": "None", "stockBasedCompensation": "65303", "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": "19255", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 17616, "gross_profit": -17616, "ebit": -697311, "ebitda": -679695, "pretax_income": -697311, "tax_provision": -1, "net_income": -697311, "net_income_to_common": -697311, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5630, "total_current_assets": 22667, "total_assets": 439790, "short_term_debt": 494481, "long_term_debt": null, "total_debt": 494481, "total_liabilities": 704122, "total_equity": -264332, "shares_outstanding": 12135000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -636117, "capital_expenditure": 0, "free_cash_flow": -636117, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192733, "ticker_id": 8754, "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-697311", "ebitda": "-679695", "netIncome": "-697311", "grossProfit": "-17616", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "17616", "interestIncome": "None", "incomeBeforeTax": "-697311", "interestExpense": "None", "operatingIncome": "-697311", "fiscalDateEnding": "2021-11-30", "incomeTaxExpense": "-1", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "697311", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17616", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17616", "sellingGeneralAndAdministrative": "113882", "netIncomeFromContinuingOperations": "-697311" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9500", "currentDebt": "None", "investments": "None", "totalAssets": "439790", "longTermDebt": "None", "shortTermDebt": "494481", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3382706", "totalLiabilities": "704122", "otherCurrentAssets": "17037", "totalCurrentAssets": "22667", "currentLongTermDebt": "494481", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417123", "currentAccountsPayable": "25", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "417123", "shortLongTermDebtTotal": "494481", "totalShareholderEquity": "-264332", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3000", "totalCurrentLiabilities": "497506", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "206616", "cashAndShortTermInvestments": "5630", "commonStockSharesOutstanding": "12135000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5630", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-697311", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-636117", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "321088", "cashflowFromInvestment": "316214", "stockBasedCompensation": "50540", "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": "17616", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 17616, "gross_profit": -17616, "research_and_development": null, "selling_general_admin": 113882, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -697311, "depreciation_amortisation": 17616, "ebitda": -679695, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -697311, "tax_provision": -1, "effective_tax_rate": null, "net_income": -697311, "net_income_continuing_ops": -697311, "net_income_to_common": -697311, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5630, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22667, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 417123, "total_assets": 439790, "short_term_debt": 494481, "accounts_payable": 25, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 497506, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206616, "total_liabilities": 704122, "total_debt": 494481, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3382706, "total_equity": -264332, "shares_outstanding": 12135000, "operating_cash_flow": -636117, "stock_based_compensation": 50540, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 316214, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 321088, "free_cash_flow": -636117, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-697311", "ebitda": "-679695", "netIncome": "-697311", "grossProfit": "-17616", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "17616", "interestIncome": "None", "incomeBeforeTax": "-697311", "interestExpense": "None", "operatingIncome": "-697311", "fiscalDateEnding": "2021-11-30", "incomeTaxExpense": "-1", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "697311", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17616", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17616", "sellingGeneralAndAdministrative": "113882", "netIncomeFromContinuingOperations": "-697311" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9500", "currentDebt": "None", "investments": "None", "totalAssets": "439790", "longTermDebt": "None", "shortTermDebt": "494481", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3382706", "totalLiabilities": "704122", "otherCurrentAssets": "17037", "totalCurrentAssets": "22667", "currentLongTermDebt": "494481", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417123", "currentAccountsPayable": "25", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "417123", "shortLongTermDebtTotal": "494481", "totalShareholderEquity": "-264332", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3000", "totalCurrentLiabilities": "497506", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "206616", "cashAndShortTermInvestments": "5630", "commonStockSharesOutstanding": "12135000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5630", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-697311", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-636117", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "321088", "cashflowFromInvestment": "316214", "stockBasedCompensation": "50540", "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": "17616", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-11-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 108597, "gross_profit": -108597, "ebit": -595010, "ebitda": -486413, "pretax_income": -595010, "tax_provision": -97700, "net_income": -595010, "net_income_to_common": -595010, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4445, "total_current_assets": 11495, "total_assets": 744832, "short_term_debt": 494481, "long_term_debt": null, "total_debt": 494481, "total_liabilities": 683481, "total_equity": 61351, "shares_outstanding": 12135000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -427895, "capital_expenditure": 0, "free_cash_flow": -427895, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192734, "ticker_id": 8754, "period_end_date": "2020-11-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-595010", "ebitda": "-486413", "netIncome": "-595010", "grossProfit": "-108597", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "108597", "interestIncome": "None", "incomeBeforeTax": "-595010", "interestExpense": "None", "operatingIncome": "-595010", "fiscalDateEnding": "2020-11-30", "incomeTaxExpense": "-97700", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "595010", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108597", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108597", "sellingGeneralAndAdministrative": "128785", "netIncomeFromContinuingOperations": "-595010" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9500", "currentDebt": "None", "investments": "None", "totalAssets": "744832", "longTermDebt": "None", "shortTermDebt": "494481", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2685395", "totalLiabilities": "683481", "otherCurrentAssets": "7050", "totalCurrentAssets": "11495", "currentLongTermDebt": "494481", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "733337", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "733337", "shortLongTermDebtTotal": "494481", "totalShareholderEquity": "61351", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "494481", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "189000", "cashAndShortTermInvestments": "4445", "commonStockSharesOutstanding": "12135000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4445", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-595010", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-427895", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "428217", "cashflowFromInvestment": "316214", "stockBasedCompensation": "59625", "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": "108597", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 108597, "gross_profit": -108597, "research_and_development": null, "selling_general_admin": 128785, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -595010, "depreciation_amortisation": 108597, "ebitda": -486413, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -595010, "tax_provision": -97700, "effective_tax_rate": null, "net_income": -595010, "net_income_continuing_ops": -595010, "net_income_to_common": -595010, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4445, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11495, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 733337, "total_assets": 744832, "short_term_debt": 494481, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494481, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 189000, "total_liabilities": 683481, "total_debt": 494481, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2685395, "total_equity": 61351, "shares_outstanding": 12135000, "operating_cash_flow": -427895, "stock_based_compensation": 59625, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 316214, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 428217, "free_cash_flow": -427895, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-595010", "ebitda": "-486413", "netIncome": "-595010", "grossProfit": "-108597", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "108597", "interestIncome": "None", "incomeBeforeTax": "-595010", "interestExpense": "None", "operatingIncome": "-595010", "fiscalDateEnding": "2020-11-30", "incomeTaxExpense": "-97700", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "595010", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108597", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108597", "sellingGeneralAndAdministrative": "128785", "netIncomeFromContinuingOperations": "-595010" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9500", "currentDebt": "None", "investments": "None", "totalAssets": "744832", "longTermDebt": "None", "shortTermDebt": "494481", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2685395", "totalLiabilities": "683481", "otherCurrentAssets": "7050", "totalCurrentAssets": "11495", "currentLongTermDebt": "494481", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "733337", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "733337", "shortLongTermDebtTotal": "494481", "totalShareholderEquity": "61351", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "494481", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "189000", "cashAndShortTermInvestments": "4445", "commonStockSharesOutstanding": "12135000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4445", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-595010", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-427895", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "428217", "cashflowFromInvestment": "316214", "stockBasedCompensation": "59625", "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": "108597", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 38820, "gross_profit": -38820, "ebit": -5336771, "ebitda": -5271573, "pretax_income": -5493542, "tax_provision": -185340, "net_income": -4864997, "net_income_to_common": -4864997, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4752508, "total_current_assets": 6060497, "total_assets": 7114739, "short_term_debt": 30515, "long_term_debt": null, "total_debt": 30515, "total_liabilities": 872833, "total_equity": 6241906, "shares_outstanding": 211811720, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2539773, "capital_expenditure": 236847, "free_cash_flow": -2302926, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192712, "ticker_id": 8754, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5336771", "ebitda": "-5271573", "netIncome": "-4864997", "grossProfit": "-38820", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "38820", "interestIncome": "55910", "incomeBeforeTax": "-5493542", "interestExpense": "None", "operatingIncome": "-5336772", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-185340", "reportedCurrency": "USD", "netInterestIncome": "55910", "nonInterestIncome": "None", "operatingExpenses": "5336772", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1155995", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38820", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65198", "sellingGeneralAndAdministrative": "2750800", "netIncomeFromContinuingOperations": "-1930180" }, "balance": { "goodwill": "None", "inventory": "28644", "commonStock": "13322", "currentDebt": "None", "investments": "None", "totalAssets": "7114739", "longTermDebt": "None", "shortTermDebt": "30515", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-32119262", "totalLiabilities": "872833", "otherCurrentAssets": "1249562", "totalCurrentAssets": "6060497", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1383000", "currentNetReceivables": "29783", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054242", "currentAccountsPayable": "321992", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79756", "totalShareholderEquity": "6241906", "capitalLeaseObligations": "79756", "otherCurrentLiabilities": "157179", "totalCurrentLiabilities": "598686", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "274146", "cashAndShortTermInvestments": "4752508", "commonStockSharesOutstanding": "211811720", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4752508", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7246000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-13924", "operatingCashflow": "-2539773", "capitalExpenditures": "236847", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "108329", "cashflowFromInvestment": "-236845", "stockBasedCompensation": "1863000", "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": "89000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 38820, "gross_profit": -38820, "research_and_development": 1155995, "selling_general_admin": 2750800, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5336771, "depreciation_amortisation": 65198, "ebitda": -5271573, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5493542, "tax_provision": -185340, "effective_tax_rate": null, "net_income": -4864997, "net_income_continuing_ops": -1930180, "net_income_to_common": -4864997, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4752508, "short_term_investments": 1383000, "net_receivables": 29783, "inventory": 28644, "other_current_assets": null, "total_current_assets": 6060497, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1054242, "total_assets": 7114739, "short_term_debt": 30515, "accounts_payable": 321992, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 598686, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 274146, "total_liabilities": 872833, "total_debt": 30515, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32119262, "total_equity": 6241906, "shares_outstanding": 211811720, "operating_cash_flow": -2539773, "stock_based_compensation": 1863000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 236847, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236845, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 108329, "free_cash_flow": -2302926, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5336771", "ebitda": "-5271573", "netIncome": "-4864997", "grossProfit": "-38820", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "38820", "interestIncome": "55910", "incomeBeforeTax": "-5493542", "interestExpense": "None", "operatingIncome": "-5336772", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-185340", "reportedCurrency": "USD", "netInterestIncome": "55910", "nonInterestIncome": "None", "operatingExpenses": "5336772", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1155995", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38820", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65198", "sellingGeneralAndAdministrative": "2750800", "netIncomeFromContinuingOperations": "-1930180" }, "balance": { "goodwill": "None", "inventory": "28644", "commonStock": "13322", "currentDebt": "None", "investments": "None", "totalAssets": "7114739", "longTermDebt": "None", "shortTermDebt": "30515", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-32119262", "totalLiabilities": "872833", "otherCurrentAssets": "1249562", "totalCurrentAssets": "6060497", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1383000", "currentNetReceivables": "29783", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054242", "currentAccountsPayable": "321992", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79756", "totalShareholderEquity": "6241906", "capitalLeaseObligations": "79756", "otherCurrentLiabilities": "157179", "totalCurrentLiabilities": "598686", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "274146", "cashAndShortTermInvestments": "4752508", "commonStockSharesOutstanding": "211811720", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4752508", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7246000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-13924", "operatingCashflow": "-2539773", "capitalExpenditures": "236847", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "108329", "cashflowFromInvestment": "-236845", "stockBasedCompensation": "1863000", "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": "89000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": -111379, "gross_profit": 111379, "ebit": 5299941, "ebitda": 5490071, "pretax_income": 5247278, "tax_provision": 235635, "net_income": 5011643, "net_income_to_common": 5011643, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24937000, "total_current_assets": 26320000, "total_assets": 177576000, "short_term_debt": 299000, "long_term_debt": null, "total_debt": 299000, "total_liabilities": -49217000, "total_equity": 226793000, "shares_outstanding": 199055992, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7460645, "capital_expenditure": 0, "free_cash_flow": 7460645, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192713, "ticker_id": 8754, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5299941", "ebitda": "5490071", "netIncome": "5011643", "grossProfit": "111379", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "-111379", "interestIncome": "61900", "incomeBeforeTax": "5247278", "interestExpense": "None", "operatingIncome": "5081961", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "235635", "reportedCurrency": "USD", "netInterestIncome": "61900", "nonInterestIncome": "None", "operatingExpenses": "5644288", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-111379", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190130", "sellingGeneralAndAdministrative": "7004825", "netIncomeFromContinuingOperations": "-1979825" }, "balance": { "goodwill": "None", "inventory": "28644", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "177576000", "longTermDebt": "None", "shortTermDebt": "299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7703000", "totalLiabilities": "-49217000", "otherCurrentAssets": "None", "totalCurrentAssets": "26320000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1383000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151256000", "currentAccountsPayable": "223821", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "299000", "totalShareholderEquity": "226793000", "capitalLeaseObligations": "88392", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "388000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3926000", "cashAndShortTermInvestments": "24937000", "commonStockSharesOutstanding": "199055992", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19366357", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "-20138", "operatingCashflow": "7460645", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39242605", "cashflowFromInvestment": "4072000", "stockBasedCompensation": "5806573", "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": "497523", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": -111379, "gross_profit": 111379, "research_and_development": null, "selling_general_admin": 7004825, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5299941, "depreciation_amortisation": 190130, "ebitda": 5490071, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 5247278, "tax_provision": 235635, "effective_tax_rate": null, "net_income": 5011643, "net_income_continuing_ops": -1979825, "net_income_to_common": 5011643, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24937000, "short_term_investments": 1383000, "net_receivables": null, "inventory": 28644, "other_current_assets": null, "total_current_assets": 26320000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 151256000, "total_assets": 177576000, "short_term_debt": 299000, "accounts_payable": 223821, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3926000, "total_liabilities": -49217000, "total_debt": 299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7703000, "total_equity": 226793000, "shares_outstanding": 199055992, "operating_cash_flow": 7460645, "stock_based_compensation": 5806573, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4072000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39242605, "free_cash_flow": 7460645, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5299941", "ebitda": "5490071", "netIncome": "5011643", "grossProfit": "111379", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "-111379", "interestIncome": "61900", "incomeBeforeTax": "5247278", "interestExpense": "None", "operatingIncome": "5081961", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "235635", "reportedCurrency": "USD", "netInterestIncome": "61900", "nonInterestIncome": "None", "operatingExpenses": "5644288", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-111379", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190130", "sellingGeneralAndAdministrative": "7004825", "netIncomeFromContinuingOperations": "-1979825" }, "balance": { "goodwill": "None", "inventory": "28644", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "177576000", "longTermDebt": "None", "shortTermDebt": "299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7703000", "totalLiabilities": "-49217000", "otherCurrentAssets": "None", "totalCurrentAssets": "26320000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1383000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151256000", "currentAccountsPayable": "223821", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "299000", "totalShareholderEquity": "226793000", "capitalLeaseObligations": "88392", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "388000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3926000", "cashAndShortTermInvestments": "24937000", "commonStockSharesOutstanding": "199055992", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19366357", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "-20138", "operatingCashflow": "7460645", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39242605", "cashflowFromInvestment": "4072000", "stockBasedCompensation": "5806573", "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": "497523", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 35435, "gross_profit": -35435, "ebit": -2814623, "ebitda": -2729623, "pretax_income": -2814623, "tax_provision": -107000, "net_income": -2814623, "net_income_to_common": -2814623, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3289803, "total_current_assets": 3805267, "total_assets": 4711217, "short_term_debt": 28980, "long_term_debt": null, "total_debt": 28980, "total_liabilities": 860809, "total_equity": 3850408, "shares_outstanding": 199261103, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2904461, "capital_expenditure": 0, "free_cash_flow": -2904461, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192715, "ticker_id": 8754, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2814623", "ebitda": "-2729623", "netIncome": "-2814623", "grossProfit": "-35435", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "35435", "interestIncome": "22499", "incomeBeforeTax": "-2814623", "interestExpense": "None", "operatingIncome": "-2835773", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "-107000", "reportedCurrency": "USD", "netInterestIncome": "22499", "nonInterestIncome": "None", "operatingExpenses": "2800338", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35435", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000", "sellingGeneralAndAdministrative": "699855", "netIncomeFromContinuingOperations": "-2814623" }, "balance": { "goodwill": "None", "inventory": "14720", "commonStock": "12889", "currentDebt": "None", "investments": "None", "totalAssets": "4711217", "longTermDebt": "None", "shortTermDebt": "28980", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-28209257", "totalLiabilities": "860809", "otherCurrentAssets": "488356", "totalCurrentAssets": "3805267", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "661000", "currentNetReceivables": "12388", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "905950", "currentAccountsPayable": "40284", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94024", "totalShareholderEquity": "3850408", "capitalLeaseObligations": "94024", "otherCurrentLiabilities": "-550885", "totalCurrentLiabilities": "581379", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "279430", "cashAndShortTermInvestments": "3289803", "commonStockSharesOutstanding": "199261103", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3289803", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2814623", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "20138", "operatingCashflow": "-2904461", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2973296", "cashflowFromInvestment": "-1844000", "stockBasedCompensation": "59052", "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": "35435", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 35435, "gross_profit": -35435, "research_and_development": null, "selling_general_admin": 699855, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2814623, "depreciation_amortisation": 85000, "ebitda": -2729623, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2814623, "tax_provision": -107000, "effective_tax_rate": null, "net_income": -2814623, "net_income_continuing_ops": -2814623, "net_income_to_common": -2814623, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3289803, "short_term_investments": 661000, "net_receivables": 12388, "inventory": 14720, "other_current_assets": null, "total_current_assets": 3805267, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 905950, "total_assets": 4711217, "short_term_debt": 28980, "accounts_payable": 40284, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 581379, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 279430, "total_liabilities": 860809, "total_debt": 28980, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28209257, "total_equity": 3850408, "shares_outstanding": 199261103, "operating_cash_flow": -2904461, "stock_based_compensation": 59052, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1844000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2973296, "free_cash_flow": -2904461, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2814623", "ebitda": "-2729623", "netIncome": "-2814623", "grossProfit": "-35435", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "35435", "interestIncome": "22499", "incomeBeforeTax": "-2814623", "interestExpense": "None", "operatingIncome": "-2835773", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "-107000", "reportedCurrency": "USD", "netInterestIncome": "22499", "nonInterestIncome": "None", "operatingExpenses": "2800338", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35435", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000", "sellingGeneralAndAdministrative": "699855", "netIncomeFromContinuingOperations": "-2814623" }, "balance": { "goodwill": "None", "inventory": "14720", "commonStock": "12889", "currentDebt": "None", "investments": "None", "totalAssets": "4711217", "longTermDebt": "None", "shortTermDebt": "28980", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-28209257", "totalLiabilities": "860809", "otherCurrentAssets": "488356", "totalCurrentAssets": "3805267", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "661000", "currentNetReceivables": "12388", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "905950", "currentAccountsPayable": "40284", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94024", "totalShareholderEquity": "3850408", "capitalLeaseObligations": "94024", "otherCurrentLiabilities": "-550885", "totalCurrentLiabilities": "581379", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "279430", "cashAndShortTermInvestments": "3289803", "commonStockSharesOutstanding": "199261103", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3289803", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2814623", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "20138", "operatingCashflow": "-2904461", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2973296", "cashflowFromInvestment": "-1844000", "stockBasedCompensation": "59052", "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": "35435", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 35436, "gross_profit": -35436, "ebit": -926884, "ebitda": -891448, "pretax_income": -904959, "tax_provision": 61, "net_income": -905020, "net_income_to_common": -905020, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3175691, "total_current_assets": 3454597, "total_assets": 4402348, "short_term_debt": 28580, "long_term_debt": null, "total_debt": 28580, "total_liabilities": 769665, "total_equity": 3632683, "shares_outstanding": 12509273, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -870836, "capital_expenditure": 4, "free_cash_flow": -870832, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192716, "ticker_id": 8754, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-926884", "ebitda": "-891448", "netIncome": "-905020", "grossProfit": "-35436", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "35436", "interestIncome": "29801", "incomeBeforeTax": "-904959", "interestExpense": "None", "operatingIncome": "-926884", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "61", "reportedCurrency": "USD", "netInterestIncome": "29801", "nonInterestIncome": "None", "operatingExpenses": "891448", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35436", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35436", "sellingGeneralAndAdministrative": "666367", "netIncomeFromContinuingOperations": "-905020" }, "balance": { "goodwill": "None", "inventory": "34858", "commonStock": "12577", "currentDebt": "None", "investments": "None", "totalAssets": "4402348", "longTermDebt": "None", "shortTermDebt": "28580", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-25394634", "totalLiabilities": "769665", "otherCurrentAssets": "220229", "totalCurrentAssets": "3454597", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23819", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "947751", "currentAccountsPayable": "199345", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102786", "totalShareholderEquity": "3632683", "capitalLeaseObligations": "102786", "otherCurrentLiabilities": "-1154778", "totalCurrentLiabilities": "486147", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "283518", "cashAndShortTermInvestments": "3175691", "commonStockSharesOutstanding": "12509273", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3175691", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-905020", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-870836", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1089099", "cashflowFromInvestment": "-192000", "stockBasedCompensation": "122650", "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": "35436", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 35436, "gross_profit": -35436, "research_and_development": null, "selling_general_admin": 666367, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -926884, "depreciation_amortisation": 35436, "ebitda": -891448, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -904959, "tax_provision": 61, "effective_tax_rate": null, "net_income": -905020, "net_income_continuing_ops": -905020, "net_income_to_common": -905020, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3175691, "short_term_investments": null, "net_receivables": 23819, "inventory": 34858, "other_current_assets": null, "total_current_assets": 3454597, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 947751, "total_assets": 4402348, "short_term_debt": 28580, "accounts_payable": 199345, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 486147, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 283518, "total_liabilities": 769665, "total_debt": 28580, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25394634, "total_equity": 3632683, "shares_outstanding": 12509273, "operating_cash_flow": -870836, "stock_based_compensation": 122650, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1089099, "free_cash_flow": -870832, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-926884", "ebitda": "-891448", "netIncome": "-905020", "grossProfit": "-35436", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "35436", "interestIncome": "29801", "incomeBeforeTax": "-904959", "interestExpense": "None", "operatingIncome": "-926884", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "61", "reportedCurrency": "USD", "netInterestIncome": "29801", "nonInterestIncome": "None", "operatingExpenses": "891448", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35436", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35436", "sellingGeneralAndAdministrative": "666367", "netIncomeFromContinuingOperations": "-905020" }, "balance": { "goodwill": "None", "inventory": "34858", "commonStock": "12577", "currentDebt": "None", "investments": "None", "totalAssets": "4402348", "longTermDebt": "None", "shortTermDebt": "28580", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-25394634", "totalLiabilities": "769665", "otherCurrentAssets": "220229", "totalCurrentAssets": "3454597", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23819", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "947751", "currentAccountsPayable": "199345", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102786", "totalShareholderEquity": "3632683", "capitalLeaseObligations": "102786", "otherCurrentLiabilities": "-1154778", "totalCurrentLiabilities": "486147", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "283518", "cashAndShortTermInvestments": "3175691", "commonStockSharesOutstanding": "12509273", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3175691", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-905020", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-870836", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1089099", "cashflowFromInvestment": "-192000", "stockBasedCompensation": "122650", "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": "35436", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 189304, "cost_of_revenue": 35434, "gross_profit": -35434, "ebit": -1319434, "ebitda": -1284000, "pretax_income": -1288696, "tax_provision": 3304, "net_income": -1292000, "net_income_to_common": -1292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2959417, "total_current_assets": 3206408, "total_assets": 4195815, "short_term_debt": 26069, "long_term_debt": null, "total_debt": 26069, "total_liabilities": 869861, "total_equity": 3325954, "shares_outstanding": 12458000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -921337, "capital_expenditure": 1, "free_cash_flow": -921336, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192717, "ticker_id": 8754, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1319434", "ebitda": "-1284000", "netIncome": "-1292000", "grossProfit": "-35434", "depreciation": "None", "totalRevenue": "189304", "costOfRevenue": "35434", "interestIncome": "31903", "incomeBeforeTax": "-1288696", "interestExpense": "None", "operatingIncome": "-1319304", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "3304", "reportedCurrency": "USD", "netInterestIncome": "31903", "nonInterestIncome": "None", "operatingExpenses": "1283870", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35434", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35434", "sellingGeneralAndAdministrative": "1055808", "netIncomeFromContinuingOperations": "-1291596" }, "balance": { "goodwill": "None", "inventory": "34858", "commonStock": "12462", "currentDebt": "None", "investments": "None", "totalAssets": "4195815", "longTermDebt": "None", "shortTermDebt": "26069", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-24489614", "totalLiabilities": "869861", "otherCurrentAssets": "190174", "totalCurrentAssets": "3206408", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "86261", "currentNetReceivables": "21959", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "989407", "currentAccountsPayable": "243071", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103361", "totalShareholderEquity": "3325954", "capitalLeaseObligations": "103361", "otherCurrentLiabilities": "319069", "totalCurrentLiabilities": "588209", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "281652", "cashAndShortTermInvestments": "2959417", "commonStockSharesOutstanding": "12458000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2959417", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1291596", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "1325", "operatingCashflow": "-921337", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "589622", "cashflowFromInvestment": "-1", "stockBasedCompensation": "172415", "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": "35434", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189304, "cost_of_revenue": 35434, "gross_profit": -35434, "research_and_development": null, "selling_general_admin": 1055808, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1319434, "depreciation_amortisation": 35434, "ebitda": -1284000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1288696, "tax_provision": 3304, "effective_tax_rate": null, "net_income": -1292000, "net_income_continuing_ops": -1291596, "net_income_to_common": -1292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2959417, "short_term_investments": 86261, "net_receivables": 21959, "inventory": 34858, "other_current_assets": null, "total_current_assets": 3206408, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 989407, "total_assets": 4195815, "short_term_debt": 26069, "accounts_payable": 243071, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 588209, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 281652, "total_liabilities": 869861, "total_debt": 26069, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24489614, "total_equity": 3325954, "shares_outstanding": 12458000, "operating_cash_flow": -921337, "stock_based_compensation": 172415, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 589622, "free_cash_flow": -921336, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1319434", "ebitda": "-1284000", "netIncome": "-1292000", "grossProfit": "-35434", "depreciation": "None", "totalRevenue": "189304", "costOfRevenue": "35434", "interestIncome": "31903", "incomeBeforeTax": "-1288696", "interestExpense": "None", "operatingIncome": "-1319304", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "3304", "reportedCurrency": "USD", "netInterestIncome": "31903", "nonInterestIncome": "None", "operatingExpenses": "1283870", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35434", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35434", "sellingGeneralAndAdministrative": "1055808", "netIncomeFromContinuingOperations": "-1291596" }, "balance": { "goodwill": "None", "inventory": "34858", "commonStock": "12462", "currentDebt": "None", "investments": "None", "totalAssets": "4195815", "longTermDebt": "None", "shortTermDebt": "26069", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-24489614", "totalLiabilities": "869861", "otherCurrentAssets": "190174", "totalCurrentAssets": "3206408", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "86261", "currentNetReceivables": "21959", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "989407", "currentAccountsPayable": "243071", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103361", "totalShareholderEquity": "3325954", "capitalLeaseObligations": "103361", "otherCurrentLiabilities": "319069", "totalCurrentLiabilities": "588209", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "281652", "cashAndShortTermInvestments": "2959417", "commonStockSharesOutstanding": "12458000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2959417", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1291596", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "1325", "operatingCashflow": "-921337", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "589622", "cashflowFromInvestment": "-1", "stockBasedCompensation": "172415", "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": "35434", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 35436, "gross_profit": -35436, "ebit": -1746309, "ebitda": null, "pretax_income": -1690881, "tax_provision": null, "net_income": -1691680, "net_income_to_common": -1691680, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11880000, "total_current_assets": 12234000, "total_assets": 54440000, "short_term_debt": 387000, "long_term_debt": null, "total_debt": 387000, "total_liabilities": -59319000, "total_equity": 113759000, "shares_outstanding": 12444608, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1112183, "capital_expenditure": 1, "free_cash_flow": -1112182, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192718, "ticker_id": 8754, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1691680", "grossProfit": "-35436", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "35436", "interestIncome": "45616", "incomeBeforeTax": "-1690881", "interestExpense": "None", "operatingIncome": "-1746309", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "45616", "nonInterestIncome": "None", "operatingExpenses": "1746309", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35436", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1152843", "netIncomeFromContinuingOperations": "-1691680" }, "balance": { "goodwill": "None", "inventory": "34858", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "54440000", "longTermDebt": "None", "shortTermDebt": "387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4436000", "totalLiabilities": "-59319000", "otherCurrentAssets": "None", "totalCurrentAssets": "12234000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42206000", "currentAccountsPayable": "185251", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "387000", "totalShareholderEquity": "113759000", "capitalLeaseObligations": "109394", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2379000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "246000", "cashAndShortTermInvestments": "11880000", "commonStockSharesOutstanding": "12444608", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1691680", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "1325", "operatingCashflow": "-1112183", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "589622", "cashflowFromInvestment": "None", "stockBasedCompensation": "147769", "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": "35436", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 35436, "gross_profit": -35436, "research_and_development": null, "selling_general_admin": 1152843, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1746309, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1690881, "tax_provision": null, "effective_tax_rate": null, "net_income": -1691680, "net_income_continuing_ops": -1691680, "net_income_to_common": -1691680, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11880000, "short_term_investments": null, "net_receivables": 354000, "inventory": 34858, "other_current_assets": null, "total_current_assets": 12234000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42206000, "total_assets": 54440000, "short_term_debt": 387000, "accounts_payable": 185251, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2379000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 246000, "total_liabilities": -59319000, "total_debt": 387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4436000, "total_equity": 113759000, "shares_outstanding": 12444608, "operating_cash_flow": -1112183, "stock_based_compensation": 147769, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 589622, "free_cash_flow": -1112182, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1691680", "grossProfit": "-35436", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "35436", "interestIncome": "45616", "incomeBeforeTax": "-1690881", "interestExpense": "None", "operatingIncome": "-1746309", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "45616", "nonInterestIncome": "None", "operatingExpenses": "1746309", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35436", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1152843", "netIncomeFromContinuingOperations": "-1691680" }, "balance": { "goodwill": "None", "inventory": "34858", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "54440000", "longTermDebt": "None", "shortTermDebt": "387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4436000", "totalLiabilities": "-59319000", "otherCurrentAssets": "None", "totalCurrentAssets": "12234000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42206000", "currentAccountsPayable": "185251", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "387000", "totalShareholderEquity": "113759000", "capitalLeaseObligations": "109394", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2379000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "246000", "cashAndShortTermInvestments": "11880000", "commonStockSharesOutstanding": "12444608", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1691680", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "1325", "operatingCashflow": "-1112183", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "589622", "cashflowFromInvestment": "None", "stockBasedCompensation": "147769", "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": "35436", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 35436, "gross_profit": -35436, "ebit": -4429246, "ebitda": -4393810, "pretax_income": -4344502, "tax_provision": 1247, "net_income": -4345749, "net_income_to_common": -4345749, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4401101, "total_current_assets": 5284621, "total_assets": 6356828, "short_term_debt": 25762, "long_term_debt": null, "total_debt": 25762, "total_liabilities": 957404, "total_equity": 5399424, "shares_outstanding": 12398709, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3820644, "capital_expenditure": 171836, "free_cash_flow": -3648808, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192720, "ticker_id": 8754, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4429246", "ebitda": "-4393810", "netIncome": "-4345749", "grossProfit": "-35436", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "35436", "interestIncome": "86022", "incomeBeforeTax": "-4344502", "interestExpense": "None", "operatingIncome": "-4429246", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "1247", "reportedCurrency": "USD", "netInterestIncome": "86022", "nonInterestIncome": "None", "operatingExpenses": "4393810", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35436", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35436", "sellingGeneralAndAdministrative": "477869", "netIncomeFromContinuingOperations": "-4345749" }, "balance": { "goodwill": "None", "inventory": "36183", "commonStock": "12399", "currentDebt": "None", "investments": "None", "totalAssets": "6356828", "longTermDebt": "None", "shortTermDebt": "25762", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21506338", "totalLiabilities": "957404", "otherCurrentAssets": "816224", "totalCurrentAssets": "5284621", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31113", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1072207", "currentAccountsPayable": "391527", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122498", "totalShareholderEquity": "5399424", "capitalLeaseObligations": "122498", "otherCurrentLiabilities": "67707", "totalCurrentLiabilities": "665859", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "291545", "cashAndShortTermInvestments": "4401101", "commonStockSharesOutstanding": "12398709", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4401101", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4345749", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-2267", "operatingCashflow": "-3820644", "capitalExpenditures": "171836", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3217", "cashflowFromInvestment": "1", "stockBasedCompensation": "43490", "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": "40042", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 35436, "gross_profit": -35436, "research_and_development": null, "selling_general_admin": 477869, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4429246, "depreciation_amortisation": 35436, "ebitda": -4393810, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -4344502, "tax_provision": 1247, "effective_tax_rate": null, "net_income": -4345749, "net_income_continuing_ops": -4345749, "net_income_to_common": -4345749, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4401101, "short_term_investments": null, "net_receivables": 31113, "inventory": 36183, "other_current_assets": null, "total_current_assets": 5284621, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1072207, "total_assets": 6356828, "short_term_debt": 25762, "accounts_payable": 391527, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 665859, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 291545, "total_liabilities": 957404, "total_debt": 25762, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21506338, "total_equity": 5399424, "shares_outstanding": 12398709, "operating_cash_flow": -3820644, "stock_based_compensation": 43490, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171836, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3217, "free_cash_flow": -3648808, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4429246", "ebitda": "-4393810", "netIncome": "-4345749", "grossProfit": "-35436", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "35436", "interestIncome": "86022", "incomeBeforeTax": "-4344502", "interestExpense": "None", "operatingIncome": "-4429246", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "1247", "reportedCurrency": "USD", "netInterestIncome": "86022", "nonInterestIncome": "None", "operatingExpenses": "4393810", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35436", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35436", "sellingGeneralAndAdministrative": "477869", "netIncomeFromContinuingOperations": "-4345749" }, "balance": { "goodwill": "None", "inventory": "36183", "commonStock": "12399", "currentDebt": "None", "investments": "None", "totalAssets": "6356828", "longTermDebt": "None", "shortTermDebt": "25762", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21506338", "totalLiabilities": "957404", "otherCurrentAssets": "816224", "totalCurrentAssets": "5284621", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31113", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1072207", "currentAccountsPayable": "391527", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122498", "totalShareholderEquity": "5399424", "capitalLeaseObligations": "122498", "otherCurrentLiabilities": "67707", "totalCurrentLiabilities": "665859", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "291545", "cashAndShortTermInvestments": "4401101", "commonStockSharesOutstanding": "12398709", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4401101", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4345749", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-2267", "operatingCashflow": "-3820644", "capitalExpenditures": "171836", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3217", "cashflowFromInvestment": "1", "stockBasedCompensation": "43490", "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": "40042", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 29752, "gross_profit": -29752, "ebit": -1610760, "ebitda": -1576513, "pretax_income": -1484282, "tax_provision": 2921, "net_income": -1487203, "net_income_to_common": -1487203, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8306996, "total_current_assets": 9385562, "total_assets": 10498891, "short_term_debt": 24792, "long_term_debt": null, "total_debt": 24792, "total_liabilities": 800425, "total_equity": 9698466, "shares_outstanding": 12398709, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2352573, "capital_expenditure": 169936, "free_cash_flow": -2182637, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192721, "ticker_id": 8754, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1610760", "ebitda": "-1576513", "netIncome": "-1487203", "grossProfit": "-29752", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "29752", "interestIncome": "125604", "incomeBeforeTax": "-1484282", "interestExpense": "None", "operatingIncome": "-1610760", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "2921", "reportedCurrency": "USD", "netInterestIncome": "125604", "nonInterestIncome": "None", "operatingExpenses": "1581008", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29752", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34247", "sellingGeneralAndAdministrative": "653110", "netIncomeFromContinuingOperations": "-1487203" }, "balance": { "goodwill": "None", "inventory": "33916", "commonStock": "12399", "currentDebt": "None", "investments": "None", "totalAssets": "10498891", "longTermDebt": "None", "shortTermDebt": "24792", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-17160589", "totalLiabilities": "800425", "otherCurrentAssets": "943705", "totalCurrentAssets": "9385562", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100945", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1113329", "currentAccountsPayable": "231540", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "127043", "totalShareholderEquity": "9698466", "capitalLeaseObligations": "127044", "otherCurrentLiabilities": "70775", "totalCurrentLiabilities": "507970", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "292455", "cashAndShortTermInvestments": "8306996", "commonStockSharesOutstanding": "12398709", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8306996", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1487203", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2352573", "capitalExpenditures": "169936", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3285", "cashflowFromInvestment": "-169936", "stockBasedCompensation": "55371", "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": "29752", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 29752, "gross_profit": -29752, "research_and_development": null, "selling_general_admin": 653110, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1610760, "depreciation_amortisation": 34247, "ebitda": -1576513, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1484282, "tax_provision": 2921, "effective_tax_rate": null, "net_income": -1487203, "net_income_continuing_ops": -1487203, "net_income_to_common": -1487203, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8306996, "short_term_investments": null, "net_receivables": 100945, "inventory": 33916, "other_current_assets": null, "total_current_assets": 9385562, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1113329, "total_assets": 10498891, "short_term_debt": 24792, "accounts_payable": 231540, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507970, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 292455, "total_liabilities": 800425, "total_debt": 24792, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17160589, "total_equity": 9698466, "shares_outstanding": 12398709, "operating_cash_flow": -2352573, "stock_based_compensation": 55371, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169936, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169936, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3285, "free_cash_flow": -2182637, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1610760", "ebitda": "-1576513", "netIncome": "-1487203", "grossProfit": "-29752", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "29752", "interestIncome": "125604", "incomeBeforeTax": "-1484282", "interestExpense": "None", "operatingIncome": "-1610760", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "2921", "reportedCurrency": "USD", "netInterestIncome": "125604", "nonInterestIncome": "None", "operatingExpenses": "1581008", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29752", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34247", "sellingGeneralAndAdministrative": "653110", "netIncomeFromContinuingOperations": "-1487203" }, "balance": { "goodwill": "None", "inventory": "33916", "commonStock": "12399", "currentDebt": "None", "investments": "None", "totalAssets": "10498891", "longTermDebt": "None", "shortTermDebt": "24792", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-17160589", "totalLiabilities": "800425", "otherCurrentAssets": "943705", "totalCurrentAssets": "9385562", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100945", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1113329", "currentAccountsPayable": "231540", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "127043", "totalShareholderEquity": "9698466", "capitalLeaseObligations": "127044", "otherCurrentLiabilities": "70775", "totalCurrentLiabilities": "507970", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "292455", "cashAndShortTermInvestments": "8306996", "commonStockSharesOutstanding": "12398709", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8306996", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1487203", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2352573", "capitalExpenditures": "169936", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3285", "cashflowFromInvestment": "-169936", "stockBasedCompensation": "55371", "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": "29752", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 24969, "gross_profit": -24969, "ebit": -1106755, "ebitda": -1077398, "pretax_income": -962449, "tax_provision": -144306, "net_income": -962449, "net_income_to_common": -962449, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10739292, "total_current_assets": 11152560, "total_assets": 12131271, "short_term_debt": 24384, "long_term_debt": null, "total_debt": 24384, "total_liabilities": 1004258, "total_equity": 11127013, "shares_outstanding": 12398709, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -467229, "capital_expenditure": 1900, "free_cash_flow": -465329, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192722, "ticker_id": 8754, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1106755", "ebitda": "-1077398", "netIncome": "-962449", "grossProfit": "-24969", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "24969", "interestIncome": "144349", "incomeBeforeTax": "-962449", "interestExpense": "None", "operatingIncome": "-1106755", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "-144306", "reportedCurrency": "USD", "netInterestIncome": "144349", "nonInterestIncome": "None", "operatingExpenses": "1081786", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24969", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29357", "sellingGeneralAndAdministrative": "662901", "netIncomeFromContinuingOperations": "-962449" }, "balance": { "goodwill": "None", "inventory": "27249", "commonStock": "12399", "currentDebt": "None", "investments": "None", "totalAssets": "12131271", "longTermDebt": "None", "shortTermDebt": "24384", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-15673386", "totalLiabilities": "1004258", "otherCurrentAssets": "264303", "totalCurrentAssets": "11152560", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121716", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "978711", "currentAccountsPayable": "308036", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "134211", "totalShareholderEquity": "11127013", "capitalLeaseObligations": "134211", "otherCurrentLiabilities": "190514", "totalCurrentLiabilities": "708723", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295535", "cashAndShortTermInvestments": "10739292", "commonStockSharesOutstanding": "12398709", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10739292", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-962449", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-467229", "capitalExpenditures": "1900", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3700", "cashflowFromInvestment": "-1900", "stockBasedCompensation": "85266", "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": "24969", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 24969, "gross_profit": -24969, "research_and_development": null, "selling_general_admin": 662901, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1106755, "depreciation_amortisation": 29357, "ebitda": -1077398, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -962449, "tax_provision": -144306, "effective_tax_rate": null, "net_income": -962449, "net_income_continuing_ops": -962449, "net_income_to_common": -962449, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10739292, "short_term_investments": null, "net_receivables": 121716, "inventory": 27249, "other_current_assets": null, "total_current_assets": 11152560, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 978711, "total_assets": 12131271, "short_term_debt": 24384, "accounts_payable": 308036, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 708723, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 295535, "total_liabilities": 1004258, "total_debt": 24384, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15673386, "total_equity": 11127013, "shares_outstanding": 12398709, "operating_cash_flow": -467229, "stock_based_compensation": 85266, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1900, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1900, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3700, "free_cash_flow": -465329, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1106755", "ebitda": "-1077398", "netIncome": "-962449", "grossProfit": "-24969", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "24969", "interestIncome": "144349", "incomeBeforeTax": "-962449", "interestExpense": "None", "operatingIncome": "-1106755", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "-144306", "reportedCurrency": "USD", "netInterestIncome": "144349", "nonInterestIncome": "None", "operatingExpenses": "1081786", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24969", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29357", "sellingGeneralAndAdministrative": "662901", "netIncomeFromContinuingOperations": "-962449" }, "balance": { "goodwill": "None", "inventory": "27249", "commonStock": "12399", "currentDebt": "None", "investments": "None", "totalAssets": "12131271", "longTermDebt": "None", "shortTermDebt": "24384", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-15673386", "totalLiabilities": "1004258", "otherCurrentAssets": "264303", "totalCurrentAssets": "11152560", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121716", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "978711", "currentAccountsPayable": "308036", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "134211", "totalShareholderEquity": "11127013", "capitalLeaseObligations": "134211", "otherCurrentLiabilities": "190514", "totalCurrentLiabilities": "708723", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "295535", "cashAndShortTermInvestments": "10739292", "commonStockSharesOutstanding": "12398709", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10739292", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-962449", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-467229", "capitalExpenditures": "1900", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3700", "cashflowFromInvestment": "-1900", "stockBasedCompensation": "85266", "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": "24969", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 30874, "gross_profit": -30874, "ebit": -3887089, "ebitda": -3856215, "pretax_income": -3893180, "tax_provision": -158778, "net_income": -3734402, "net_income_to_common": -3734402, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11401338, "total_current_assets": 12006503, "total_assets": 13023753, "short_term_debt": 17268, "long_term_debt": null, "total_debt": 17268, "total_liabilities": 811042, "total_equity": 12212711, "shares_outstanding": 12393220, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2403923, "capital_expenditure": 37508, "free_cash_flow": -2366415, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192723, "ticker_id": 8754, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3887089", "ebitda": "-3856215", "netIncome": "-3734402", "grossProfit": "-30874", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "30874", "interestIncome": "163715", "incomeBeforeTax": "-3893180", "interestExpense": "None", "operatingIncome": "-3887089", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-158778", "reportedCurrency": "USD", "netInterestIncome": "163715", "nonInterestIncome": "None", "operatingExpenses": "3887089", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30874", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30874", "sellingGeneralAndAdministrative": "609366", "netIncomeFromContinuingOperations": "-3734402" }, "balance": { "goodwill": "None", "inventory": "27249", "commonStock": "12399", "currentDebt": "None", "investments": "None", "totalAssets": "13023753", "longTermDebt": "None", "shortTermDebt": "17268", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14477940", "totalLiabilities": "811042", "otherCurrentAssets": "462803", "totalCurrentAssets": "12006503", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115113", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1017250", "currentAccountsPayable": "197978", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135355", "totalShareholderEquity": "12212711", "capitalLeaseObligations": "135355", "otherCurrentLiabilities": "112048", "totalCurrentLiabilities": "513075", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "297967", "cashAndShortTermInvestments": "11401338", "commonStockSharesOutstanding": "12393220", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11401338", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3734402", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "4798", "operatingCashflow": "-2403923", "capitalExpenditures": "37508", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64961", "cashflowFromInvestment": "-37508", "stockBasedCompensation": "76250", "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": "30959", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 30874, "gross_profit": -30874, "research_and_development": null, "selling_general_admin": 609366, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3887089, "depreciation_amortisation": 30874, "ebitda": -3856215, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3893180, "tax_provision": -158778, "effective_tax_rate": null, "net_income": -3734402, "net_income_continuing_ops": -3734402, "net_income_to_common": -3734402, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11401338, "short_term_investments": null, "net_receivables": 115113, "inventory": 27249, "other_current_assets": null, "total_current_assets": 12006503, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1017250, "total_assets": 13023753, "short_term_debt": 17268, "accounts_payable": 197978, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513075, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 297967, "total_liabilities": 811042, "total_debt": 17268, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14477940, "total_equity": 12212711, "shares_outstanding": 12393220, "operating_cash_flow": -2403923, "stock_based_compensation": 76250, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37508, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37508, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64961, "free_cash_flow": -2366415, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3887089", "ebitda": "-3856215", "netIncome": "-3734402", "grossProfit": "-30874", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "30874", "interestIncome": "163715", "incomeBeforeTax": "-3893180", "interestExpense": "None", "operatingIncome": "-3887089", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-158778", "reportedCurrency": "USD", "netInterestIncome": "163715", "nonInterestIncome": "None", "operatingExpenses": "3887089", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30874", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30874", "sellingGeneralAndAdministrative": "609366", "netIncomeFromContinuingOperations": "-3734402" }, "balance": { "goodwill": "None", "inventory": "27249", "commonStock": "12399", "currentDebt": "None", "investments": "None", "totalAssets": "13023753", "longTermDebt": "None", "shortTermDebt": "17268", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14477940", "totalLiabilities": "811042", "otherCurrentAssets": "462803", "totalCurrentAssets": "12006503", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115113", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1017250", "currentAccountsPayable": "197978", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135355", "totalShareholderEquity": "12212711", "capitalLeaseObligations": "135355", "otherCurrentLiabilities": "112048", "totalCurrentLiabilities": "513075", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "297967", "cashAndShortTermInvestments": "11401338", "commonStockSharesOutstanding": "12393220", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11401338", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3734402", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "4798", "operatingCashflow": "-2403923", "capitalExpenditures": "37508", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64961", "cashflowFromInvestment": "-37508", "stockBasedCompensation": "76250", "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": "30959", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 10845, "gross_profit": -10845, "ebit": -2630853, "ebitda": -2620008, "pretax_income": -2435507, "tax_provision": -196081, "net_income": -2435507, "net_income_to_common": -2435507, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13777663, "total_current_assets": 15582477, "total_assets": 16684033, "short_term_debt": 23087, "long_term_debt": null, "total_debt": 23087, "total_liabilities": 824195, "total_equity": 15859838, "shares_outstanding": 12393220, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3849522, "capital_expenditure": 942015, "free_cash_flow": -2907507, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192725, "ticker_id": 8754, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2630853", "ebitda": "-2620008", "netIncome": "-2435507", "grossProfit": "-10845", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "10845", "interestIncome": "196081", "incomeBeforeTax": "-2435507", "interestExpense": "None", "operatingIncome": "-2630853", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "-196081", "reportedCurrency": "USD", "netInterestIncome": "196081", "nonInterestIncome": "None", "operatingExpenses": "2630853", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10845", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10845", "sellingGeneralAndAdministrative": "1145636", "netIncomeFromContinuingOperations": "-2435507" }, "balance": { "goodwill": "None", "inventory": "32047", "commonStock": "12399", "currentDebt": "None", "investments": "None", "totalAssets": "16684033", "longTermDebt": "None", "shortTermDebt": "23087", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10743538", "totalLiabilities": "824195", "otherCurrentAssets": "1625436", "totalCurrentAssets": "15582477", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147331", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1101556", "currentAccountsPayable": "172447", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1101556", "shortLongTermDebtTotal": "156987", "totalShareholderEquity": "15859838", "capitalLeaseObligations": "156987", "otherCurrentLiabilities": "72416", "totalCurrentLiabilities": "448813", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "375382", "cashAndShortTermInvestments": "13777663", "commonStockSharesOutstanding": "12393220", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13777663", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2435507", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "-32047", "operatingCashflow": "-3849522", "capitalExpenditures": "942015", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "590122", "cashflowFromInvestment": "-942015", "stockBasedCompensation": "130739", "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": "10845", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 10845, "gross_profit": -10845, "research_and_development": null, "selling_general_admin": 1145636, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2630853, "depreciation_amortisation": 10845, "ebitda": -2620008, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2435507, "tax_provision": -196081, "effective_tax_rate": null, "net_income": -2435507, "net_income_continuing_ops": -2435507, "net_income_to_common": -2435507, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13777663, "short_term_investments": null, "net_receivables": 147331, "inventory": 32047, "other_current_assets": null, "total_current_assets": 15582477, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1101556, "total_assets": 16684033, "short_term_debt": 23087, "accounts_payable": 172447, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448813, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 375382, "total_liabilities": 824195, "total_debt": 23087, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10743538, "total_equity": 15859838, "shares_outstanding": 12393220, "operating_cash_flow": -3849522, "stock_based_compensation": 130739, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 942015, "acquisitions": null, "other_investing": null, "investing_cash_flow": -942015, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 590122, "free_cash_flow": -2907507, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2630853", "ebitda": "-2620008", "netIncome": "-2435507", "grossProfit": "-10845", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "10845", "interestIncome": "196081", "incomeBeforeTax": "-2435507", "interestExpense": "None", "operatingIncome": "-2630853", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "-196081", "reportedCurrency": "USD", "netInterestIncome": "196081", "nonInterestIncome": "None", "operatingExpenses": "2630853", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10845", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10845", "sellingGeneralAndAdministrative": "1145636", "netIncomeFromContinuingOperations": "-2435507" }, "balance": { "goodwill": "None", "inventory": "32047", "commonStock": "12399", "currentDebt": "None", "investments": "None", "totalAssets": "16684033", "longTermDebt": "None", "shortTermDebt": "23087", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10743538", "totalLiabilities": "824195", "otherCurrentAssets": "1625436", "totalCurrentAssets": "15582477", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147331", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1101556", "currentAccountsPayable": "172447", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1101556", "shortLongTermDebtTotal": "156987", "totalShareholderEquity": "15859838", "capitalLeaseObligations": "156987", "otherCurrentLiabilities": "72416", "totalCurrentLiabilities": "448813", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "375382", "cashAndShortTermInvestments": "13777663", "commonStockSharesOutstanding": "12393220", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13777663", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2435507", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "-32047", "operatingCashflow": "-3849522", "capitalExpenditures": "942015", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "590122", "cashflowFromInvestment": "-942015", "stockBasedCompensation": "130739", "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": "10845", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 5202, "gross_profit": -5202, "ebit": -2374023, "ebitda": -2368821, "pretax_income": -2301754, "tax_provision": -67123, "net_income": -2302000, "net_income_to_common": -2302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18066093, "total_current_assets": 18758881, "total_assets": 18918881, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1385684, "total_equity": 17533197, "shares_outstanding": 10975190, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2390446, "capital_expenditure": 942015, "free_cash_flow": -1448431, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192726, "ticker_id": 8754, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:09:11.390845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2374023", "ebitda": "-2368821", "netIncome": "-2302000", "grossProfit": "-5202", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "5202", "interestIncome": "67123", "incomeBeforeTax": "-2301754", "interestExpense": "None", "operatingIncome": "-2368849", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-67123", "reportedCurrency": "USD", "netInterestIncome": "67123", "nonInterestIncome": "None", "operatingExpenses": "2368849", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5202", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5202", "sellingGeneralAndAdministrative": "2330392", "netIncomeFromContinuingOperations": "-2301754" }, "balance": { "goodwill": "None", "inventory": "40326", "commonStock": "12346", "currentDebt": "None", "investments": "None", "totalAssets": "18918881", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8308031", "totalLiabilities": "1385684", "otherCurrentAssets": "516077", "totalCurrentAssets": "18758881", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176711", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "160000", "currentAccountsPayable": "726034", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "17533197", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "296560", "totalCurrentLiabilities": "1149522", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "236162", "cashAndShortTermInvestments": "18066093", "commonStockSharesOutstanding": "10975190", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18066093", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2301754", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "-32047", "operatingCashflow": "-2390446", "capitalExpenditures": "942015", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20343982", "cashflowFromInvestment": "-942015", "stockBasedCompensation": "186615", "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": "5202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 5202, "gross_profit": -5202, "research_and_development": null, "selling_general_admin": 2330392, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2374023, "depreciation_amortisation": 5202, "ebitda": -2368821, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2301754, "tax_provision": -67123, "effective_tax_rate": null, "net_income": -2302000, "net_income_continuing_ops": -2301754, "net_income_to_common": -2302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18066093, "short_term_investments": null, "net_receivables": 176711, "inventory": 40326, "other_current_assets": null, "total_current_assets": 18758881, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 160000, "total_assets": 18918881, "short_term_debt": null, "accounts_payable": 726034, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1149522, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 236162, "total_liabilities": 1385684, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8308031, "total_equity": 17533197, "shares_outstanding": 10975190, "operating_cash_flow": -2390446, "stock_based_compensation": 186615, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 942015, "acquisitions": null, "other_investing": null, "investing_cash_flow": -942015, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20343982, "free_cash_flow": -1448431, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2374023", "ebitda": "-2368821", "netIncome": "-2302000", "grossProfit": "-5202", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "5202", "interestIncome": "67123", "incomeBeforeTax": "-2301754", "interestExpense": "None", "operatingIncome": "-2368849", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-67123", "reportedCurrency": "USD", "netInterestIncome": "67123", "nonInterestIncome": "None", "operatingExpenses": "2368849", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5202", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5202", "sellingGeneralAndAdministrative": "2330392", "netIncomeFromContinuingOperations": "-2301754" }, "balance": { "goodwill": "None", "inventory": "40326", "commonStock": "12346", "currentDebt": "None", "investments": "None", "totalAssets": "18918881", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8308031", "totalLiabilities": "1385684", "otherCurrentAssets": "516077", "totalCurrentAssets": "18758881", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176711", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "160000", "currentAccountsPayable": "726034", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "17533197", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "296560", "totalCurrentLiabilities": "1149522", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "236162", "cashAndShortTermInvestments": "18066093", "commonStockSharesOutstanding": "10975190", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18066093", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2301754", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "-32047", "operatingCashflow": "-2390446", "capitalExpenditures": "942015", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20343982", "cashflowFromInvestment": "-942015", "stockBasedCompensation": "186615", "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": "5202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-11-30" }, "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" ] } } }