{"ticker":"BMRA","downloaded_at":"2026-08-20","balance_sheet":{"2026-02-28":{"Ordinary Shares Number":3029444.0,"Share Issued":3029444.0,"Total Debt":193000.0,"Tangible Book Value":3086000.0,"Invested Capital":3317000.0,"Working Capital":2562000.0,"Net Tangible Assets":3086000.0,"Capital Lease Obligations":193000.0,"Common Stock Equity":3317000.0,"Total Capitalization":3317000.0,"Total Equity Gross Minority Interest":3317000.0,"Stockholders Equity":3317000.0,"Gains Losses Not Affecting Retained Earnings":-103000.0,"Other Equity Adjustments":-103000.0,"Retained Earnings":-55798000.0,"Additional Paid In Capital":58976000.0,"Capital Stock":242000.0,"Common Stock":242000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1561000.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Long Term Debt And Capital Lease Obligation":0.0,"Long Term Capital Lease Obligation":0.0,"Current Liabilities":1561000.0,"Current Deferred Liabilities":30000.0,"Current Deferred Revenue":30000.0,"Current Debt And Capital Lease Obligation":193000.0,"Current Capital Lease Obligation":193000.0,"Pensionand Other Post Retirement Benefit Plans Current":608000.0,"Payables And Accrued Expenses":730000.0,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":4878000.0,"Total Non Current Assets":755000.0,"Other Non Current Assets":89000.0,"Investments And Advances":165000.0,"Investmentin Financial Assets":165000.0,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":231000.0,"Other Intangible Assets":null,"Net PPE":270000.0,"Accumulated Depreciation":-1487000.0,"Gross PPE":1757000.0,"Other Properties":1757000.0,"Machinery Furniture Equipment":null,"Current Assets":4123000.0,"Other Current Assets":201000.0,"Prepaid Assets":null,"Inventory":1645000.0,"Inventories Adjustments Allowances":-398000.0,"Finished Goods":150000.0,"Work In Process":823000.0,"Raw Materials":1070000.0,"Receivables":941000.0,"Accounts Receivable":941000.0,"Allowance For Doubtful Accounts Receivable":-37000.0,"Gross Accounts Receivable":978000.0,"Cash Cash Equivalents And Short Term Investments":1336000.0,"Cash And Cash Equivalents":1336000.0},"2025-11-30":{"Ordinary Shares Number":2947966.0,"Share Issued":2947966.0,"Total Debt":284000.0,"Tangible Book Value":4216000.0,"Invested Capital":4435000.0,"Working Capital":3592000.0,"Net Tangible Assets":4216000.0,"Capital Lease Obligations":284000.0,"Common Stock Equity":4435000.0,"Total Capitalization":4435000.0,"Total Equity Gross Minority Interest":4435000.0,"Stockholders Equity":4435000.0,"Gains Losses Not Affecting Retained Earnings":-103000.0,"Other Equity Adjustments":-103000.0,"Retained Earnings":-54486000.0,"Additional Paid In Capital":58788000.0,"Capital Stock":236000.0,"Common Stock":236000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1599000.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Long Term Debt And Capital Lease Obligation":0.0,"Long Term Capital Lease Obligation":0.0,"Current Liabilities":1599000.0,"Current Deferred Liabilities":30000.0,"Current Deferred Revenue":30000.0,"Current Debt And Capital Lease Obligation":284000.0,"Current Capital Lease Obligation":284000.0,"Pensionand Other Post Retirement Benefit Plans Current":545000.0,"Payables And Accrued Expenses":740000.0,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":6034000.0,"Total Non Current Assets":843000.0,"Other Non Current Assets":90000.0,"Investments And Advances":165000.0,"Investmentin Financial Assets":165000.0,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":219000.0,"Other Intangible Assets":null,"Net PPE":369000.0,"Accumulated Depreciation":-1403000.0,"Gross PPE":1772000.0,"Other Properties":1772000.0,"Machinery Furniture Equipment":null,"Current Assets":5191000.0,"Other Current Assets":177000.0,"Prepaid Assets":null,"Inventory":1524000.0,"Inventories Adjustments Allowances":-434000.0,"Finished Goods":83000.0,"Work In Process":865000.0,"Raw Materials":1010000.0,"Receivables":947000.0,"Accounts Receivable":947000.0,"Allowance For Doubtful Accounts Receivable":-96000.0,"Gross Accounts Receivable":1043000.0,"Cash Cash Equivalents And Short Term Investments":2543000.0,"Cash And Cash Equivalents":2543000.0},"2025-08-31":{"Ordinary Shares Number":2815410.0,"Share Issued":2815410.0,"Total Debt":373000.0,"Tangible Book Value":4932000.0,"Invested Capital":5155000.0,"Working Capital":4206000.0,"Net Tangible Assets":4932000.0,"Capital Lease Obligations":373000.0,"Common Stock Equity":5155000.0,"Total Capitalization":5155000.0,"Total Equity Gross Minority Interest":5155000.0,"Stockholders Equity":5155000.0,"Gains Losses Not Affecting Retained Earnings":-102000.0,"Other Equity Adjustments":-102000.0,"Retained Earnings":-53166000.0,"Additional Paid In Capital":58198000.0,"Capital Stock":225000.0,"Common Stock":225000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1699000.0,"Total Non Current Liabilities Net Minority Interest":6000.0,"Long Term Debt And Capital Lease Obligation":6000.0,"Long Term Capital Lease Obligation":6000.0,"Current Liabilities":1693000.0,"Current Deferred Liabilities":54000.0,"Current Deferred Revenue":54000.0,"Current Debt And Capital Lease Obligation":367000.0,"Current Capital Lease Obligation":367000.0,"Pensionand Other Post Retirement Benefit Plans Current":591000.0,"Payables And Accrued Expenses":681000.0,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":6854000.0,"Total Non Current Assets":955000.0,"Other Non Current Assets":100000.0,"Investments And Advances":165000.0,"Investmentin Financial Assets":165000.0,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":223000.0,"Other Intangible Assets":null,"Net PPE":467000.0,"Accumulated Depreciation":-1320000.0,"Gross PPE":1787000.0,"Other Properties":1787000.0,"Machinery Furniture Equipment":null,"Current Assets":5899000.0,"Other Current Assets":168000.0,"Prepaid Assets":null,"Inventory":1473000.0,"Inventories Adjustments Allowances":-478000.0,"Finished Goods":159000.0,"Work In Process":816000.0,"Raw Materials":976000.0,"Receivables":1205000.0,"Accounts Receivable":1205000.0,"Allowance For Doubtful Accounts Receivable":-64000.0,"Gross Accounts Receivable":1269000.0,"Cash Cash Equivalents And Short Term Investments":3053000.0,"Cash And Cash Equivalents":3053000.0},"2025-05-31":{"Ordinary Shares Number":2546216.0,"Share Issued":2546216.0,"Total Debt":458000.0,"Tangible Book Value":3877000.0,"Invested Capital":4105000.0,"Working Capital":3135000.0,"Net Tangible Assets":3877000.0,"Capital Lease Obligations":458000.0,"Common Stock Equity":4105000.0,"Total Capitalization":4105000.0,"Total Equity Gross Minority Interest":4105000.0,"Stockholders Equity":4105000.0,"Gains Losses Not Affecting Retained Earnings":-105000.0,"Other Equity Adjustments":-105000.0,"Retained Earnings":-53168000.0,"Additional Paid In Capital":57175000.0,"Capital Stock":203000.0,"Common Stock":203000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1840000.0,"Total Non Current Liabilities Net Minority Interest":100000.0,"Long Term Debt And Capital Lease Obligation":100000.0,"Long Term Capital Lease Obligation":100000.0,"Current Liabilities":1740000.0,"Current Deferred Liabilities":55000.0,"Current Deferred Revenue":55000.0,"Current Debt And Capital Lease Obligation":358000.0,"Current Capital Lease Obligation":358000.0,"Pensionand Other Post Retirement Benefit Plans Current":655000.0,"Payables And Accrued Expenses":672000.0,"Current Accrued Expenses":377000.0,"Payables":295000.0,"Accounts Payable":295000.0,"Total Assets":5945000.0,"Total Non Current Assets":1070000.0,"Other Non Current Assets":113000.0,"Investments And Advances":165000.0,"Investmentin Financial Assets":165000.0,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":228000.0,"Other Intangible Assets":228000.0,"Net PPE":564000.0,"Accumulated Depreciation":-2683000.0,"Gross PPE":3247000.0,"Other Properties":3036000.0,"Machinery Furniture Equipment":211000.0,"Current Assets":4875000.0,"Other Current Assets":255000.0,"Prepaid Assets":null,"Inventory":1490000.0,"Inventories Adjustments Allowances":-471000.0,"Finished Goods":147000.0,"Work In Process":743000.0,"Raw Materials":1071000.0,"Receivables":731000.0,"Accounts Receivable":731000.0,"Allowance For Doubtful Accounts Receivable":-26000.0,"Gross Accounts Receivable":757000.0,"Cash Cash Equivalents And Short Term Investments":2399000.0,"Cash And Cash Equivalents":2399000.0},"2025-02-28":{"Ordinary Shares Number":2545750.0,"Share Issued":2545750.0,"Total Debt":543000.0,"Tangible Book Value":5300000.0,"Invested Capital":5534000.0,"Working Capital":4555000.0,"Net Tangible Assets":5300000.0,"Capital Lease Obligations":543000.0,"Common Stock Equity":5534000.0,"Total Capitalization":5534000.0,"Total Equity Gross Minority Interest":5534000.0,"Stockholders Equity":5534000.0,"Gains Losses Not Affecting Retained Earnings":-113000.0,"Other Equity Adjustments":-113000.0,"Retained Earnings":-51624000.0,"Additional Paid In Capital":55642000.0,"Capital Stock":1629000.0,"Common Stock":1629000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1842000.0,"Total Non Current Liabilities Net Minority Interest":193000.0,"Long Term Debt And Capital Lease Obligation":193000.0,"Long Term Capital Lease Obligation":193000.0,"Current Liabilities":1649000.0,"Current Deferred Liabilities":55000.0,"Current Deferred Revenue":55000.0,"Current Debt And Capital Lease Obligation":350000.0,"Current Capital Lease Obligation":350000.0,"Pensionand Other Post Retirement Benefit Plans Current":612000.0,"Payables And Accrued Expenses":632000.0,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":7376000.0,"Total Non Current Assets":1172000.0,"Other Non Current Assets":113000.0,"Investments And Advances":165000.0,"Investmentin Financial Assets":null,"Long Term Equity Investment":165000.0,"Investments In Other Ventures Under Equity Method":165000.0,"Goodwill And Other Intangible Assets":234000.0,"Other Intangible Assets":null,"Net PPE":660000.0,"Accumulated Depreciation":-2587000.0,"Gross PPE":3247000.0,"Other Properties":3247000.0,"Machinery Furniture Equipment":null,"Current Assets":6204000.0,"Other Current Assets":null,"Prepaid Assets":223000.0,"Inventory":1655000.0,"Inventories Adjustments Allowances":-422000.0,"Finished Goods":138000.0,"Work In Process":782000.0,"Raw Materials":1157000.0,"Receivables":1268000.0,"Accounts Receivable":1268000.0,"Allowance For Doubtful Accounts Receivable":-25000.0,"Gross Accounts Receivable":1293000.0,"Cash Cash Equivalents And Short Term Investments":3058000.0,"Cash And Cash Equivalents":3058000.0},"2024-11-30":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Long Term Equity Investment":165000.0,"Investments In Other Ventures Under Equity Method":165000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":458000.0,"Inventory":null,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-02-28":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-1193000.0,"Net Income From Continuing Operation Net Minority Interest":-1312000.0,"Reconciled Depreciation":105000.0,"Reconciled Cost Of Revenue":1031000.0,"EBITDA":-1193000.0,"EBIT":-1298000.0,"Net Interest Income":-6000.0,"Interest Expense":6000.0,"Interest Income":null,"Normalized Income":-1312000.0,"Net Income From Continuing And Discontinued Operation":-1312000.0,"Total Expenses":2285000.0,"Total Operating Income As Reported":-1298000.0,"Diluted Average Shares":3010308.0,"Basic Average Shares":3010308.0,"Diluted EPS":-0.44,"Basic EPS":-0.44,"Diluted NI Availto Com Stockholders":-1312000.0,"Net Income Common Stockholders":-1312000.0,"Net Income":-1312000.0,"Net Income Including Noncontrolling Interests":-1312000.0,"Net Income Continuous Operations":-1312000.0,"Tax Provision":8000.0,"Pretax Income":-1304000.0,"Net Non Operating Interest Income Expense":-6000.0,"Interest Expense Non Operating":6000.0,"Interest Income Non Operating":null,"Operating Income":-1298000.0,"Operating Expense":1254000.0,"Research And Development":178000.0,"Selling General And Administration":1076000.0,"Gross Profit":-44000.0,"Cost Of Revenue":1031000.0,"Total Revenue":987000.0,"Operating Revenue":987000.0},"2025-11-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-1270000.0,"Net Income From Continuing Operation Net Minority Interest":-1320000.0,"Reconciled Depreciation":103000.0,"Reconciled Cost Of Revenue":1159000.0,"EBITDA":-1270000.0,"EBIT":-1373000.0,"Net Interest Income":58000.0,"Interest Expense":null,"Interest Income":58000.0,"Normalized Income":-1320000.0,"Net Income From Continuing And Discontinued Operation":-1320000.0,"Total Expenses":2583000.0,"Total Operating Income As Reported":-1373000.0,"Diluted Average Shares":2908164.0,"Basic Average Shares":2908164.0,"Diluted EPS":-0.45,"Basic EPS":-0.45,"Diluted NI Availto Com Stockholders":-1320000.0,"Net Income Common Stockholders":-1320000.0,"Net Income":-1320000.0,"Net Income Including Noncontrolling Interests":-1320000.0,"Net Income Continuous Operations":-1320000.0,"Tax Provision":5000.0,"Pretax Income":-1315000.0,"Net Non Operating Interest Income Expense":58000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":58000.0,"Operating Income":-1373000.0,"Operating Expense":1424000.0,"Research And Development":193000.0,"Selling General And Administration":1231000.0,"Gross Profit":51000.0,"Cost Of Revenue":1159000.0,"Total Revenue":1210000.0,"Operating Revenue":1210000.0},"2025-08-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-1016000.0,"Net Income From Continuing Operation Net Minority Interest":2000.0,"Reconciled Depreciation":102000.0,"Reconciled Cost Of Revenue":956000.0,"EBITDA":-1016000.0,"EBIT":-1118000.0,"Net Interest Income":1123000.0,"Interest Expense":null,"Interest Income":1123000.0,"Normalized Income":2000.0,"Net Income From Continuing And Discontinued Operation":2000.0,"Total Expenses":2498000.0,"Total Operating Income As Reported":-1118000.0,"Diluted Average Shares":2638699.0,"Basic Average Shares":2638699.0,"Diluted EPS":0.0,"Basic EPS":0.0,"Diluted NI Availto Com Stockholders":2000.0,"Net Income Common Stockholders":2000.0,"Net Income":2000.0,"Net Income Including Noncontrolling Interests":2000.0,"Net Income Continuous Operations":2000.0,"Tax Provision":3000.0,"Pretax Income":5000.0,"Net Non Operating Interest Income Expense":1123000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":1123000.0,"Operating Income":-1118000.0,"Operating Expense":1542000.0,"Research And Development":212000.0,"Selling General And Administration":1330000.0,"Gross Profit":424000.0,"Cost Of Revenue":956000.0,"Total Revenue":1380000.0,"Operating Revenue":1380000.0},"2025-05-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-1460000.0,"Net Income From Continuing Operation Net Minority Interest":-1544000.0,"Reconciled Depreciation":104000.0,"Reconciled Cost Of Revenue":993000.0,"EBITDA":-1460000.0,"EBIT":-1564000.0,"Net Interest Income":25000.0,"Interest Expense":null,"Interest Income":25000.0,"Normalized Income":-1544000.0,"Net Income From Continuing And Discontinued Operation":-1544000.0,"Total Expenses":2313000.0,"Total Operating Income As Reported":-1564000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1544000.0,"Net Income Common Stockholders":-1544000.0,"Net Income":-1544000.0,"Net Income Including Noncontrolling Interests":-1544000.0,"Net Income Continuous Operations":-1544000.0,"Tax Provision":5000.0,"Pretax Income":-1539000.0,"Net Non Operating Interest Income Expense":25000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":25000.0,"Operating Income":-1564000.0,"Operating Expense":1320000.0,"Research And Development":252000.0,"Selling General And Administration":1068000.0,"Gross Profit":-244000.0,"Cost Of Revenue":993000.0,"Total Revenue":749000.0,"Operating Revenue":749000.0},"2025-02-28":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.003428,"Normalized EBITDA":-1111000.0,"Net Income From Continuing Operation Net Minority Interest":-1163000.0,"Reconciled Depreciation":99000.0,"Reconciled Cost Of Revenue":1100000.0,"EBITDA":-1111000.0,"EBIT":-1210000.0,"Net Interest Income":43000.0,"Interest Expense":null,"Interest Income":43000.0,"Normalized Income":-1163000.0,"Net Income From Continuing And Discontinued Operation":-1163000.0,"Total Expenses":2329000.0,"Total Operating Income As Reported":-1210000.0,"Diluted Average Shares":2398285.0,"Basic Average Shares":2398285.0,"Diluted EPS":-0.48,"Basic EPS":-0.48,"Diluted NI Availto Com Stockholders":-1163000.0,"Net Income Common Stockholders":-1163000.0,"Net Income":-1163000.0,"Net Income Including Noncontrolling Interests":-1163000.0,"Net Income Continuous Operations":-1163000.0,"Tax Provision":-4000.0,"Pretax Income":-1167000.0,"Net Non Operating Interest Income Expense":43000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":43000.0,"Operating Income":-1210000.0,"Operating Expense":1229000.0,"Research And Development":217000.0,"Selling General And Administration":1012000.0,"Gross Profit":19000.0,"Cost Of Revenue":1100000.0,"Total Revenue":1119000.0,"Operating Revenue":1119000.0},"2024-11-30":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":40000.0,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":2140179.0,"Basic Average Shares":2140179.0,"Diluted EPS":-0.06,"Basic EPS":-0.06,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":40000.0,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-02-28":{"Free Cash Flow":-1269000.0,"Issuance Of Capital Stock":63000.0,"Capital Expenditure":null,"Income Tax Paid Supplemental Data":8000.0,"End Cash Position":1336000.0,"Beginning Cash Position":2543000.0,"Effect Of Exchange Rate Changes":1000.0,"Changes In Cash":-1208000.0,"Financing Cash Flow":61000.0,"Cash Flow From Continuing Financing Activities":61000.0,"Net Other Financing Charges":-2000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":63000.0,"Common Stock Issuance":63000.0,"Investing Cash Flow":-19000.0,"Cash Flow From Continuing Investing Activities":-19000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":-19000.0,"Operating Cash Flow":-1250000.0,"Cash Flow From Continuing Operating Activities":-1250000.0,"Change In Working Capital":-83000.0,"Change In Other Working Capital":0.0,"Change In Other Current Liabilities":-90000.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":51000.0,"Change In Accrued Expense":63000.0,"Change In Payable":-12000.0,"Change In Account Payable":-12000.0,"Change In Prepaid Assets":-24000.0,"Change In Inventory":-84000.0,"Change In Receivables":64000.0,"Changes In Account Receivables":64000.0,"Stock Based Compensation":135000.0,"Provisionand Write Offof Assets":-95000.0,"Depreciation Amortization Depletion":105000.0,"Depreciation And Amortization":105000.0,"Depreciation":105000.0,"Net Income From Continuing Operations":-1312000.0},"2025-11-30":{"Free Cash Flow":-991000.0,"Issuance Of Capital Stock":493000.0,"Capital Expenditure":null,"Income Tax Paid Supplemental Data":6000.0,"End Cash Position":2543000.0,"Beginning Cash Position":3053000.0,"Effect Of Exchange Rate Changes":-1000.0,"Changes In Cash":-509000.0,"Financing Cash Flow":482000.0,"Cash Flow From Continuing Financing Activities":482000.0,"Net Other Financing Charges":-11000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":493000.0,"Common Stock Issuance":493000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":-991000.0,"Cash Flow From Continuing Operating Activities":-991000.0,"Change In Working Capital":121000.0,"Change In Other Working Capital":-24000.0,"Change In Other Current Liabilities":-89000.0,"Change In Other Current Assets":11000.0,"Change In Payables And Accrued Expense":13000.0,"Change In Accrued Expense":-47000.0,"Change In Payable":60000.0,"Change In Account Payable":60000.0,"Change In Prepaid Assets":-9000.0,"Change In Inventory":-8000.0,"Change In Receivables":227000.0,"Changes In Account Receivables":227000.0,"Stock Based Compensation":117000.0,"Provisionand Write Offof Assets":-12000.0,"Depreciation Amortization Depletion":103000.0,"Depreciation And Amortization":103000.0,"Depreciation":103000.0,"Net Income From Continuing Operations":-1320000.0},"2025-08-31":{"Free Cash Flow":-268000.0,"Issuance Of Capital Stock":939000.0,"Capital Expenditure":null,"Income Tax Paid Supplemental Data":3000.0,"End Cash Position":3053000.0,"Beginning Cash Position":2399000.0,"Effect Of Exchange Rate Changes":2000.0,"Changes In Cash":652000.0,"Financing Cash Flow":920000.0,"Cash Flow From Continuing Financing Activities":920000.0,"Net Other Financing Charges":-19000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":939000.0,"Common Stock Issuance":939000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":-268000.0,"Cash Flow From Continuing Operating Activities":-268000.0,"Change In Working Capital":-550000.0,"Change In Other Working Capital":-1000.0,"Change In Other Current Liabilities":-86000.0,"Change In Other Current Assets":5000.0,"Change In Payables And Accrued Expense":-53000.0,"Change In Accrued Expense":-63000.0,"Change In Payable":10000.0,"Change In Account Payable":10000.0,"Change In Prepaid Assets":87000.0,"Change In Inventory":10000.0,"Change In Receivables":-512000.0,"Changes In Account Receivables":-512000.0,"Stock Based Compensation":133000.0,"Provisionand Write Offof Assets":45000.0,"Depreciation Amortization Depletion":102000.0,"Depreciation And Amortization":102000.0,"Depreciation":102000.0,"Net Income From Continuing Operations":2000.0},"2025-05-31":{"Free Cash Flow":-661000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Income Tax Paid Supplemental Data":10000.0,"End Cash Position":2400000.0,"Beginning Cash Position":3058000.0,"Effect Of Exchange Rate Changes":8000.0,"Changes In Cash":-666000.0,"Financing Cash Flow":-5000.0,"Cash Flow From Continuing Financing Activities":-5000.0,"Net Other Financing Charges":-4000.0,"Proceeds From Stock Option Exercised":-1000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Capital Expenditure Reported":0.0,"Operating Cash Flow":-661000.0,"Cash Flow From Continuing Operating Activities":-661000.0,"Change In Working Capital":629000.0,"Change In Other Working Capital":8000.0,"Change In Other Current Liabilities":-85000.0,"Change In Other Current Assets":2000.0,"Change In Payables And Accrued Expense":84000.0,"Change In Accrued Expense":44000.0,"Change In Payable":40000.0,"Change In Account Payable":40000.0,"Change In Prepaid Assets":-32000.0,"Change In Inventory":116000.0,"Change In Receivables":536000.0,"Changes In Account Receivables":536000.0,"Stock Based Compensation":108000.0,"Provisionand Write Offof Assets":42000.0,"Depreciation Amortization Depletion":104000.0,"Depreciation And Amortization":104000.0,"Depreciation":104000.0,"Net Income From Continuing Operations":-1544000.0},"2025-02-28":{"Free Cash Flow":-1049000.0,"Issuance Of Capital Stock":1751000.0,"Capital Expenditure":-4000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":3058000.0,"Beginning Cash Position":2372000.0,"Effect Of Exchange Rate Changes":-1000.0,"Changes In Cash":687000.0,"Financing Cash Flow":1736000.0,"Cash Flow From Continuing Financing Activities":1736000.0,"Net Other Financing Charges":-31000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":1751000.0,"Common Stock Issuance":1751000.0,"Investing Cash Flow":-4000.0,"Cash Flow From Continuing Investing Activities":-4000.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Capital Expenditure Reported":-4000.0,"Operating Cash Flow":-1045000.0,"Cash Flow From Continuing Operating Activities":-1045000.0,"Change In Working Capital":-53000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-83000.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":-205000.0,"Change In Accrued Expense":11000.0,"Change In Payable":-216000.0,"Change In Account Payable":-216000.0,"Change In Prepaid Assets":24000.0,"Change In Inventory":181000.0,"Change In Receivables":60000.0,"Changes In Account Receivables":60000.0,"Stock Based Compensation":120000.0,"Provisionand Write Offof Assets":-48000.0,"Depreciation Amortization Depletion":99000.0,"Depreciation And Amortization":99000.0,"Depreciation":99000.0,"Net Income From Continuing Operations":-1163000.0},"2024-11-30":{"Free Cash Flow":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Investing Cash Flow":-33000.0,"Cash Flow From Continuing Investing Activities":-33000.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}