Swipe horizontally to view all columns.
| Income Statement (Quarterly) |
2025-11-30 |
2025-08-31 |
2025-05-31 |
2024-11-30 |
| Revenue |
7,543,000 |
6,823,000 |
6,373,000 |
7,893,000 |
| Cost of Revenue |
4,979,000 |
5,216,000 |
4,987,000 |
6,044,000 |
| Gross Profit |
2,564,000 |
1,607,000 |
1,386,000 |
1,849,000 |
| R&D Expenses |
0 |
0 |
0 |
0 |
| SG&A Expenses |
1,400,000 |
1,199,000 |
1,207,000 |
1,699,000 |
| Operating Expenses |
2,482,000 |
2,086,000 |
1,531,000 |
2,549,000 |
| Operating Income |
82,000 |
-479,000 |
-145,000 |
-700,000 |
| Interest Expense |
249,000 |
190,000 |
188,000 |
160,000 |
| Income Before Tax |
-155,000 |
-662,000 |
-324,000 |
-847,000 |
| Income Tax Expense |
0 |
0 |
0 |
0 |
| Net Income |
-155,000 |
-662,000 |
-324,000 |
-847,000 |
| EPS |
-0.02 |
-0.09 |
-0.04 |
-0.11 |
| EPS Diluted |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Statement (Annual) |
2025-02-28 |
2024-02-29 |
2023-02-28 |
2022-02-28 |
2021-02-28 |
| Revenue |
29,579,000 |
27,950,687 |
30,432,000 |
32,343,000 |
23,480,705 |
| Cost of Revenue |
26,330,000 |
23,238,000 |
22,281,000 |
21,352,000 |
17,834,213 |
| Gross Profit |
3,249,000 |
4,712,687 |
8,151,000 |
10,991,000 |
5,646,492 |
| R&D Expenses |
0 |
0 |
0 |
0 |
0 |
| SG&A Expenses |
8,300,000 |
8,805,663 |
12,386,000 |
9,162,000 |
6,970,869 |
| Operating Expenses |
9,191,000 |
9,614,843 |
13,042,000 |
11,476,000 |
9,063,279 |
| Operating Income |
-5,942,000 |
-4,902,156 |
-4,891,000 |
-474,000 |
-3,473,887 |
| Interest Expense |
454,000 |
53,397 |
10,000 |
-167,000 |
94,506 |
| Income Before Tax |
-6,122,000 |
-4,875,717 |
-4,875,000 |
-307,000 |
-1,791,691 |
| Income Tax Expense |
0 |
0 |
614,000 |
35,000 |
-891,914 |
| Net Income |
-6,122,000 |
-4,171,883 |
-5,489,000 |
-342,000 |
-899,777 |
| EPS |
-0.86 |
-0.66 |
-0.88 |
-0.06 |
-0.15 |
| EPS Diluted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Balance Sheet (Quarterly) |
2025-02-28 |
2024-02-29 |
2023-02-28 |
2022-02-28 |
| Cash and Cash Equivalents |
720,000 |
2,082,014 |
4,717,068,000 |
7,587,374 |
| Short Term Investments |
0 |
0 |
0 |
0 |
| Net Receivables |
3,480,000 |
2,718,899 |
2,173,468,000 |
2,713,122 |
| Inventory |
4,630,000 |
4,358,401 |
3,639,780,000 |
4,354,202 |
| Total Current Assets |
9,223,000 |
9,602,650 |
11,205,000 |
14,998,000 |
| Property Plant Equipment |
10,650,000 |
9,451,625 |
8,066,340,000 |
7,270,924 |
| Goodwill and Intangibles |
786,000 |
813,505 |
841,535,000 |
3,161,452 |
| Total Assets |
21,175,000 |
20,577,218 |
21,987,000 |
26,881,000 |
| Account Payables |
4,816,000 |
3,409,892 |
2,189,760,000 |
1,579,917 |
| Short Term Debt |
488,000 |
1,753,362 |
746,506,000 |
595,897 |
| Total Current Liabilities |
6,869,000 |
8,071,796 |
5,010,000 |
5,312,000 |
| Long Term Debt |
6,727,000 |
1,191,109 |
1,640,017,000 |
1,218,256 |
| Total Liabilities |
14,200,000 |
9,941,059 |
7,617,000 |
7,481,000 |
| Retained Earnings |
-5,388,000 |
734,149 |
4,906,032,000 |
10,586,810 |
| Total Shareholders Equity |
6,975,000 |
10,636,159 |
14,370,000 |
19,400,000 |
| Balance Sheet (Annual) |
2025-02-28 |
2024-02-29 |
2023-02-28 |
2022-02-28 |
2021-02-28 |
| Cash and Cash Equivalents |
720,000 |
2,082,014 |
4,717,068,000 |
7,587,374 |
5,633,279 |
| Short Term Investments |
0 |
0 |
0 |
0 |
0 |
| Net Receivables |
3,480,000 |
2,718,899 |
2,173,468,000 |
2,713,122 |
2,866,848 |
| Inventory |
4,630,000 |
4,358,401 |
3,639,780,000 |
4,354,202 |
4,062,885 |
| Total Current Assets |
9,223,000 |
9,602,650 |
11,205,000 |
14,998,000 |
12,776,823 |
| Property Plant Equipment |
10,650,000 |
9,451,625 |
8,066,340,000 |
7,270,924 |
7,077,606 |
| Goodwill and Intangibles |
786,000 |
813,505 |
841,535,000 |
3,161,452 |
3,645,411 |
| Total Assets |
21,175,000 |
20,577,218 |
21,987,000 |
26,881,000 |
24,951,152 |
| Account Payables |
4,816,000 |
3,409,892 |
2,189,760,000 |
1,579,917 |
1,297,211 |
| Short Term Debt |
488,000 |
1,753,362 |
746,506,000 |
595,897 |
682,348 |
| Total Current Liabilities |
6,869,000 |
8,071,796 |
5,010,000 |
5,312,000 |
3,780,320 |
| Long Term Debt |
6,727,000 |
1,191,109 |
1,640,017,000 |
1,218,256 |
1,278,354 |
| Total Liabilities |
14,200,000 |
9,941,059 |
7,617,000 |
7,481,000 |
5,983,583 |
| Retained Earnings |
-5,388,000 |
734,149 |
4,906,032,000 |
10,586,810 |
10,989,783 |
| Total Shareholders Equity |
6,975,000 |
10,636,159 |
14,370,000 |
19,400,000 |
18,967,569 |
| Cash Flow Statement (Quarterly) |
2025-02-28 |
2024-02-29 |
2023-02-28 |
2022-02-28 |
| Net Income |
-6,122,000 |
-4,875,717 |
-5,488,356 |
-341,697 |
| Depreciation & Amortization |
950,000 |
887,299 |
765,263 |
1,207,053 |
| Stock Based Compensation |
273,000 |
437,829 |
651,016 |
1,073,115 |
| Change in Working Capital |
-1,751,000 |
1,405,217 |
-100,343 |
950,193 |
| Operating Cash Flow |
-6,595,000 |
-2,434,947 |
-2,102,491 |
2,858,154 |
| Capital Expenditure |
-3,762,000 |
-3,017,473 |
-1,000,015 |
-947,690 |
| Investments |
-3,762,000 |
-3,017,473 |
-1,000,015 |
-947,690 |
| Investing Cash Flow |
-1,655,000 |
-1,450,107 |
-767,815 |
-604,998 |
| Debt Repayment |
4,750,000 |
1,250,000 |
0 |
0 |
| Common Stock Issued/Repurchased |
2,188,000 |
0 |
0 |
-237,785 |
| Dividends Paid |
0 |
0 |
0 |
-61,276 |
| Financing Cash Flow |
6,888,000 |
1,250,000 |
0 |
-299,061 |
| Free Cash Flow |
-10,357,000 |
-5,452,420 |
-3,102,506 |
1,910,464 |
| Net Change in Cash |
-1,362,000 |
-2,635,054 |
-2,870,306 |
1,954,095 |
| Cash Flow Statement (Annual) |
2025-02-28 |
2024-02-29 |
2023-02-28 |
2022-02-28 |
2021-02-28 |
| Net Income |
-6,122,000 |
-4,875,717 |
-5,488,356 |
-341,697 |
-899,777 |
| Depreciation & Amortization |
950,000 |
887,299 |
765,263 |
1,207,053 |
1,336,182 |
| Stock Based Compensation |
273,000 |
437,829 |
651,016 |
1,073,115 |
511,835 |
| Change in Working Capital |
-1,751,000 |
1,405,217 |
-100,343 |
950,193 |
-683,740 |
| Operating Cash Flow |
-6,595,000 |
-2,434,947 |
-2,102,491 |
2,858,154 |
67,346 |
| Capital Expenditure |
-3,762,000 |
-3,017,473 |
-1,000,015 |
-947,690 |
-253,540 |
| Investments |
-3,762,000 |
-3,017,473 |
-1,000,015 |
-947,690 |
-154,492 |
| Investing Cash Flow |
-1,655,000 |
-1,450,107 |
-767,815 |
-604,998 |
-70,994 |
| Debt Repayment |
4,750,000 |
1,250,000 |
0 |
0 |
0 |
| Common Stock Issued/Repurchased |
2,188,000 |
0 |
0 |
-237,785 |
0 |
| Dividends Paid |
0 |
0 |
0 |
-61,276 |
-722,344 |
| Financing Cash Flow |
6,888,000 |
1,250,000 |
0 |
-299,061 |
814,856 |
| Free Cash Flow |
-10,357,000 |
-5,452,420 |
-3,102,506 |
1,910,464 |
-186,194 |
| Net Change in Cash |
-1,362,000 |
-2,635,054 |
-2,870,306 |
1,954,095 |
811,208 |