{ "ticker": { "uuid": "fd675edc-e1f4-470b-9b0a-00a69e4137d1", "symbol": "HWH", "name": "HWH International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/fd675edc-e1f4-470b-9b0a-00a69e4137d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/fd675edc-e1f4-470b-9b0a-00a69e4137d1/" }, "ticker_metadata": { "id": 6506, "uuid": "fd675edc-e1f4-470b-9b0a-00a69e4137d1", "symbol": "HWH", "name": "HWH International Inc", "asset_type": "equity", "market_cap": 8074500, "stock_exchange_id": 2, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "HWH International Inc. operates a marketplace platform to provide products and services for health, wealth, and happiness. The company is headquartered in Bethesda, Maryland.", "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": "fd675edc-e1f4-470b-9b0a-00a69e4137d1", "symbol": "HWH", "name": "HWH International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/fd675edc-e1f4-470b-9b0a-00a69e4137d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/fd675edc-e1f4-470b-9b0a-00a69e4137d1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.54, "value": 0.5, "quality": 0.5, "momentum": 0.5, "coverage": 0.848, "confidence": 0.836, "delta": null }, "headline_factors": { "price": 1.04, "market_cap": 7775456, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.3805, "piotroski_f_score": 4, "momentum_12_1": -0.1832, "volatility_252d": 2.7125 }, "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": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:05.325429+00:00", "batch_id": "" }, "size": { "price_close": 1.04, "market_cap": 7775456, "market_cap_usd": 7775456, "enterprise_value": 7120923, "shares_outstanding": 7476400, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.8627, "ptbv_ratio": 3.8627, "ps_ratio": 12.2269, "pcf_ratio": null, "pfcf_ratio": -4.903, "ev_ebitda": null, "ev_ebit": -2.5444, "ev_sales": 11.1977, "ev_fcf": -4.4902, "earnings_yield": null, "fcf_yield": -0.2227, "price_to_sales": 12.2269, "price_to_book": 3.8627, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0893 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5652, "operating_margin": -4.4009, "net_margin": -4.3697, "ebitda_margin": -3.9919, "fcf_margin": -2.4938, "roe": -1.3805, "roa": -0.66, "roic": -1.5452, "roc_greenblatt": null, "asset_turnover": 0.151, "cash_conversion": 0.5707, "accruals_ratio": -0.2785, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": -2.7764, "earnings_stability_5y": 1.0389, "revenue_stability_5y": 0.8112, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0854, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0592, "net_debt_to_ebitda": 0.2578, "debt_to_assets": 0.1913, "interest_coverage": -21.474, "current_ratio": 1.5991, "quick_ratio": 1.5984, "net_debt": -654533, "local_beta": 0.0128, "volatility_252d": 2.7125, "volatility_60d": 1.4505, "max_drawdown_12m": -0.803, "risk_adjusted_momentum": -0.0675 }, "growth": { "revenue_growth_1y": -0.4964, "revenue_growth_3y_cagr": -0.1034, "revenue_growth_5y_cagr": -0.2273, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.4083, "revenue_growth": -0.4964, "earnings_growth": null }, "momentum": { "price_return_1m": -0.028, "price_return_3m": -0.1938, "price_return_6m": -0.4317, "price_return_9m": -0.7973, "price_return_12m": -0.2061, "price_return_12m_ex1m": -0.1832, "momentum_6m": -0.4317, "momentum_12m": -0.2061, "momentum_12_1": -0.1832, "distance_from_52w_high": -0.7973, "distance_from_52w_low": 0.0289, "relative_strength": -0.364 }, "raw_ttm": { "revenue_ttm": 635929, "gross_profit_ttm": 359421, "ebit_ttm": -2798663, "ebitda_ttm": -2538569, "net_income_ttm": -2778817, "eps_diluted_ttm": -0.3717, "operating_cash_flow_ttm": -1606100, "capital_expenditure_ttm": 20230, "fcf_ttm": -1585870, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 130328, "cash_and_equivalents": 1459799, "total_current_assets": 2449080, "total_current_liabilities": 1531570, "net_ppe": null, "total_assets": 4210297, "total_debt": 805266, "total_equity": 2012945, "net_working_capital": -210773, "book_value_per_share": 0.2692, "retained_earnings": -9573827, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.2692 }, "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": 50, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 46, "quality_value_composite": 0.5, "os_score": 0.54, "value_percentile": 0.5, "quality_percentile": 0.5, "momentum_percentile": 0.5, "factor_coverage": 0.848, "signal_confidence": 0.836, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": null, "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": 1374, "ticker_id": 6506, "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": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:05.325429+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.04, "market_cap": 7775456, "market_cap_usd": 7775456, "enterprise_value": 7120923, "shares_outstanding": 7476400, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.8627265, "ptbv_ratio": 3.8627265, "ps_ratio": 12.2269247, "pcf_ratio": null, "pfcf_ratio": -4.90295926, "ev_ebitda": null, "ev_ebit": -2.54440174, "ev_sales": 11.19766987, "ev_fcf": -4.49023123, "earnings_yield": null, "fcf_yield": -0.22270568, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.56519045, "operating_margin": -4.40090482, "net_margin": -4.36969693, "ebitda_margin": -3.99190633, "fcf_margin": -2.49378468, "roe": -1.38047339, "roa": -0.66000498, "roic": -1.54518456, "roc_greenblatt": null, "asset_turnover": 0.15104136, "cash_conversion": 0.57069969, "accruals_ratio": -0.27853546, "sbc_to_revenue": null, "debt_to_equity": 1.05918294, "net_debt_to_ebitda": 0.25783542, "debt_to_assets": 0.19126109, "interest_coverage": -21.47399638, "current_ratio": 1.59906501, "quick_ratio": 1.59835659, "net_debt": -654533, "revenue_growth_1y": -0.49635928, "revenue_growth_3y_cagr": -0.10342759, "revenue_growth_5y_cagr": -0.2272902, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.40827442, "piotroski_f_score": 4, "altman_z_score": -2.77636089, "earnings_stability_5y": 1.038939, "revenue_stability_5y": 0.811239, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02803738, "price_return_3m": -0.19379845, "price_return_6m": -0.43169399, "price_return_9m": -0.79727096, "price_return_12m": -0.20610687, "price_return_12m_ex1m": -0.18320611, "distance_from_52w_high": -0.79727096, "distance_from_52w_low": 0.02888801, "relative_strength": -0.36404792, "local_beta": 0.0128, "volatility_252d": 2.71247, "volatility_60d": 1.450529, "max_drawdown_12m": -0.80296296, "revenue_ttm": 635929, "gross_profit_ttm": 359421, "ebit_ttm": -2798663, "ebitda_ttm": -2538569, "net_income_ttm": -2778817, "eps_diluted_ttm": -0.37167848, "operating_cash_flow_ttm": -1606100, "capital_expenditure_ttm": 20230, "fcf_ttm": -1585870, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 130328, "cash_and_equivalents": 1459799, "total_current_assets": 2449080, "total_current_liabilities": 1531570, "net_ppe": null, "total_assets": 4210297, "total_debt": 805266, "total_equity": 2012945, "net_working_capital": -210773, "book_value_per_share": 0.26923987, "retained_earnings": -9573827, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.26923987, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 50, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.848, "signal_confidence": 0.836, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": null, "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": 1.04, "os": 0.54, "value": 0.5, "quality": 0.5, "momentum": 0.5, "confidence": 0.836, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.3805, "momentum_12_1": -0.1832, "complete_fields": { "id": 1374, "ticker_id": 6506, "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": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:05.325429+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.04, "market_cap": 7775456, "market_cap_usd": 7775456, "enterprise_value": 7120923, "shares_outstanding": 7476400, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.8627265, "ptbv_ratio": 3.8627265, "ps_ratio": 12.2269247, "pcf_ratio": null, "pfcf_ratio": -4.90295926, "ev_ebitda": null, "ev_ebit": -2.54440174, "ev_sales": 11.19766987, "ev_fcf": -4.49023123, "earnings_yield": null, "fcf_yield": -0.22270568, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.56519045, "operating_margin": -4.40090482, "net_margin": -4.36969693, "ebitda_margin": -3.99190633, "fcf_margin": -2.49378468, "roe": -1.38047339, "roa": -0.66000498, "roic": -1.54518456, "roc_greenblatt": null, "asset_turnover": 0.15104136, "cash_conversion": 0.57069969, "accruals_ratio": -0.27853546, "sbc_to_revenue": null, "debt_to_equity": 1.05918294, "net_debt_to_ebitda": 0.25783542, "debt_to_assets": 0.19126109, "interest_coverage": -21.47399638, "current_ratio": 1.59906501, "quick_ratio": 1.59835659, "net_debt": -654533, "revenue_growth_1y": -0.49635928, "revenue_growth_3y_cagr": -0.10342759, "revenue_growth_5y_cagr": -0.2272902, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.40827442, "piotroski_f_score": 4, "altman_z_score": -2.77636089, "earnings_stability_5y": 1.038939, "revenue_stability_5y": 0.811239, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02803738, "price_return_3m": -0.19379845, "price_return_6m": -0.43169399, "price_return_9m": -0.79727096, "price_return_12m": -0.20610687, "price_return_12m_ex1m": -0.18320611, "distance_from_52w_high": -0.79727096, "distance_from_52w_low": 0.02888801, "relative_strength": -0.36404792, "local_beta": 0.0128, "volatility_252d": 2.71247, "volatility_60d": 1.450529, "max_drawdown_12m": -0.80296296, "revenue_ttm": 635929, "gross_profit_ttm": 359421, "ebit_ttm": -2798663, "ebitda_ttm": -2538569, "net_income_ttm": -2778817, "eps_diluted_ttm": -0.37167848, "operating_cash_flow_ttm": -1606100, "capital_expenditure_ttm": 20230, "fcf_ttm": -1585870, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 130328, "cash_and_equivalents": 1459799, "total_current_assets": 2449080, "total_current_liabilities": 1531570, "net_ppe": null, "total_assets": 4210297, "total_debt": 805266, "total_equity": 2012945, "net_working_capital": -210773, "book_value_per_share": 0.26923987, "retained_earnings": -9573827, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.26923987, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 50, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.848, "signal_confidence": 0.836, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": null, "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 866926, "cost_of_revenue": 407199, "gross_profit": 459727, "ebit": -2558215, "ebitda": -2538569, "pretax_income": -2610457, "tax_provision": 47472, "net_income": -2630620, "net_income_to_common": -2630620, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2085918, "total_current_assets": 2972037, "total_assets": 4567858, "short_term_debt": 343412, "long_term_debt": 473750, "total_debt": 817162, "total_liabilities": 1883133, "total_equity": 2618881, "shares_outstanding": 6560204, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1750290, "capital_expenditure": 19464, "free_cash_flow": -1730826, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92167, "ticker_id": 6506, "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2558215", "ebitda": "-2538569", "netIncome": "-2630620", "grossProfit": "459727", "depreciation": "None", "totalRevenue": "866926", "costOfRevenue": "407199", "interestIncome": "None", "incomeBeforeTax": "-2610457", "interestExpense": "52242", "operatingIncome": "-3072030", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "47472", "reportedCurrency": "USD", "netInterestIncome": "-52242", "nonInterestIncome": "None", "operatingExpenses": "3531757", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407199", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19646", "sellingGeneralAndAdministrative": "3531757", "netIncomeFromContinuingOperations": "-2657929" }, "balance": { "goodwill": "None", "inventory": "1057", "commonStock": "747", "currentDebt": "None", "investments": "None", "totalAssets": "4567858", "longTermDebt": "473750", "shortTermDebt": "343412", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8947630", "totalLiabilities": "1883133", "otherCurrentAssets": "797272", "totalCurrentAssets": "2972037", "currentLongTermDebt": "276751", "longTermInvestments": "62239", "shortTermInvestments": "84466", "currentNetReceivables": "3324", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1595821", "currentAccountsPayable": "305028", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828947", "totalShareholderEquity": "2618881", "capitalLeaseObligations": "95907", "otherCurrentLiabilities": "630601", "totalCurrentLiabilities": "1279041", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "604092", "cashAndShortTermInvestments": "2085918", "commonStockSharesOutstanding": "6560204", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2085918", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2630620", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "412", "operatingCashflow": "-1750290", "capitalExpenditures": "19464", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "934714", "cashflowFromInvestment": "-1188686", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19646", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 866926, "cost_of_revenue": 407199, "gross_profit": 459727, "research_and_development": null, "selling_general_admin": 3531757, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2558215, "depreciation_amortisation": 19646, "ebitda": -2538569, "interest_expense": 52242, "interest_income": null, "other_non_operating": null, "pretax_income": -2610457, "tax_provision": 47472, "effective_tax_rate": null, "net_income": -2630620, "net_income_continuing_ops": -2657929, "net_income_to_common": -2630620, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2085918, "short_term_investments": 84466, "net_receivables": 3324, "inventory": 1057, "other_current_assets": null, "total_current_assets": 2972037, "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": 1595821, "total_assets": 4567858, "short_term_debt": 343412, "accounts_payable": 305028, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1279041, "long_term_debt": 473750, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 604092, "total_liabilities": 1883133, "total_debt": 817162, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8947630, "total_equity": 2618881, "shares_outstanding": 6560204, "operating_cash_flow": -1750290, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19464, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1188686, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 934714, "free_cash_flow": -1730826, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2558215", "ebitda": "-2538569", "netIncome": "-2630620", "grossProfit": "459727", "depreciation": "None", "totalRevenue": "866926", "costOfRevenue": "407199", "interestIncome": "None", "incomeBeforeTax": "-2610457", "interestExpense": "52242", "operatingIncome": "-3072030", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "47472", "reportedCurrency": "USD", "netInterestIncome": "-52242", "nonInterestIncome": "None", "operatingExpenses": "3531757", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407199", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19646", "sellingGeneralAndAdministrative": "3531757", "netIncomeFromContinuingOperations": "-2657929" }, "balance": { "goodwill": "None", "inventory": "1057", "commonStock": "747", "currentDebt": "None", "investments": "None", "totalAssets": "4567858", "longTermDebt": "473750", "shortTermDebt": "343412", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8947630", "totalLiabilities": "1883133", "otherCurrentAssets": "797272", "totalCurrentAssets": "2972037", "currentLongTermDebt": "276751", "longTermInvestments": "62239", "shortTermInvestments": "84466", "currentNetReceivables": "3324", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1595821", "currentAccountsPayable": "305028", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828947", "totalShareholderEquity": "2618881", "capitalLeaseObligations": "95907", "otherCurrentLiabilities": "630601", "totalCurrentLiabilities": "1279041", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "604092", "cashAndShortTermInvestments": "2085918", "commonStockSharesOutstanding": "6560204", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2085918", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2630620", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "412", "operatingCashflow": "-1750290", "capitalExpenditures": "19464", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "934714", "cashflowFromInvestment": "-1188686", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19646", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 1253577, "cost_of_revenue": 651721, "gross_profit": 601856, "ebit": -2534428, "ebitda": -2486256, "pretax_income": -2606504, "tax_provision": -15773, "net_income": -2590731, "net_income_to_common": -2590731, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4341746, "total_current_assets": 5474997, "total_assets": 6408722, "short_term_debt": 1562862, "long_term_debt": null, "total_debt": 1562862, "total_liabilities": 3531523, "total_equity": 2765364, "shares_outstanding": 16682451, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1659999, "capital_expenditure": 30394, "free_cash_flow": -1629605, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92172, "ticker_id": 6506, "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2534428", "ebitda": "-2486256", "netIncome": "-2590731", "grossProfit": "601856", "depreciation": "None", "totalRevenue": "1253577", "costOfRevenue": "651721", "interestIncome": "None", "incomeBeforeTax": "-2606504", "interestExpense": "72076", "operatingIncome": "-2044771", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "-15773", "reportedCurrency": "USD", "netInterestIncome": "-72076", "nonInterestIncome": "None", "operatingExpenses": "2646627", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651721", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48172", "sellingGeneralAndAdministrative": "2646627", "netIncomeFromContinuingOperations": "-2606504" }, "balance": { "goodwill": "None", "inventory": "1574", "commonStock": "559", "currentDebt": "None", "investments": "None", "totalAssets": "6408722", "longTermDebt": "None", "shortTermDebt": "1562862", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6157747", "totalLiabilities": "3531523", "otherCurrentAssets": "26767", "totalCurrentAssets": "5474997", "currentLongTermDebt": "1222211", "longTermInvestments": "140", "shortTermInvestments": "0", "currentNetReceivables": "1104910", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "933725", "currentAccountsPayable": "483430", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1783111", "totalShareholderEquity": "2765364", "capitalLeaseObligations": "560900", "otherCurrentLiabilities": "1264982", "totalCurrentLiabilities": "3311274", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "220249", "cashAndShortTermInvestments": "4341746", "commonStockSharesOutstanding": "16682451", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4341746", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2606504", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "336", "operatingCashflow": "-1659999", "capitalExpenditures": "30394", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15756940", "cashflowFromInvestment": "20452029", "stockBasedCompensation": "-325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21102872", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48172", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1253577, "cost_of_revenue": 651721, "gross_profit": 601856, "research_and_development": null, "selling_general_admin": 2646627, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2534428, "depreciation_amortisation": 48172, "ebitda": -2486256, "interest_expense": 72076, "interest_income": null, "other_non_operating": null, "pretax_income": -2606504, "tax_provision": -15773, "effective_tax_rate": null, "net_income": -2590731, "net_income_continuing_ops": -2606504, "net_income_to_common": -2590731, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4341746, "short_term_investments": 0, "net_receivables": 1104910, "inventory": 1574, "other_current_assets": null, "total_current_assets": 5474997, "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": 933725, "total_assets": 6408722, "short_term_debt": 1562862, "accounts_payable": 483430, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3311274, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 220249, "total_liabilities": 3531523, "total_debt": 1562862, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6157747, "total_equity": 2765364, "shares_outstanding": 16682451, "operating_cash_flow": -1659999, "stock_based_compensation": -325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30394, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20452029, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15756940, "free_cash_flow": -1629605, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2534428", "ebitda": "-2486256", "netIncome": "-2590731", "grossProfit": "601856", "depreciation": "None", "totalRevenue": "1253577", "costOfRevenue": "651721", "interestIncome": "None", "incomeBeforeTax": "-2606504", "interestExpense": "72076", "operatingIncome": "-2044771", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "-15773", "reportedCurrency": "USD", "netInterestIncome": "-72076", "nonInterestIncome": "None", "operatingExpenses": "2646627", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651721", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48172", "sellingGeneralAndAdministrative": "2646627", "netIncomeFromContinuingOperations": "-2606504" }, "balance": { "goodwill": "None", "inventory": "1574", "commonStock": "559", "currentDebt": "None", "investments": "None", "totalAssets": "6408722", "longTermDebt": "None", "shortTermDebt": "1562862", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6157747", "totalLiabilities": "3531523", "otherCurrentAssets": "26767", "totalCurrentAssets": "5474997", "currentLongTermDebt": "1222211", "longTermInvestments": "140", "shortTermInvestments": "0", "currentNetReceivables": "1104910", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "933725", "currentAccountsPayable": "483430", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1783111", "totalShareholderEquity": "2765364", "capitalLeaseObligations": "560900", "otherCurrentLiabilities": "1264982", "totalCurrentLiabilities": "3311274", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "220249", "cashAndShortTermInvestments": "4341746", "commonStockSharesOutstanding": "16682451", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4341746", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2606504", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "336", "operatingCashflow": "-1659999", "capitalExpenditures": "30394", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15756940", "cashflowFromInvestment": "20452029", "stockBasedCompensation": "-325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21102872", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48172", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 830519, "cost_of_revenue": 334825, "gross_profit": 495694, "ebit": -1378834, "ebitda": -1320828, "pretax_income": 971103, "tax_provision": 422230, "net_income": 548873, "net_income_to_common": 548873, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1159201, "total_current_assets": 703154, "total_assets": 21955793, "short_term_debt": 429687, "long_term_debt": null, "total_debt": 429687, "total_liabilities": 3856325, "total_equity": 18099468, "shares_outstanding": 11508467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1285959, "capital_expenditure": 14574, "free_cash_flow": -1271385, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92177, "ticker_id": 6506, "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1378834", "ebitda": "-1320828", "netIncome": "548873", "grossProfit": "495694", "depreciation": "None", "totalRevenue": "830519", "costOfRevenue": "334825", "interestIncome": "None", "incomeBeforeTax": "971103", "interestExpense": "0", "operatingIncome": "-1244516", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "422230", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1874528", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334825", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58006", "sellingGeneralAndAdministrative": "1365188", "netIncomeFromContinuingOperations": "548873" }, "balance": { "goodwill": "None", "inventory": "1977", "commonStock": "10", "currentDebt": "None", "investments": "None", "totalAssets": "21955793", "longTermDebt": "None", "shortTermDebt": "429687", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-781085", "totalLiabilities": "3856325", "otherCurrentAssets": "-486635", "totalCurrentAssets": "703154", "currentLongTermDebt": "205305", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "28611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21252639", "currentAccountsPayable": "167355", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "612067", "totalShareholderEquity": "18099468", "capitalLeaseObligations": "612067", "otherCurrentLiabilities": "2173545", "totalCurrentLiabilities": "2770587", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "182380", "cashAndShortTermInvestments": "1159201", "commonStockSharesOutstanding": "11508467", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1159201", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1076662", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "184", "operatingCashflow": "-1285959", "capitalExpenditures": "14574", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "526323", "cashflowFromInvestment": "-14574", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68351348", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58006", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 830519, "cost_of_revenue": 334825, "gross_profit": 495694, "research_and_development": null, "selling_general_admin": 1365188, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1378834, "depreciation_amortisation": 58006, "ebitda": -1320828, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 971103, "tax_provision": 422230, "effective_tax_rate": null, "net_income": 548873, "net_income_continuing_ops": 548873, "net_income_to_common": 548873, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1159201, "short_term_investments": null, "net_receivables": 28611, "inventory": 1977, "other_current_assets": null, "total_current_assets": 703154, "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": 21252639, "total_assets": 21955793, "short_term_debt": 429687, "accounts_payable": 167355, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2770587, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 182380, "total_liabilities": 3856325, "total_debt": 429687, "preferred_stock": null, "minority_interest": null, "retained_earnings": -781085, "total_equity": 18099468, "shares_outstanding": 11508467, "operating_cash_flow": -1285959, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14574, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14574, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 526323, "free_cash_flow": -1271385, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1378834", "ebitda": "-1320828", "netIncome": "548873", "grossProfit": "495694", "depreciation": "None", "totalRevenue": "830519", "costOfRevenue": "334825", "interestIncome": "None", "incomeBeforeTax": "971103", "interestExpense": "0", "operatingIncome": "-1244516", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "422230", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1874528", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334825", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58006", "sellingGeneralAndAdministrative": "1365188", "netIncomeFromContinuingOperations": "548873" }, "balance": { "goodwill": "None", "inventory": "1977", "commonStock": "10", "currentDebt": "None", "investments": "None", "totalAssets": "21955793", "longTermDebt": "None", "shortTermDebt": "429687", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-781085", "totalLiabilities": "3856325", "otherCurrentAssets": "-486635", "totalCurrentAssets": "703154", "currentLongTermDebt": "205305", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "28611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21252639", "currentAccountsPayable": "167355", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "612067", "totalShareholderEquity": "18099468", "capitalLeaseObligations": "612067", "otherCurrentLiabilities": "2173545", "totalCurrentLiabilities": "2770587", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "182380", "cashAndShortTermInvestments": "1159201", "commonStockSharesOutstanding": "11508467", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1159201", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1076662", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "184", "operatingCashflow": "-1285959", "capitalExpenditures": "14574", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "526323", "cashflowFromInvestment": "-14574", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68351348", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58006", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 1202890, "cost_of_revenue": 688365, "gross_profit": 514525, "ebit": -957373, "ebitda": -923506, "pretax_income": 300464, "tax_provision": 186923, "net_income": 113541, "net_income_to_common": 113541, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1651088, "total_current_assets": 1945954, "total_assets": 3545766, "short_term_debt": 419303, "long_term_debt": null, "total_debt": 419303, "total_liabilities": 2867653, "total_equity": 673277, "shares_outstanding": 9634675, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1208532, "capital_expenditure": 166855, "free_cash_flow": -1041677, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92182, "ticker_id": 6506, "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-957373", "ebitda": "-923506", "netIncome": "113541", "grossProfit": "514525", "depreciation": "None", "totalRevenue": "1202890", "costOfRevenue": "688365", "interestIncome": "None", "incomeBeforeTax": "300464", "interestExpense": "None", "operatingIncome": "-689650", "fiscalDateEnding": "2022-11-30", "incomeTaxExpense": "186923", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1471898", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688365", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33867", "sellingGeneralAndAdministrative": "1583174", "netIncomeFromContinuingOperations": "-889129" }, "balance": { "goodwill": "None", "inventory": "34126", "commonStock": "10", "currentDebt": "None", "investments": "None", "totalAssets": "3545766", "longTermDebt": "None", "shortTermDebt": "419303", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "873306", "totalLiabilities": "2867653", "otherCurrentAssets": "251670", "totalCurrentAssets": "1945954", "currentLongTermDebt": "None", "longTermInvestments": "207402", "shortTermInvestments": "None", "currentNetReceivables": "9070", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1599812", "currentAccountsPayable": "60771", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "978633", "totalShareholderEquity": "673277", "capitalLeaseObligations": "978633", "otherCurrentLiabilities": "1705678", "totalCurrentLiabilities": "2308323", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "559330", "cashAndShortTermInvestments": "1651088", "commonStockSharesOutstanding": "9634675", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1651088", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113541", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-11-30", "reportedCurrency": "USD", "changeInInventory": "10566", "operatingCashflow": "-1208532", "capitalExpenditures": "166855", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "718671", "cashflowFromInvestment": "-423173", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "375629", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1202890, "cost_of_revenue": 688365, "gross_profit": 514525, "research_and_development": null, "selling_general_admin": 1583174, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -957373, "depreciation_amortisation": 33867, "ebitda": -923506, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 300464, "tax_provision": 186923, "effective_tax_rate": null, "net_income": 113541, "net_income_continuing_ops": -889129, "net_income_to_common": 113541, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1651088, "short_term_investments": null, "net_receivables": 9070, "inventory": 34126, "other_current_assets": null, "total_current_assets": 1945954, "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": 1599812, "total_assets": 3545766, "short_term_debt": 419303, "accounts_payable": 60771, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2308323, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 559330, "total_liabilities": 2867653, "total_debt": 419303, "preferred_stock": null, "minority_interest": null, "retained_earnings": 873306, "total_equity": 673277, "shares_outstanding": 9634675, "operating_cash_flow": -1208532, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166855, "acquisitions": null, "other_investing": null, "investing_cash_flow": -423173, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 718671, "free_cash_flow": -1041677, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-957373", "ebitda": "-923506", "netIncome": "113541", "grossProfit": "514525", "depreciation": "None", "totalRevenue": "1202890", "costOfRevenue": "688365", "interestIncome": "None", "incomeBeforeTax": "300464", "interestExpense": "None", "operatingIncome": "-689650", "fiscalDateEnding": "2022-11-30", "incomeTaxExpense": "186923", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1471898", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688365", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33867", "sellingGeneralAndAdministrative": "1583174", "netIncomeFromContinuingOperations": "-889129" }, "balance": { "goodwill": "None", "inventory": "34126", "commonStock": "10", "currentDebt": "None", "investments": "None", "totalAssets": "3545766", "longTermDebt": "None", "shortTermDebt": "419303", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "873306", "totalLiabilities": "2867653", "otherCurrentAssets": "251670", "totalCurrentAssets": "1945954", "currentLongTermDebt": "None", "longTermInvestments": "207402", "shortTermInvestments": "None", "currentNetReceivables": "9070", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1599812", "currentAccountsPayable": "60771", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "978633", "totalShareholderEquity": "673277", "capitalLeaseObligations": "978633", "otherCurrentLiabilities": "1705678", "totalCurrentLiabilities": "2308323", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "559330", "cashAndShortTermInvestments": "1651088", "commonStockSharesOutstanding": "9634675", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1651088", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113541", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-11-30", "reportedCurrency": "USD", "changeInInventory": "10566", "operatingCashflow": "-1208532", "capitalExpenditures": "166855", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "718671", "cashflowFromInvestment": "-423173", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "375629", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 4912425, "cost_of_revenue": 2608423, "gross_profit": 2304000, "ebit": 1799462, "ebitda": 2068584, "pretax_income": 1901687, "tax_provision": 576326, "net_income": 1325361, "net_income_to_common": 1325361, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2650814, "total_current_assets": 3310880, "total_assets": 3931604, "short_term_debt": 229175, "long_term_debt": null, "total_debt": 229175, "total_liabilities": 2331937, "total_equity": 1599667, "shares_outstanding": 9815000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 660015, "capital_expenditure": 39088, "free_cash_flow": 699103, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92187, "ticker_id": 6506, "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1799462", "ebitda": "2068584", "netIncome": "1325361", "grossProfit": "2304000", "depreciation": "None", "totalRevenue": "4912425", "costOfRevenue": "2608423", "interestIncome": "None", "incomeBeforeTax": "1901687", "interestExpense": "None", "operatingIncome": "1799462", "fiscalDateEnding": "2021-11-30", "incomeTaxExpense": "576326", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "504540", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2608423", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269122", "sellingGeneralAndAdministrative": "504540", "netIncomeFromContinuingOperations": "1325361" }, "balance": { "goodwill": "None", "inventory": "47289", "commonStock": "10", "currentDebt": "None", "investments": "None", "totalAssets": "3931604", "longTermDebt": "None", "shortTermDebt": "229175", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1819304", "totalLiabilities": "2331937", "otherCurrentAssets": "610258", "totalCurrentAssets": "3310880", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "2519", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "620724", "currentAccountsPayable": "19069", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351222", "totalShareholderEquity": "1599667", "capitalLeaseObligations": "351222", "otherCurrentLiabilities": "1837669", "totalCurrentLiabilities": "2209890", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "122047", "cashAndShortTermInvestments": "2650814", "commonStockSharesOutstanding": "9815000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2650814", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1325361", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-11-30", "reportedCurrency": "USD", "changeInInventory": "62298", "operatingCashflow": "660015", "capitalExpenditures": "39088", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50000", "cashflowFromInvestment": "599161", "stockBasedCompensation": "1242885", "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": "269122", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4912425, "cost_of_revenue": 2608423, "gross_profit": 2304000, "research_and_development": null, "selling_general_admin": 504540, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1799462, "depreciation_amortisation": 269122, "ebitda": 2068584, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1901687, "tax_provision": 576326, "effective_tax_rate": null, "net_income": 1325361, "net_income_continuing_ops": 1325361, "net_income_to_common": 1325361, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2650814, "short_term_investments": null, "net_receivables": 2519, "inventory": 47289, "other_current_assets": null, "total_current_assets": 3310880, "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": 620724, "total_assets": 3931604, "short_term_debt": 229175, "accounts_payable": 19069, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2209890, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 122047, "total_liabilities": 2331937, "total_debt": 229175, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1819304, "total_equity": 1599667, "shares_outstanding": 9815000, "operating_cash_flow": 660015, "stock_based_compensation": 1242885, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39088, "acquisitions": null, "other_investing": null, "investing_cash_flow": 599161, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50000, "free_cash_flow": 699103, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1799462", "ebitda": "2068584", "netIncome": "1325361", "grossProfit": "2304000", "depreciation": "None", "totalRevenue": "4912425", "costOfRevenue": "2608423", "interestIncome": "None", "incomeBeforeTax": "1901687", "interestExpense": "None", "operatingIncome": "1799462", "fiscalDateEnding": "2021-11-30", "incomeTaxExpense": "576326", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "504540", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2608423", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269122", "sellingGeneralAndAdministrative": "504540", "netIncomeFromContinuingOperations": "1325361" }, "balance": { "goodwill": "None", "inventory": "47289", "commonStock": "10", "currentDebt": "None", "investments": "None", "totalAssets": "3931604", "longTermDebt": "None", "shortTermDebt": "229175", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1819304", "totalLiabilities": "2331937", "otherCurrentAssets": "610258", "totalCurrentAssets": "3310880", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "2519", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "620724", "currentAccountsPayable": "19069", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351222", "totalShareholderEquity": "1599667", "capitalLeaseObligations": "351222", "otherCurrentLiabilities": "1837669", "totalCurrentLiabilities": "2209890", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "122047", "cashAndShortTermInvestments": "2650814", "commonStockSharesOutstanding": "9815000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2650814", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1325361", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-11-30", "reportedCurrency": "USD", "changeInInventory": "62298", "operatingCashflow": "660015", "capitalExpenditures": "39088", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50000", "cashflowFromInvestment": "599161", "stockBasedCompensation": "1242885", "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": "269122", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 3147023, "cost_of_revenue": 1833698, "gross_profit": 1313325, "ebit": 728661, "ebitda": 730258, "pretax_income": 729193, "tax_provision": 97085, "net_income": 632108, "net_income_to_common": 632108, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1590293, "total_current_assets": 3651706, "total_assets": 4689854, "short_term_debt": 789372, "long_term_debt": null, "total_debt": 789372, "total_liabilities": 4093415, "total_equity": 596439, "shares_outstanding": 9815000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1245367, "capital_expenditure": 9208, "free_cash_flow": 1254575, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92191, "ticker_id": 6506, "period_end_date": "2020-11-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "728661", "ebitda": "730258", "netIncome": "632108", "grossProfit": "1313325", "depreciation": "None", "totalRevenue": "3147023", "costOfRevenue": "1833698", "interestIncome": "None", "incomeBeforeTax": "729193", "interestExpense": "None", "operatingIncome": "728661", "fiscalDateEnding": "2020-11-30", "incomeTaxExpense": "97085", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "584132", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1833698", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1597", "sellingGeneralAndAdministrative": "495558", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "119962", "commonStock": "10", "currentDebt": "None", "investments": "None", "totalAssets": "4689854", "longTermDebt": "None", "shortTermDebt": "789372", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-11-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "570281", "totalLiabilities": "4093415", "otherCurrentAssets": "1003971", "totalCurrentAssets": "3651706", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "937480", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1038148", "currentAccountsPayable": "6847", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "341688", "totalShareholderEquity": "596439", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3297196", "totalCurrentLiabilities": "4093415", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "1590293", "commonStockSharesOutstanding": "9815000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1590293", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "632108", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-11-30", "reportedCurrency": "None", "changeInInventory": "757", "operatingCashflow": "1245367", "capitalExpenditures": "9208", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-2380", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90461", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3147023, "cost_of_revenue": 1833698, "gross_profit": 1313325, "research_and_development": null, "selling_general_admin": 495558, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 728661, "depreciation_amortisation": 1597, "ebitda": 730258, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 729193, "tax_provision": 97085, "effective_tax_rate": null, "net_income": 632108, "net_income_continuing_ops": null, "net_income_to_common": 632108, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1590293, "short_term_investments": null, "net_receivables": 937480, "inventory": 119962, "other_current_assets": null, "total_current_assets": 3651706, "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": 1038148, "total_assets": 4689854, "short_term_debt": 789372, "accounts_payable": 6847, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4093415, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 4093415, "total_debt": 789372, "preferred_stock": null, "minority_interest": null, "retained_earnings": 570281, "total_equity": 596439, "shares_outstanding": 9815000, "operating_cash_flow": 1245367, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9208, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2380, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1254575, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "728661", "ebitda": "730258", "netIncome": "632108", "grossProfit": "1313325", "depreciation": "None", "totalRevenue": "3147023", "costOfRevenue": "1833698", "interestIncome": "None", "incomeBeforeTax": "729193", "interestExpense": "None", "operatingIncome": "728661", "fiscalDateEnding": "2020-11-30", "incomeTaxExpense": "97085", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "584132", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1833698", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1597", "sellingGeneralAndAdministrative": "495558", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "119962", "commonStock": "10", "currentDebt": "None", "investments": "None", "totalAssets": "4689854", "longTermDebt": "None", "shortTermDebt": "789372", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-11-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "570281", "totalLiabilities": "4093415", "otherCurrentAssets": "1003971", "totalCurrentAssets": "3651706", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "937480", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1038148", "currentAccountsPayable": "6847", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "341688", "totalShareholderEquity": "596439", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3297196", "totalCurrentLiabilities": "4093415", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "1590293", "commonStockSharesOutstanding": "9815000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1590293", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "632108", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-11-30", "reportedCurrency": "None", "changeInInventory": "757", "operatingCashflow": "1245367", "capitalExpenditures": "9208", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-2380", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90461", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 64200, "cost_of_revenue": 16912, "gross_profit": 47288, "ebit": -627005, "ebitda": -624914, "pretax_income": -626773, "tax_provision": -576, "net_income": -626197, "net_income_to_common": -626197, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1459799, "total_current_assets": 2449080, "total_assets": 4210297, "short_term_debt": 331516, "long_term_debt": 473750, "total_debt": 805266, "total_liabilities": 2132077, "total_equity": 2012945, "shares_outstanding": 7476400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -192539, "capital_expenditure": 766, "free_cash_flow": -191773, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92165, "ticker_id": 6506, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-627005", "ebitda": "-624914", "netIncome": "-626197", "grossProfit": "47288", "depreciation": "None", "totalRevenue": "64200", "costOfRevenue": "16912", "interestIncome": "None", "incomeBeforeTax": "-626773", "interestExpense": "9132", "operatingIncome": "-624914", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-576", "reportedCurrency": "USD", "netInterestIncome": "-9132", "nonInterestIncome": "None", "operatingExpenses": "672202", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16912", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2091", "sellingGeneralAndAdministrative": "672202", "netIncomeFromContinuingOperations": "-626773" }, "balance": { "goodwill": "None", "inventory": "1085", "commonStock": "747", "currentDebt": "None", "investments": "None", "totalAssets": "4210297", "longTermDebt": "473750", "shortTermDebt": "331516", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9573827", "totalLiabilities": "2132077", "otherCurrentAssets": "21164", "totalCurrentAssets": "2449080", "currentLongTermDebt": "268367", "longTermInvestments": "78917", "shortTermInvestments": "99615", "currentNetReceivables": "867417", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1761216", "currentAccountsPayable": "298486", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "805266", "totalShareholderEquity": "2012945", "capitalLeaseObligations": "63149", "otherCurrentLiabilities": "901568", "totalCurrentLiabilities": "1531570", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "600507", "cashAndShortTermInvestments": "1459799", "commonStockSharesOutstanding": "7476400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1459799", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-626773", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-33", "operatingCashflow": "-192539", "capitalExpenditures": "766", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148432", "cashflowFromInvestment": "-305416", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2091", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64200, "cost_of_revenue": 16912, "gross_profit": 47288, "research_and_development": null, "selling_general_admin": 672202, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -627005, "depreciation_amortisation": 2091, "ebitda": -624914, "interest_expense": 9132, "interest_income": null, "other_non_operating": null, "pretax_income": -626773, "tax_provision": -576, "effective_tax_rate": null, "net_income": -626197, "net_income_continuing_ops": -626773, "net_income_to_common": -626197, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1459799, "short_term_investments": 99615, "net_receivables": 867417, "inventory": 1085, "other_current_assets": null, "total_current_assets": 2449080, "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": 1761216, "total_assets": 4210297, "short_term_debt": 331516, "accounts_payable": 298486, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1531570, "long_term_debt": 473750, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 600507, "total_liabilities": 2132077, "total_debt": 805266, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9573827, "total_equity": 2012945, "shares_outstanding": 7476400, "operating_cash_flow": -192539, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 766, "acquisitions": null, "other_investing": null, "investing_cash_flow": -305416, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148432, "free_cash_flow": -191773, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-627005", "ebitda": "-624914", "netIncome": "-626197", "grossProfit": "47288", "depreciation": "None", "totalRevenue": "64200", "costOfRevenue": "16912", "interestIncome": "None", "incomeBeforeTax": "-626773", "interestExpense": "9132", "operatingIncome": "-624914", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-576", "reportedCurrency": "USD", "netInterestIncome": "-9132", "nonInterestIncome": "None", "operatingExpenses": "672202", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16912", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2091", "sellingGeneralAndAdministrative": "672202", "netIncomeFromContinuingOperations": "-626773" }, "balance": { "goodwill": "None", "inventory": "1085", "commonStock": "747", "currentDebt": "None", "investments": "None", "totalAssets": "4210297", "longTermDebt": "473750", "shortTermDebt": "331516", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9573827", "totalLiabilities": "2132077", "otherCurrentAssets": "21164", "totalCurrentAssets": "2449080", "currentLongTermDebt": "268367", "longTermInvestments": "78917", "shortTermInvestments": "99615", "currentNetReceivables": "867417", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1761216", "currentAccountsPayable": "298486", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "805266", "totalShareholderEquity": "2012945", "capitalLeaseObligations": "63149", "otherCurrentLiabilities": "901568", "totalCurrentLiabilities": "1531570", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "600507", "cashAndShortTermInvestments": "1459799", "commonStockSharesOutstanding": "7476400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1459799", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-626773", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-33", "operatingCashflow": "-192539", "capitalExpenditures": "766", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148432", "cashflowFromInvestment": "-305416", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2091", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 54560, "cost_of_revenue": 14899, "gross_profit": 39661, "ebit": -2014197, "ebitda": null, "pretax_income": -1947316, "tax_provision": null, "net_income": -1945005, "net_income_to_common": -1945005, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2085918, "total_current_assets": 2972037, "total_assets": 4567858, "short_term_debt": null, "long_term_debt": 473750, "total_debt": 473750, "total_liabilities": 1883133, "total_equity": 2618881, "shares_outstanding": 7476400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1021964, "capital_expenditure": 87, "free_cash_flow": -1021877, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92166, "ticker_id": 6506, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1945005", "grossProfit": "39661", "depreciation": "None", "totalRevenue": "54560", "costOfRevenue": "14899", "interestIncome": "None", "incomeBeforeTax": "-1947316", "interestExpense": "59540", "operatingIncome": "-2014197", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "59540", "nonInterestIncome": "None", "operatingExpenses": "2068757", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14899", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2053858", "netIncomeFromContinuingOperations": "-1947316" }, "balance": { "goodwill": "None", "inventory": "1057", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4567858", "longTermDebt": "473750", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8947630", "totalLiabilities": "1883133", "otherCurrentAssets": "None", "totalCurrentAssets": "2972037", "currentLongTermDebt": "276751", "longTermInvestments": "62239", "shortTermInvestments": "84466", "currentNetReceivables": "3324", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1595821", "currentAccountsPayable": "305028", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2618881", "capitalLeaseObligations": "95907", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1279041", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "604092", "cashAndShortTermInvestments": "2085918", "commonStockSharesOutstanding": "7476400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2085918", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1945005", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "16", "operatingCashflow": "-1021964", "capitalExpenditures": "87", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268593", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1624", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54560, "cost_of_revenue": 14899, "gross_profit": 39661, "research_and_development": null, "selling_general_admin": 2053858, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2014197, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 59540, "interest_income": null, "other_non_operating": null, "pretax_income": -1947316, "tax_provision": null, "effective_tax_rate": null, "net_income": -1945005, "net_income_continuing_ops": -1947316, "net_income_to_common": -1945005, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2085918, "short_term_investments": 84466, "net_receivables": 3324, "inventory": 1057, "other_current_assets": null, "total_current_assets": 2972037, "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": 1595821, "total_assets": 4567858, "short_term_debt": null, "accounts_payable": 305028, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1279041, "long_term_debt": 473750, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 604092, "total_liabilities": 1883133, "total_debt": 473750, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8947630, "total_equity": 2618881, "shares_outstanding": 7476400, "operating_cash_flow": -1021964, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87, "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": -268593, "free_cash_flow": -1021877, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1945005", "grossProfit": "39661", "depreciation": "None", "totalRevenue": "54560", "costOfRevenue": "14899", "interestIncome": "None", "incomeBeforeTax": "-1947316", "interestExpense": "59540", "operatingIncome": "-2014197", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "59540", "nonInterestIncome": "None", "operatingExpenses": "2068757", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14899", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2053858", "netIncomeFromContinuingOperations": "-1947316" }, "balance": { "goodwill": "None", "inventory": "1057", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4567858", "longTermDebt": "473750", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8947630", "totalLiabilities": "1883133", "otherCurrentAssets": "None", "totalCurrentAssets": "2972037", "currentLongTermDebt": "276751", "longTermInvestments": "62239", "shortTermInvestments": "84466", "currentNetReceivables": "3324", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1595821", "currentAccountsPayable": "305028", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2618881", "capitalLeaseObligations": "95907", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1279041", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "604092", "cashAndShortTermInvestments": "2085918", "commonStockSharesOutstanding": "7476400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2085918", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1945005", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "16", "operatingCashflow": "-1021964", "capitalExpenditures": "87", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268593", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1624", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 206778, "cost_of_revenue": 83196, "gross_profit": 123582, "ebit": -262967, "ebitda": -246748, "pretax_income": -295094, "tax_provision": 4524, "net_income": -291004, "net_income_to_common": -291004, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2897972, "total_current_assets": 3858340, "total_assets": 5184394, "short_term_debt": 1078609, "long_term_debt": null, "total_debt": 1078609, "total_liabilities": 2276968, "total_equity": 2839135, "shares_outstanding": 6476400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -418506, "capital_expenditure": 18006, "free_cash_flow": -400500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92168, "ticker_id": 6506, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-262967", "ebitda": "-246748", "netIncome": "-291004", "grossProfit": "123582", "depreciation": "None", "totalRevenue": "206778", "costOfRevenue": "83196", "interestIncome": "None", "incomeBeforeTax": "-295094", "interestExpense": "32127", "operatingIncome": "-201394", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "4524", "reportedCurrency": "USD", "netInterestIncome": "-32127", "nonInterestIncome": "None", "operatingExpenses": "324976", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83196", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16219", "sellingGeneralAndAdministrative": "324976", "netIncomeFromContinuingOperations": "-299618" }, "balance": { "goodwill": "None", "inventory": "1113", "commonStock": "647", "currentDebt": "None", "investments": "None", "totalAssets": "5184394", "longTermDebt": "None", "shortTermDebt": "1078609", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7002625", "totalLiabilities": "2276968", "otherCurrentAssets": "21656", "totalCurrentAssets": "3858340", "currentLongTermDebt": "975064", "longTermInvestments": "57098", "shortTermInvestments": "223670", "currentNetReceivables": "713929", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1326054", "currentAccountsPayable": "428844", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1102693", "totalShareholderEquity": "2839135", "capitalLeaseObligations": "127629", "otherCurrentLiabilities": "745431", "totalCurrentLiabilities": "2252884", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24084", "cashAndShortTermInvestments": "2897972", "commonStockSharesOutstanding": "6476400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2897972", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308721", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "5191", "operatingCashflow": "-418506", "capitalExpenditures": "18006", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "624450", "cashflowFromInvestment": "-273758", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11358", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206778, "cost_of_revenue": 83196, "gross_profit": 123582, "research_and_development": null, "selling_general_admin": 324976, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -262967, "depreciation_amortisation": 16219, "ebitda": -246748, "interest_expense": 32127, "interest_income": null, "other_non_operating": null, "pretax_income": -295094, "tax_provision": 4524, "effective_tax_rate": null, "net_income": -291004, "net_income_continuing_ops": -299618, "net_income_to_common": -291004, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2897972, "short_term_investments": 223670, "net_receivables": 713929, "inventory": 1113, "other_current_assets": null, "total_current_assets": 3858340, "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": 1326054, "total_assets": 5184394, "short_term_debt": 1078609, "accounts_payable": 428844, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2252884, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24084, "total_liabilities": 2276968, "total_debt": 1078609, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7002625, "total_equity": 2839135, "shares_outstanding": 6476400, "operating_cash_flow": -418506, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18006, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273758, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 624450, "free_cash_flow": -400500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-262967", "ebitda": "-246748", "netIncome": "-291004", "grossProfit": "123582", "depreciation": "None", "totalRevenue": "206778", "costOfRevenue": "83196", "interestIncome": "None", "incomeBeforeTax": "-295094", "interestExpense": "32127", "operatingIncome": "-201394", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "4524", "reportedCurrency": "USD", "netInterestIncome": "-32127", "nonInterestIncome": "None", "operatingExpenses": "324976", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83196", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16219", "sellingGeneralAndAdministrative": "324976", "netIncomeFromContinuingOperations": "-299618" }, "balance": { "goodwill": "None", "inventory": "1113", "commonStock": "647", "currentDebt": "None", "investments": "None", "totalAssets": "5184394", "longTermDebt": "None", "shortTermDebt": "1078609", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7002625", "totalLiabilities": "2276968", "otherCurrentAssets": "21656", "totalCurrentAssets": "3858340", "currentLongTermDebt": "975064", "longTermInvestments": "57098", "shortTermInvestments": "223670", "currentNetReceivables": "713929", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1326054", "currentAccountsPayable": "428844", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1102693", "totalShareholderEquity": "2839135", "capitalLeaseObligations": "127629", "otherCurrentLiabilities": "745431", "totalCurrentLiabilities": "2252884", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24084", "cashAndShortTermInvestments": "2897972", "commonStockSharesOutstanding": "6476400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2897972", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308721", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "5191", "operatingCashflow": "-418506", "capitalExpenditures": "18006", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "624450", "cashflowFromInvestment": "-273758", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11358", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 310391, "cost_of_revenue": 161501, "gross_profit": 148890, "ebit": 105506, "ebitda": 108888, "pretax_income": 75977, "tax_provision": -7412, "net_income": 83389, "net_income_to_common": 83389, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3729873, "total_current_assets": 9177600, "total_assets": 10602700, "short_term_debt": 1173226, "long_term_debt": null, "total_debt": 1173226, "total_liabilities": 7282177, "total_equity": 3227134, "shares_outstanding": 6476400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26909, "capital_expenditure": 1371, "free_cash_flow": 28280, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92169, "ticker_id": 6506, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105506", "ebitda": "108888", "netIncome": "83389", "grossProfit": "148890", "depreciation": "None", "totalRevenue": "310391", "costOfRevenue": "161501", "interestIncome": "None", "incomeBeforeTax": "75977", "interestExpense": "29529", "operatingIncome": "-339791", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-7412", "reportedCurrency": "USD", "netInterestIncome": "-29529", "nonInterestIncome": "None", "operatingExpenses": "488681", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161501", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3382", "sellingGeneralAndAdministrative": "488681", "netIncomeFromContinuingOperations": "75977" }, "balance": { "goodwill": "None", "inventory": "6369", "commonStock": "647", "currentDebt": "None", "investments": "None", "totalAssets": "10602700", "longTermDebt": "None", "shortTermDebt": "1173226", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6711621", "totalLiabilities": "7282177", "otherCurrentAssets": "25128", "totalCurrentAssets": "9177600", "currentLongTermDebt": "975991", "longTermInvestments": "2356", "shortTermInvestments": "100476", "currentNetReceivables": "5315754", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1425100", "currentAccountsPayable": "443906", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1308612", "totalShareholderEquity": "3227134", "capitalLeaseObligations": "332621", "otherCurrentLiabilities": "5514028", "totalCurrentLiabilities": "7146791", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "135386", "cashAndShortTermInvestments": "3729873", "commonStockSharesOutstanding": "6476400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3729873", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163108", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-3788", "operatingCashflow": "26909", "capitalExpenditures": "1371", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77372", "cashflowFromInvestment": "-441523", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3382", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 310391, "cost_of_revenue": 161501, "gross_profit": 148890, "research_and_development": null, "selling_general_admin": 488681, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105506, "depreciation_amortisation": 3382, "ebitda": 108888, "interest_expense": 29529, "interest_income": null, "other_non_operating": null, "pretax_income": 75977, "tax_provision": -7412, "effective_tax_rate": null, "net_income": 83389, "net_income_continuing_ops": 75977, "net_income_to_common": 83389, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3729873, "short_term_investments": 100476, "net_receivables": 5315754, "inventory": 6369, "other_current_assets": null, "total_current_assets": 9177600, "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": 1425100, "total_assets": 10602700, "short_term_debt": 1173226, "accounts_payable": 443906, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7146791, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 135386, "total_liabilities": 7282177, "total_debt": 1173226, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6711621, "total_equity": 3227134, "shares_outstanding": 6476400, "operating_cash_flow": 26909, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1371, "acquisitions": null, "other_investing": null, "investing_cash_flow": -441523, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77372, "free_cash_flow": 28280, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105506", "ebitda": "108888", "netIncome": "83389", "grossProfit": "148890", "depreciation": "None", "totalRevenue": "310391", "costOfRevenue": "161501", "interestIncome": "None", "incomeBeforeTax": "75977", "interestExpense": "29529", "operatingIncome": "-339791", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "-7412", "reportedCurrency": "USD", "netInterestIncome": "-29529", "nonInterestIncome": "None", "operatingExpenses": "488681", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161501", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3382", "sellingGeneralAndAdministrative": "488681", "netIncomeFromContinuingOperations": "75977" }, "balance": { "goodwill": "None", "inventory": "6369", "commonStock": "647", "currentDebt": "None", "investments": "None", "totalAssets": "10602700", "longTermDebt": "None", "shortTermDebt": "1173226", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6711621", "totalLiabilities": "7282177", "otherCurrentAssets": "25128", "totalCurrentAssets": "9177600", "currentLongTermDebt": "975991", "longTermInvestments": "2356", "shortTermInvestments": "100476", "currentNetReceivables": "5315754", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1425100", "currentAccountsPayable": "443906", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1308612", "totalShareholderEquity": "3227134", "capitalLeaseObligations": "332621", "otherCurrentLiabilities": "5514028", "totalCurrentLiabilities": "7146791", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "135386", "cashAndShortTermInvestments": "3729873", "commonStockSharesOutstanding": "6476400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3729873", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163108", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-3788", "operatingCashflow": "26909", "capitalExpenditures": "1371", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77372", "cashflowFromInvestment": "-441523", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3382", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 295197, "cost_of_revenue": 147603, "gross_profit": 147594, "ebit": -481026, "ebitda": -477744, "pretax_income": -531155, "tax_provision": 42948, "net_income": -565131, "net_income_to_common": -565131, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4176546, "total_current_assets": 5907510, "total_assets": 6531330, "short_term_debt": 1266679, "long_term_debt": null, "total_debt": 1266679, "total_liabilities": 2835738, "total_equity": 3594398, "shares_outstanding": 16682451, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -555333, "capital_expenditure": 291, "free_cash_flow": -555042, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92170, "ticker_id": 6506, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-481026", "ebitda": "-477744", "netIncome": "-565131", "grossProfit": "147594", "depreciation": "None", "totalRevenue": "295197", "costOfRevenue": "147603", "interestIncome": "None", "incomeBeforeTax": "-531155", "interestExpense": "50126", "operatingIncome": "-516648", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "42948", "reportedCurrency": "USD", "netInterestIncome": "-50126", "nonInterestIncome": "None", "operatingExpenses": "664242", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147603", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3282", "sellingGeneralAndAdministrative": "664242", "netIncomeFromContinuingOperations": "-574103" }, "balance": { "goodwill": "None", "inventory": "2585", "commonStock": "647", "currentDebt": "None", "investments": "None", "totalAssets": "6531330", "longTermDebt": "None", "shortTermDebt": "1266679", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6882141", "totalLiabilities": "2835738", "otherCurrentAssets": "318446", "totalCurrentAssets": "5907510", "currentLongTermDebt": "981595", "longTermInvestments": "141", "shortTermInvestments": "None", "currentNetReceivables": "1409933", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "623820", "currentAccountsPayable": "545229", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1441914", "totalShareholderEquity": "3594398", "capitalLeaseObligations": "460319", "otherCurrentLiabilities": "833723", "totalCurrentLiabilities": "2660503", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "175235", "cashAndShortTermInvestments": "4176546", "commonStockSharesOutstanding": "16682451", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4176546", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-565131", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-1007", "operatingCashflow": "-555333", "capitalExpenditures": "291", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "656229", "cashflowFromInvestment": "-300000", "stockBasedCompensation": "-325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3282", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 295197, "cost_of_revenue": 147603, "gross_profit": 147594, "research_and_development": null, "selling_general_admin": 664242, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -481026, "depreciation_amortisation": 3282, "ebitda": -477744, "interest_expense": 50126, "interest_income": null, "other_non_operating": null, "pretax_income": -531155, "tax_provision": 42948, "effective_tax_rate": null, "net_income": -565131, "net_income_continuing_ops": -574103, "net_income_to_common": -565131, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4176546, "short_term_investments": null, "net_receivables": 1409933, "inventory": 2585, "other_current_assets": null, "total_current_assets": 5907510, "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": 623820, "total_assets": 6531330, "short_term_debt": 1266679, "accounts_payable": 545229, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2660503, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 175235, "total_liabilities": 2835738, "total_debt": 1266679, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6882141, "total_equity": 3594398, "shares_outstanding": 16682451, "operating_cash_flow": -555333, "stock_based_compensation": -325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 291, "acquisitions": null, "other_investing": null, "investing_cash_flow": -300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 656229, "free_cash_flow": -555042, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-481026", "ebitda": "-477744", "netIncome": "-565131", "grossProfit": "147594", "depreciation": "None", "totalRevenue": "295197", "costOfRevenue": "147603", "interestIncome": "None", "incomeBeforeTax": "-531155", "interestExpense": "50126", "operatingIncome": "-516648", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "42948", "reportedCurrency": "USD", "netInterestIncome": "-50126", "nonInterestIncome": "None", "operatingExpenses": "664242", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147603", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3282", "sellingGeneralAndAdministrative": "664242", "netIncomeFromContinuingOperations": "-574103" }, "balance": { "goodwill": "None", "inventory": "2585", "commonStock": "647", "currentDebt": "None", "investments": "None", "totalAssets": "6531330", "longTermDebt": "None", "shortTermDebt": "1266679", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6882141", "totalLiabilities": "2835738", "otherCurrentAssets": "318446", "totalCurrentAssets": "5907510", "currentLongTermDebt": "981595", "longTermInvestments": "141", "shortTermInvestments": "None", "currentNetReceivables": "1409933", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "623820", "currentAccountsPayable": "545229", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1441914", "totalShareholderEquity": "3594398", "capitalLeaseObligations": "460319", "otherCurrentLiabilities": "833723", "totalCurrentLiabilities": "2660503", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "175235", "cashAndShortTermInvestments": "4176546", "commonStockSharesOutstanding": "16682451", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4176546", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-565131", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-1007", "operatingCashflow": "-555333", "capitalExpenditures": "291", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "656229", "cashflowFromInvestment": "-300000", "stockBasedCompensation": "-325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3282", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 287062, "cost_of_revenue": 173285, "gross_profit": 113777, "ebit": -261525, "ebitda": null, "pretax_income": -329201, "tax_provision": null, "net_income": -317478, "net_income_to_common": -317478, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4341746, "total_current_assets": 5474997, "total_assets": 6408722, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 3531523, "total_equity": 2765364, "shares_outstanding": 5593920, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -255926, "capital_expenditure": 291, "free_cash_flow": -255635, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92171, "ticker_id": 6506, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-261525", "ebitda": "None", "netIncome": "-317478", "grossProfit": "113777", "depreciation": "None", "totalRevenue": "287062", "costOfRevenue": "173285", "interestIncome": "None", "incomeBeforeTax": "-329201", "interestExpense": "16797", "operatingIncome": "-261525", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16797", "nonInterestIncome": "None", "operatingExpenses": "548587", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173285", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "375302", "netIncomeFromContinuingOperations": "-329201" }, "balance": { "goodwill": "None", "inventory": "1574", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6408722", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6317010", "totalLiabilities": "3531523", "otherCurrentAssets": "None", "totalCurrentAssets": "5474997", "currentLongTermDebt": "1222211", "longTermInvestments": "140", "shortTermInvestments": "0", "currentNetReceivables": "17546", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "933725", "currentAccountsPayable": "483430", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2765364", "capitalLeaseObligations": "560900", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3311274", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "220249", "cashAndShortTermInvestments": "4341746", "commonStockSharesOutstanding": "5593920", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4341746", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-317478", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "198", "operatingCashflow": "-255926", "capitalExpenditures": "291", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3648373", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2643", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 287062, "cost_of_revenue": 173285, "gross_profit": 113777, "research_and_development": null, "selling_general_admin": 375302, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -261525, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 16797, "interest_income": null, "other_non_operating": null, "pretax_income": -329201, "tax_provision": null, "effective_tax_rate": null, "net_income": -317478, "net_income_continuing_ops": -329201, "net_income_to_common": -317478, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4341746, "short_term_investments": 0, "net_receivables": 17546, "inventory": 1574, "other_current_assets": null, "total_current_assets": 5474997, "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": 933725, "total_assets": 6408722, "short_term_debt": null, "accounts_payable": 483430, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3311274, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 220249, "total_liabilities": 3531523, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6317010, "total_equity": 2765364, "shares_outstanding": 5593920, "operating_cash_flow": -255926, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 291, "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": 3648373, "free_cash_flow": -255635, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-261525", "ebitda": "None", "netIncome": "-317478", "grossProfit": "113777", "depreciation": "None", "totalRevenue": "287062", "costOfRevenue": "173285", "interestIncome": "None", "incomeBeforeTax": "-329201", "interestExpense": "16797", "operatingIncome": "-261525", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16797", "nonInterestIncome": "None", "operatingExpenses": "548587", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173285", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "375302", "netIncomeFromContinuingOperations": "-329201" }, "balance": { "goodwill": "None", "inventory": "1574", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6408722", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6317010", "totalLiabilities": "3531523", "otherCurrentAssets": "None", "totalCurrentAssets": "5474997", "currentLongTermDebt": "1222211", "longTermInvestments": "140", "shortTermInvestments": "0", "currentNetReceivables": "17546", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "933725", "currentAccountsPayable": "483430", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2765364", "capitalLeaseObligations": "560900", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3311274", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "220249", "cashAndShortTermInvestments": "4341746", "commonStockSharesOutstanding": "5593920", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4341746", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-317478", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "198", "operatingCashflow": "-255926", "capitalExpenditures": "291", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3648373", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2643", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 345523, "cost_of_revenue": 185654, "gross_profit": 159869, "ebit": -518692, "ebitda": -503372, "pretax_income": -537143, "tax_provision": 11349, "net_income": -548492, "net_income_to_common": -548492, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 832368, "total_current_assets": 1750434, "total_assets": 2920066, "short_term_debt": 707666, "long_term_debt": 962640, "total_debt": 1670306, "total_liabilities": 3171179, "total_equity": -374893, "shares_outstanding": 16682451, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -275033, "capital_expenditure": 2079, "free_cash_flow": -272954, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92173, "ticker_id": 6506, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-518692", "ebitda": "-503372", "netIncome": "-548492", "grossProfit": "159869", "depreciation": "None", "totalRevenue": "345523", "costOfRevenue": "185654", "interestIncome": "None", "incomeBeforeTax": "-537143", "interestExpense": "18451", "operatingIncome": "-327525", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "11349", "reportedCurrency": "USD", "netInterestIncome": "-18451", "nonInterestIncome": "None", "operatingExpenses": "487394", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185654", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15320", "sellingGeneralAndAdministrative": "487394", "netIncomeFromContinuingOperations": "-537143" }, "balance": { "goodwill": "None", "inventory": "1894", "commonStock": "2226", "currentDebt": "None", "investments": "None", "totalAssets": "2920066", "longTermDebt": "962640", "shortTermDebt": "707666", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5038656", "totalLiabilities": "3171179", "otherCurrentAssets": "21433", "totalCurrentAssets": "1750434", "currentLongTermDebt": "269655", "longTermInvestments": "14977", "shortTermInvestments": "None", "currentNetReceivables": "894739", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1169632", "currentAccountsPayable": "446807", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1957065", "totalShareholderEquity": "-374893", "capitalLeaseObligations": "724770", "otherCurrentLiabilities": "767307", "totalCurrentLiabilities": "1921780", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1249399", "cashAndShortTermInvestments": "832368", "commonStockSharesOutstanding": "16682451", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "832368", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-537143", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "138", "operatingCashflow": "-275033", "capitalExpenditures": "2079", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "336649", "cashflowFromInvestment": "-103046", "stockBasedCompensation": "-325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68351", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15320", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 345523, "cost_of_revenue": 185654, "gross_profit": 159869, "research_and_development": null, "selling_general_admin": 487394, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -518692, "depreciation_amortisation": 15320, "ebitda": -503372, "interest_expense": 18451, "interest_income": null, "other_non_operating": null, "pretax_income": -537143, "tax_provision": 11349, "effective_tax_rate": null, "net_income": -548492, "net_income_continuing_ops": -537143, "net_income_to_common": -548492, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 832368, "short_term_investments": null, "net_receivables": 894739, "inventory": 1894, "other_current_assets": null, "total_current_assets": 1750434, "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": 1169632, "total_assets": 2920066, "short_term_debt": 707666, "accounts_payable": 446807, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1921780, "long_term_debt": 962640, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1249399, "total_liabilities": 3171179, "total_debt": 1670306, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5038656, "total_equity": -374893, "shares_outstanding": 16682451, "operating_cash_flow": -275033, "stock_based_compensation": -325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2079, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103046, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 336649, "free_cash_flow": -272954, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-518692", "ebitda": "-503372", "netIncome": "-548492", "grossProfit": "159869", "depreciation": "None", "totalRevenue": "345523", "costOfRevenue": "185654", "interestIncome": "None", "incomeBeforeTax": "-537143", "interestExpense": "18451", "operatingIncome": "-327525", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "11349", "reportedCurrency": "USD", "netInterestIncome": "-18451", "nonInterestIncome": "None", "operatingExpenses": "487394", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185654", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15320", "sellingGeneralAndAdministrative": "487394", "netIncomeFromContinuingOperations": "-537143" }, "balance": { "goodwill": "None", "inventory": "1894", "commonStock": "2226", "currentDebt": "None", "investments": "None", "totalAssets": "2920066", "longTermDebt": "962640", "shortTermDebt": "707666", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5038656", "totalLiabilities": "3171179", "otherCurrentAssets": "21433", "totalCurrentAssets": "1750434", "currentLongTermDebt": "269655", "longTermInvestments": "14977", "shortTermInvestments": "None", "currentNetReceivables": "894739", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1169632", "currentAccountsPayable": "446807", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1957065", "totalShareholderEquity": "-374893", "capitalLeaseObligations": "724770", "otherCurrentLiabilities": "767307", "totalCurrentLiabilities": "1921780", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1249399", "cashAndShortTermInvestments": "832368", "commonStockSharesOutstanding": "16682451", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "832368", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-537143", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "138", "operatingCashflow": "-275033", "capitalExpenditures": "2079", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "336649", "cashflowFromInvestment": "-103046", "stockBasedCompensation": "-325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68351", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15320", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 334882, "cost_of_revenue": 169969, "gross_profit": 164913, "ebit": -384941, "ebitda": -369375, "pretax_income": -403641, "tax_provision": -15718, "net_income": -387923, "net_income_to_common": -387923, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 821353, "total_current_assets": 1976584, "total_assets": 3068280, "short_term_debt": 626117, "long_term_debt": 947499, "total_debt": 1573616, "total_liabilities": 6567743, "total_equity": -3611760, "shares_outstanding": 16223301, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -490830, "capital_expenditure": 25952, "free_cash_flow": -464878, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92174, "ticker_id": 6506, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-384941", "ebitda": "-369375", "netIncome": "-387923", "grossProfit": "164913", "depreciation": "None", "totalRevenue": "334882", "costOfRevenue": "169969", "interestIncome": "None", "incomeBeforeTax": "-403641", "interestExpense": "18697", "operatingIncome": "-489830", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-15718", "reportedCurrency": "USD", "netInterestIncome": "-18697", "nonInterestIncome": "None", "operatingExpenses": "654740", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169969", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15566", "sellingGeneralAndAdministrative": "654740", "netIncomeFromContinuingOperations": "-403641" }, "balance": { "goodwill": "None", "inventory": "1460", "commonStock": "1623", "currentDebt": "None", "investments": "None", "totalAssets": "3068280", "longTermDebt": "947499", "shortTermDebt": "626117", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4490164", "totalLiabilities": "6567743", "otherCurrentAssets": "152421", "totalCurrentAssets": "1976584", "currentLongTermDebt": "241300", "longTermInvestments": "14010", "shortTermInvestments": "137500", "currentNetReceivables": "1001350", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091696", "currentAccountsPayable": "525552", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1771916", "totalShareholderEquity": "-3611760", "capitalLeaseObligations": "583117", "otherCurrentLiabilities": "4270275", "totalCurrentLiabilities": "5421944", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1145799", "cashAndShortTermInvestments": "821353", "commonStockSharesOutstanding": "16223301", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "821353", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-403641", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "2128", "operatingCashflow": "-490830", "capitalExpenditures": "25952", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20491910", "cashflowFromInvestment": "20806806", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21102871", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15566", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 334882, "cost_of_revenue": 169969, "gross_profit": 164913, "research_and_development": null, "selling_general_admin": 654740, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -384941, "depreciation_amortisation": 15566, "ebitda": -369375, "interest_expense": 18697, "interest_income": null, "other_non_operating": null, "pretax_income": -403641, "tax_provision": -15718, "effective_tax_rate": null, "net_income": -387923, "net_income_continuing_ops": -403641, "net_income_to_common": -387923, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 821353, "short_term_investments": 137500, "net_receivables": 1001350, "inventory": 1460, "other_current_assets": null, "total_current_assets": 1976584, "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": 1091696, "total_assets": 3068280, "short_term_debt": 626117, "accounts_payable": 525552, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5421944, "long_term_debt": 947499, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1145799, "total_liabilities": 6567743, "total_debt": 1573616, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4490164, "total_equity": -3611760, "shares_outstanding": 16223301, "operating_cash_flow": -490830, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25952, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20806806, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20491910, "free_cash_flow": -464878, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-384941", "ebitda": "-369375", "netIncome": "-387923", "grossProfit": "164913", "depreciation": "None", "totalRevenue": "334882", "costOfRevenue": "169969", "interestIncome": "None", "incomeBeforeTax": "-403641", "interestExpense": "18697", "operatingIncome": "-489830", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-15718", "reportedCurrency": "USD", "netInterestIncome": "-18697", "nonInterestIncome": "None", "operatingExpenses": "654740", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169969", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15566", "sellingGeneralAndAdministrative": "654740", "netIncomeFromContinuingOperations": "-403641" }, "balance": { "goodwill": "None", "inventory": "1460", "commonStock": "1623", "currentDebt": "None", "investments": "None", "totalAssets": "3068280", "longTermDebt": "947499", "shortTermDebt": "626117", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4490164", "totalLiabilities": "6567743", "otherCurrentAssets": "152421", "totalCurrentAssets": "1976584", "currentLongTermDebt": "241300", "longTermInvestments": "14010", "shortTermInvestments": "137500", "currentNetReceivables": "1001350", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091696", "currentAccountsPayable": "525552", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1771916", "totalShareholderEquity": "-3611760", "capitalLeaseObligations": "583117", "otherCurrentLiabilities": "4270275", "totalCurrentLiabilities": "5421944", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1145799", "cashAndShortTermInvestments": "821353", "commonStockSharesOutstanding": "16223301", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "821353", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-403641", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "2128", "operatingCashflow": "-490830", "capitalExpenditures": "25952", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20491910", "cashflowFromInvestment": "20806806", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21102871", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15566", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 286110, "cost_of_revenue": 122813, "gross_profit": 163297, "ebit": -1318391, "ebitda": -1303748, "pretax_income": -1336519, "tax_provision": 316, "net_income": -1336838, "net_income_to_common": -1336838, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 974632, "total_current_assets": 1548566, "total_assets": 2558159, "short_term_debt": 642138, "long_term_debt": 947500, "total_debt": 1589638, "total_liabilities": 5526158, "total_equity": -3132498, "shares_outstanding": 14797956, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -638210, "capital_expenditure": 2072, "free_cash_flow": -636138, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92175, "ticker_id": 6506, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1318391", "ebitda": "-1303748", "netIncome": "-1336838", "grossProfit": "163297", "depreciation": "None", "totalRevenue": "286110", "costOfRevenue": "122813", "interestIncome": "None", "incomeBeforeTax": "-1336519", "interestExpense": "18131", "operatingIncome": "-965890", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "316", "reportedCurrency": "USD", "netInterestIncome": "-18131", "nonInterestIncome": "None", "operatingExpenses": "1129191", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122813", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14643", "sellingGeneralAndAdministrative": "1129191", "netIncomeFromContinuingOperations": "-1336519" }, "balance": { "goodwill": "None", "inventory": "3598", "commonStock": "1623", "currentDebt": "None", "investments": "None", "totalAssets": "2558159", "longTermDebt": "947500", "shortTermDebt": "642138", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4102241", "totalLiabilities": "5526158", "otherCurrentAssets": "157446", "totalCurrentAssets": "1548566", "currentLongTermDebt": "279795", "longTermInvestments": "None", "shortTermInvestments": "141667", "currentNetReceivables": "412890", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009592", "currentAccountsPayable": "602624", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1699982", "totalShareholderEquity": "-3132498", "capitalLeaseObligations": "472687", "otherCurrentLiabilities": "3223552", "totalCurrentLiabilities": "4468314", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1057843", "cashAndShortTermInvestments": "974632", "commonStockSharesOutstanding": "14797956", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "974632", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1336519", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "-1668", "operatingCashflow": "-638210", "capitalExpenditures": "2072", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "749948", "cashflowFromInvestment": "-252072", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14643", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286110, "cost_of_revenue": 122813, "gross_profit": 163297, "research_and_development": null, "selling_general_admin": 1129191, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1318391, "depreciation_amortisation": 14643, "ebitda": -1303748, "interest_expense": 18131, "interest_income": null, "other_non_operating": null, "pretax_income": -1336519, "tax_provision": 316, "effective_tax_rate": null, "net_income": -1336838, "net_income_continuing_ops": -1336519, "net_income_to_common": -1336838, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 974632, "short_term_investments": 141667, "net_receivables": 412890, "inventory": 3598, "other_current_assets": null, "total_current_assets": 1548566, "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": 1009592, "total_assets": 2558159, "short_term_debt": 642138, "accounts_payable": 602624, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4468314, "long_term_debt": 947500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1057843, "total_liabilities": 5526158, "total_debt": 1589638, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4102241, "total_equity": -3132498, "shares_outstanding": 14797956, "operating_cash_flow": -638210, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2072, "acquisitions": null, "other_investing": null, "investing_cash_flow": -252072, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 749948, "free_cash_flow": -636138, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1318391", "ebitda": "-1303748", "netIncome": "-1336838", "grossProfit": "163297", "depreciation": "None", "totalRevenue": "286110", "costOfRevenue": "122813", "interestIncome": "None", "incomeBeforeTax": "-1336519", "interestExpense": "18131", "operatingIncome": "-965890", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "316", "reportedCurrency": "USD", "netInterestIncome": "-18131", "nonInterestIncome": "None", "operatingExpenses": "1129191", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122813", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14643", "sellingGeneralAndAdministrative": "1129191", "netIncomeFromContinuingOperations": "-1336519" }, "balance": { "goodwill": "None", "inventory": "3598", "commonStock": "1623", "currentDebt": "None", "investments": "None", "totalAssets": "2558159", "longTermDebt": "947500", "shortTermDebt": "642138", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4102241", "totalLiabilities": "5526158", "otherCurrentAssets": "157446", "totalCurrentAssets": "1548566", "currentLongTermDebt": "279795", "longTermInvestments": "None", "shortTermInvestments": "141667", "currentNetReceivables": "412890", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009592", "currentAccountsPayable": "602624", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1699982", "totalShareholderEquity": "-3132498", "capitalLeaseObligations": "472687", "otherCurrentLiabilities": "3223552", "totalCurrentLiabilities": "4468314", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1057843", "cashAndShortTermInvestments": "974632", "commonStockSharesOutstanding": "14797956", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "974632", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1336519", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "-1668", "operatingCashflow": "-638210", "capitalExpenditures": "2072", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "749948", "cashflowFromInvestment": "-252072", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14643", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 207852, "cost_of_revenue": 97000, "gross_profit": 110851, "ebit": -438078, "ebitda": -423457, "pretax_income": -183784, "tax_provision": 47226, "net_income": -231010, "net_income_to_common": -231010, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585654, "total_current_assets": 703154, "total_assets": 21955793, "short_term_debt": 429687, "long_term_debt": null, "total_debt": 429687, "total_liabilities": 3856325, "total_equity": 18099468, "shares_outstanding": 8218977, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -230502, "capital_expenditure": 0, "free_cash_flow": -230502, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92176, "ticker_id": 6506, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-438078", "ebitda": "-423457", "netIncome": "-231010", "grossProfit": "110851", "depreciation": "None", "totalRevenue": "207852", "costOfRevenue": "97000", "interestIncome": "None", "incomeBeforeTax": "-183784", "interestExpense": "None", "operatingIncome": "-613670", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "47226", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "613669", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14621", "sellingGeneralAndAdministrative": "421669", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1977", "commonStock": "20457274", "currentDebt": "None", "investments": "None", "totalAssets": "21955793", "longTermDebt": "None", "shortTermDebt": "429687", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-2357806", "totalLiabilities": "3856325", "otherCurrentAssets": "48065", "totalCurrentAssets": "703154", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21252639", "currentAccountsPayable": "137199", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205305", "totalShareholderEquity": "18099468", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270689", "totalCurrentLiabilities": "837575", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3018750", "cashAndShortTermInvestments": "585654", "commonStockSharesOutstanding": "8218977", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "585654", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-231010", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "3542", "operatingCashflow": "-230502", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9137", "cashflowFromInvestment": "13000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207852, "cost_of_revenue": 97000, "gross_profit": 110851, "research_and_development": null, "selling_general_admin": 421669, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -438078, "depreciation_amortisation": 14621, "ebitda": -423457, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -183784, "tax_provision": 47226, "effective_tax_rate": null, "net_income": -231010, "net_income_continuing_ops": null, "net_income_to_common": -231010, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 585654, "short_term_investments": null, "net_receivables": 28611, "inventory": 1977, "other_current_assets": null, "total_current_assets": 703154, "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": 21252639, "total_assets": 21955793, "short_term_debt": 429687, "accounts_payable": 137199, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 837575, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3018750, "total_liabilities": 3856325, "total_debt": 429687, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2357806, "total_equity": 18099468, "shares_outstanding": 8218977, "operating_cash_flow": -230502, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9137, "free_cash_flow": -230502, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-438078", "ebitda": "-423457", "netIncome": "-231010", "grossProfit": "110851", "depreciation": "None", "totalRevenue": "207852", "costOfRevenue": "97000", "interestIncome": "None", "incomeBeforeTax": "-183784", "interestExpense": "None", "operatingIncome": "-613670", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "47226", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "613669", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14621", "sellingGeneralAndAdministrative": "421669", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1977", "commonStock": "20457274", "currentDebt": "None", "investments": "None", "totalAssets": "21955793", "longTermDebt": "None", "shortTermDebt": "429687", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-2357806", "totalLiabilities": "3856325", "otherCurrentAssets": "48065", "totalCurrentAssets": "703154", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21252639", "currentAccountsPayable": "137199", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205305", "totalShareholderEquity": "18099468", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270689", "totalCurrentLiabilities": "837575", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3018750", "cashAndShortTermInvestments": "585654", "commonStockSharesOutstanding": "8218977", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "585654", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-231010", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "3542", "operatingCashflow": "-230502", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9137", "cashflowFromInvestment": "13000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -91315, "ebitda": -130901, "pretax_income": -130900, "tax_provision": 45124, "net_income": -176025, "net_income_to_common": -176025, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 812293, "total_current_assets": 1101156, "total_assets": 22078910, "short_term_debt": 205305, "long_term_debt": null, "total_debt": 205305, "total_liabilities": 3748432, "total_equity": 18330478, "shares_outstanding": 8218977, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -473791, "capital_expenditure": 0, "free_cash_flow": -473791, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92178, "ticker_id": 6506, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-91315", "ebitda": "-130901", "netIncome": "-176025", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-130900", "interestExpense": "None", "operatingIncome": "-395780", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "45124", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "395777", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-39586", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20383228", "currentDebt": "None", "investments": "None", "totalAssets": "22078910", "longTermDebt": "None", "shortTermDebt": "205305", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-2052750", "totalLiabilities": "3748432", "otherCurrentAssets": "285000", "totalCurrentAssets": "1101156", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3863", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20977754", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205305", "totalShareholderEquity": "18330478", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "524377", "totalCurrentLiabilities": "729682", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3018750", "cashAndShortTermInvestments": "812293", "commonStockSharesOutstanding": "8218977", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "812293", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176025", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-473791", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100748", "cashflowFromInvestment": "-34473", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -91315, "depreciation_amortisation": -39586, "ebitda": -130901, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -130900, "tax_provision": 45124, "effective_tax_rate": null, "net_income": -176025, "net_income_continuing_ops": null, "net_income_to_common": -176025, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 812293, "short_term_investments": null, "net_receivables": 3863, "inventory": null, "other_current_assets": null, "total_current_assets": 1101156, "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": 20977754, "total_assets": 22078910, "short_term_debt": 205305, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729682, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3018750, "total_liabilities": 3748432, "total_debt": 205305, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2052750, "total_equity": 18330478, "shares_outstanding": 8218977, "operating_cash_flow": -473791, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34473, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100748, "free_cash_flow": -473791, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-91315", "ebitda": "-130901", "netIncome": "-176025", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-130900", "interestExpense": "None", "operatingIncome": "-395780", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "45124", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "395777", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-39586", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20383228", "currentDebt": "None", "investments": "None", "totalAssets": "22078910", "longTermDebt": "None", "shortTermDebt": "205305", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-2052750", "totalLiabilities": "3748432", "otherCurrentAssets": "285000", "totalCurrentAssets": "1101156", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3863", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20977754", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205305", "totalShareholderEquity": "18330478", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "524377", "totalCurrentLiabilities": "729682", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3018750", "cashAndShortTermInvestments": "812293", "commonStockSharesOutstanding": "8218977", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "812293", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176025", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-473791", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100748", "cashflowFromInvestment": "-34473", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "income_statement": { "revenue": 195198, "cost_of_revenue": 73620, "gross_profit": 121578, "ebit": -460888, "ebitda": -447004, "pretax_income": 549728, "tax_provision": 154707, "net_income": 395021, "net_income_to_common": 395021, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1219809, "total_current_assets": 1272309, "total_assets": 21950714, "short_term_debt": 67219, "long_term_debt": null, "total_debt": 67219, "total_liabilities": 3444211, "total_equity": 18506503, "shares_outstanding": 9063034, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -479775, "capital_expenditure": 158, "free_cash_flow": -479617, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92179, "ticker_id": 6506, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:34.996288+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-460888", "ebitda": "-447004", "netIncome": "395021", "grossProfit": "121578", "depreciation": "None", "totalRevenue": "195198", "costOfRevenue": "73620", "interestIncome": "None", "incomeBeforeTax": "549728", "interestExpense": "None", "operatingIncome": "-236980", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "154707", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "236975", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73620", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13884", "sellingGeneralAndAdministrative": "582466", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20075390", "currentDebt": "None", "investments": "None", "totalAssets": "21950714", "longTermDebt": "None", "shortTermDebt": "67219", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1568887", "totalLiabilities": "3444211", "otherCurrentAssets": "52500", "totalCurrentAssets": "1272309", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20678405", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67219", "totalShareholderEquity": "18506503", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "358242", "totalCurrentLiabilities": "425461", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3018750", "cashAndShortTermInvestments": "1219809", "commonStockSharesOutstanding": "9063034", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1219809", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "395021", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-479775", "capitalExpenditures": "158", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68250654", "cashflowFromInvestment": "69100063", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68351348", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195198, "cost_of_revenue": 73620, "gross_profit": 121578, "research_and_development": null, "selling_general_admin": 582466, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -460888, "depreciation_amortisation": 13884, "ebitda": -447004, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 549728, "tax_provision": 154707, "effective_tax_rate": null, "net_income": 395021, "net_income_continuing_ops": null, "net_income_to_common": 395021, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1219809, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1272309, "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": 20678405, "total_assets": 21950714, "short_term_debt": 67219, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425461, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3018750, "total_liabilities": 3444211, "total_debt": 67219, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1568887, "total_equity": 18506503, "shares_outstanding": 9063034, "operating_cash_flow": -479775, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 158, "acquisitions": null, "other_investing": null, "investing_cash_flow": 69100063, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68250654, "free_cash_flow": -479617, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-460888", "ebitda": "-447004", "netIncome": "395021", "grossProfit": "121578", "depreciation": "None", "totalRevenue": "195198", "costOfRevenue": "73620", "interestIncome": "None", "incomeBeforeTax": "549728", "interestExpense": "None", "operatingIncome": "-236980", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "154707", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "236975", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73620", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13884", "sellingGeneralAndAdministrative": "582466", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20075390", "currentDebt": "None", "investments": "None", "totalAssets": "21950714", "longTermDebt": "None", "shortTermDebt": "67219", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1568887", "totalLiabilities": "3444211", "otherCurrentAssets": "52500", "totalCurrentAssets": "1272309", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20678405", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67219", "totalShareholderEquity": "18506503", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "358242", "totalCurrentLiabilities": "425461", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3018750", "cashAndShortTermInvestments": "1219809", "commonStockSharesOutstanding": "9063034", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1219809", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "395021", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-479775", "capitalExpenditures": "158", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68250654", "cashflowFromInvestment": "69100063", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68351348", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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" ] } } }