{"ticker":"MSS","downloaded_at":"2026-08-20","balance_sheet":{"2026-01-31":{"Ordinary Shares Number":2615561.0,"Share Issued":2615561.0,"Net Debt":8621265.0,"Total Debt":47496378.0,"Tangible Book Value":-14179264.0,"Invested Capital":17844296.0,"Working Capital":-6214635.0,"Net Tangible Assets":-14179264.0,"Capital Lease Obligations":37356155.0,"Common Stock Equity":7704073.0,"Total Capitalization":14991577.0,"Total Equity Gross Minority Interest":7560203.0,"Minority Interest":-143870.0,"Stockholders Equity":7704073.0,"Retained Earnings":-13372174.0,"Additional Paid In Capital":21073631.0,"Capital Stock":2616.0,"Common Stock":2616.0,"Total Liabilities Net Minority Interest":64528539.0,"Total Non Current Liabilities Net Minority Interest":45740596.0,"Other Non Current Liabilities":126512.0,"Derivative Product Liabilities":3278000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":1159739.0,"Non Current Deferred Taxes Liabilities":1159739.0,"Long Term Debt And Capital Lease Obligation":41176345.0,"Long Term Capital Lease Obligation":33888841.0,"Long Term Debt":7287504.0,"Current Liabilities":18787943.0,"Other Current Liabilities":null,"Current Deferred Liabilities":591454.0,"Current Deferred Revenue":591454.0,"Current Debt And Capital Lease Obligation":6320033.0,"Current Capital Lease Obligation":3467314.0,"Current Debt":2852719.0,"Other Current Borrowings":1758571.0,"Line Of Credit":1094148.0,"Current Notes Payable":null,"Payables And Accrued Expenses":11876456.0,"Current Accrued Expenses":2377691.0,"Interest Payable":116153.0,"Payables":9498765.0,"Other Payable":376106.0,"Dueto Related Parties Current":785052.0,"Total Tax Payable":1051251.0,"Income Tax Payable":931053.0,"Accounts Payable":7286356.0,"Total Assets":72088742.0,"Total Non Current Assets":59515434.0,"Other Non Current Assets":1054759.0,"Non Current Prepaid Assets":856008.0,"Investments And Advances":162665.0,"Long Term Equity Investment":162665.0,"Investments In Other Ventures Under Equity Method":162665.0,"Goodwill And Other Intangible Assets":21883337.0,"Other Intangible Assets":7000488.0,"Goodwill":14882849.0,"Net PPE":35558665.0,"Accumulated Depreciation":-8509939.0,"Gross PPE":44068604.0,"Leases":1943329.0,"Other Properties":38266111.0,"Machinery Furniture Equipment":3859164.0,"Properties":0.0,"Current Assets":12573308.0,"Assets Held For Sale Current":0.0,"Prepaid Assets":3509321.0,"Inventory":5625140.0,"Finished Goods":5625140.0,"Receivables":1919889.0,"Other Receivables":1151021.0,"Duefrom Related Parties Current":109899.0,"Accounts Receivable":658969.0,"Allowance For Doubtful Accounts Receivable":-29493.0,"Gross Accounts Receivable":688462.0,"Cash Cash Equivalents And Short Term Investments":1518958.0,"Cash And Cash Equivalents":1518958.0,"Cash Financial":1518958.0},"2025-10-31":{"Ordinary Shares Number":2446965.0,"Share Issued":2446965.0,"Net Debt":9106100.0,"Total Debt":48245731.0,"Tangible Book Value":-10404844.0,"Invested Capital":22089744.0,"Working Capital":-4189312.0,"Net Tangible Assets":-10404844.0,"Capital Lease Obligations":37774254.0,"Common Stock Equity":11618267.0,"Total Capitalization":19273664.0,"Total Equity Gross Minority Interest":11471765.0,"Minority Interest":-146502.0,"Stockholders Equity":11618267.0,"Retained Earnings":-8157498.0,"Additional Paid In Capital":19773318.0,"Capital Stock":2447.0,"Common Stock":2447.0,"Total Liabilities Net Minority Interest":63967446.0,"Total Non Current Liabilities Net Minority Interest":45642348.0,"Other Non Current Liabilities":130028.0,"Derivative Product Liabilities":2462150.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":1068339.0,"Non Current Deferred Taxes Liabilities":1068339.0,"Long Term Debt And Capital Lease Obligation":41981831.0,"Long Term Capital Lease Obligation":34326434.0,"Long Term Debt":7655397.0,"Current Liabilities":18325098.0,"Other Current Liabilities":null,"Current Deferred Liabilities":631610.0,"Current Deferred Revenue":631610.0,"Current Debt And Capital Lease Obligation":6263900.0,"Current Capital Lease Obligation":3447820.0,"Current Debt":2816080.0,"Other Current Borrowings":1755048.0,"Line Of Credit":1061032.0,"Current Notes Payable":null,"Payables And Accrued Expenses":11429588.0,"Current Accrued Expenses":1341230.0,"Interest Payable":53610.0,"Payables":10088358.0,"Other Payable":202908.0,"Dueto Related Parties Current":756894.0,"Total Tax Payable":1124420.0,"Income Tax Payable":1006967.0,"Accounts Payable":8004136.0,"Total Assets":75439211.0,"Total Non Current Assets":61303425.0,"Other Non Current Assets":2037096.0,"Non Current Prepaid Assets":856008.0,"Investments And Advances":237665.0,"Long Term Equity Investment":237665.0,"Investments In Other Ventures Under Equity Method":237665.0,"Goodwill And Other Intangible Assets":22023111.0,"Other Intangible Assets":7140262.0,"Goodwill":14882849.0,"Net PPE":36149545.0,"Accumulated Depreciation":-8447515.0,"Gross PPE":44597060.0,"Leases":1930236.0,"Other Properties":38787440.0,"Machinery Furniture Equipment":3879384.0,"Properties":0.0,"Current Assets":14135786.0,"Assets Held For Sale Current":0.0,"Prepaid Assets":2852157.0,"Inventory":6121836.0,"Finished Goods":6121836.0,"Receivables":3796416.0,"Other Receivables":981887.0,"Duefrom Related Parties Current":214899.0,"Accounts Receivable":2599630.0,"Allowance For Doubtful Accounts Receivable":-29493.0,"Gross Accounts Receivable":2629123.0,"Cash Cash Equivalents And Short Term Investments":1365377.0,"Cash And Cash Equivalents":1365377.0,"Cash Financial":1365377.0},"2025-07-31":{"Ordinary Shares Number":1969047.0,"Share Issued":1969047.0,"Net Debt":8872365.0,"Total Debt":48125281.0,"Tangible Book Value":-12037150.0,"Invested Capital":20068903.0,"Working Capital":-9783759.0,"Net Tangible Assets":-12037150.0,"Capital Lease Obligations":38182114.0,"Common Stock Equity":10125736.0,"Total Capitalization":13681396.0,"Total Equity Gross Minority Interest":9983378.0,"Minority Interest":-142358.0,"Stockholders Equity":10125736.0,"Retained Earnings":-3189756.0,"Additional Paid In Capital":13313523.0,"Capital Stock":1969.0,"Common Stock":1969.0,"Total Liabilities Net Minority Interest":63356376.0,"Total Non Current Liabilities Net Minority Interest":40236669.0,"Other Non Current Liabilities":130028.0,"Derivative Product Liabilities":694326.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":1100377.0,"Non Current Deferred Taxes Liabilities":1100377.0,"Long Term Debt And Capital Lease Obligation":38311938.0,"Long Term Capital Lease Obligation":34756278.0,"Long Term Debt":3555660.0,"Current Liabilities":23119707.0,"Other Current Liabilities":null,"Current Deferred Liabilities":675428.0,"Current Deferred Revenue":675428.0,"Current Debt And Capital Lease Obligation":9813343.0,"Current Capital Lease Obligation":3425836.0,"Current Debt":6387507.0,"Other Current Borrowings":4947307.0,"Line Of Credit":1440200.0,"Current Notes Payable":null,"Payables And Accrued Expenses":12630936.0,"Current Accrued Expenses":1486053.0,"Interest Payable":225775.0,"Payables":11144883.0,"Other Payable":400307.0,"Dueto Related Parties Current":512824.0,"Total Tax Payable":1182331.0,"Income Tax Payable":1065488.0,"Accounts Payable":9049421.0,"Total Assets":73339754.0,"Total Non Current Assets":60003806.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":856008.0,"Investments And Advances":237665.0,"Long Term Equity Investment":237665.0,"Investments In Other Ventures Under Equity Method":237665.0,"Goodwill And Other Intangible Assets":22162886.0,"Other Intangible Assets":7280037.0,"Goodwill":14882849.0,"Net PPE":36747247.0,"Accumulated Depreciation":-8366530.0,"Gross PPE":45113777.0,"Leases":1930236.0,"Other Properties":39304157.0,"Machinery Furniture Equipment":3879384.0,"Properties":0.0,"Current Assets":13335948.0,"Assets Held For Sale Current":0.0,"Prepaid Assets":2640046.0,"Inventory":5890473.0,"Finished Goods":5890473.0,"Receivables":3734627.0,"Other Receivables":734644.0,"Duefrom Related Parties Current":138995.0,"Accounts Receivable":2860988.0,"Allowance For Doubtful Accounts Receivable":-29493.0,"Gross Accounts Receivable":2890481.0,"Cash Cash Equivalents And Short Term Investments":1070802.0,"Cash And Cash Equivalents":1070802.0,"Cash Financial":1070802.0},"2025-04-30":{"Ordinary Shares Number":1969047.0,"Share Issued":1969047.0,"Net Debt":9513596.0,"Total Debt":51239036.0,"Tangible Book Value":-10635392.0,"Invested Capital":21956225.0,"Working Capital":-9821463.0,"Net Tangible Assets":-10635392.0,"Capital Lease Obligations":40950080.0,"Common Stock Equity":11667269.0,"Total Capitalization":15560272.0,"Total Equity Gross Minority Interest":11640029.0,"Minority Interest":-27240.0,"Stockholders Equity":11667269.0,"Retained Earnings":-1648223.0,"Additional Paid In Capital":13313523.0,"Capital Stock":1969.0,"Common Stock":1969.0,"Total Liabilities Net Minority Interest":65722860.0,"Total Non Current Liabilities Net Minority Interest":42976262.0,"Other Non Current Liabilities":131228.0,"Derivative Product Liabilities":1004230.0,"Tradeand Other Payables Non Current":131228.0,"Non Current Deferred Liabilities":1183914.0,"Non Current Deferred Taxes Liabilities":1183914.0,"Long Term Debt And Capital Lease Obligation":40656890.0,"Long Term Capital Lease Obligation":36763887.0,"Long Term Debt":3893003.0,"Current Liabilities":22746598.0,"Other Current Liabilities":null,"Current Deferred Liabilities":701929.0,"Current Deferred Revenue":701929.0,"Current Debt And Capital Lease Obligation":10582146.0,"Current Capital Lease Obligation":4186193.0,"Current Debt":6395953.0,"Other Current Borrowings":4949306.0,"Line Of Credit":1446647.0,"Current Notes Payable":4887094.0,"Payables And Accrued Expenses":11462523.0,"Current Accrued Expenses":1271714.0,"Interest Payable":186076.0,"Payables":10190809.0,"Other Payable":339681.0,"Dueto Related Parties Current":512824.0,"Total Tax Payable":815676.0,"Income Tax Payable":661408.0,"Accounts Payable":8522628.0,"Total Assets":77362889.0,"Total Non Current Assets":64437754.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":956008.0,"Investments And Advances":1086158.0,"Long Term Equity Investment":1086158.0,"Investments In Other Ventures Under Equity Method":1086158.0,"Goodwill And Other Intangible Assets":22302661.0,"Other Intangible Assets":7419812.0,"Goodwill":14882849.0,"Net PPE":40092927.0,"Accumulated Depreciation":-8810606.0,"Gross PPE":48903533.0,"Leases":2386693.0,"Other Properties":42575332.0,"Machinery Furniture Equipment":3941508.0,"Properties":0.0,"Current Assets":12925135.0,"Assets Held For Sale Current":null,"Prepaid Assets":2439482.0,"Inventory":5754924.0,"Finished Goods":5754924.0,"Receivables":3955369.0,"Other Receivables":694943.0,"Duefrom Related Parties Current":128995.0,"Accounts Receivable":3131431.0,"Allowance For Doubtful Accounts Receivable":-29493.0,"Gross Accounts Receivable":3160924.0,"Cash Cash Equivalents And Short Term Investments":775360.0,"Cash And Cash Equivalents":775360.0,"Cash Financial":775360.0},"2025-01-31":{"Ordinary Shares Number":1969047.0,"Share Issued":1969047.0,"Net Debt":11657754.0,"Total Debt":53611868.0,"Tangible Book Value":-12562073.0,"Invested Capital":24057771.0,"Working Capital":-11501740.0,"Net Tangible Assets":-12562073.0,"Capital Lease Obligations":41508757.0,"Common Stock Equity":11954660.0,"Total Capitalization":17183014.0,"Total Equity Gross Minority Interest":12016016.0,"Minority Interest":61356.0,"Stockholders Equity":11954660.0,"Retained Earnings":-1360832.0,"Additional Paid In Capital":13313523.0,"Capital Stock":1969.0,"Common Stock":1969.0,"Total Liabilities Net Minority Interest":70726863.0,"Total Non Current Liabilities Net Minority Interest":43919029.0,"Other Non Current Liabilities":2782378.0,"Derivative Product Liabilities":null,"Tradeand Other Payables Non Current":131228.0,"Non Current Deferred Liabilities":1213972.0,"Non Current Deferred Taxes Liabilities":1213972.0,"Long Term Debt And Capital Lease Obligation":42573829.0,"Long Term Capital Lease Obligation":37345475.0,"Long Term Debt":5228354.0,"Current Liabilities":26807834.0,"Other Current Liabilities":5509630.0,"Current Deferred Liabilities":769739.0,"Current Deferred Revenue":769739.0,"Current Debt And Capital Lease Obligation":11038039.0,"Current Capital Lease Obligation":4163282.0,"Current Debt":6874757.0,"Other Current Borrowings":5576329.0,"Line Of Credit":1298428.0,"Current Notes Payable":5509630.0,"Payables And Accrued Expenses":15000056.0,"Current Accrued Expenses":1157773.0,"Interest Payable":136388.0,"Payables":13842283.0,"Other Payable":229275.0,"Dueto Related Parties Current":645999.0,"Total Tax Payable":1858378.0,"Income Tax Payable":1663153.0,"Accounts Payable":11108631.0,"Total Assets":82742879.0,"Total Non Current Assets":67436785.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":958208.0,"Investments And Advances":1097798.0,"Long Term Equity Investment":1097798.0,"Investments In Other Ventures Under Equity Method":1097798.0,"Goodwill And Other Intangible Assets":24516733.0,"Other Intangible Assets":7559586.0,"Goodwill":16957147.0,"Net PPE":40864046.0,"Accumulated Depreciation":-8694490.0,"Gross PPE":49558536.0,"Leases":2383628.0,"Other Properties":43233400.0,"Machinery Furniture Equipment":3941508.0,"Properties":0.0,"Current Assets":15306094.0,"Assets Held For Sale Current":null,"Prepaid Assets":2994998.0,"Inventory":10656915.0,"Finished Goods":10656915.0,"Receivables":1208824.0,"Other Receivables":598689.0,"Duefrom Related Parties Current":98995.0,"Accounts Receivable":511140.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":445357.0,"Cash And Cash Equivalents":445357.0,"Cash Financial":null}},"income_stmt":{"2026-01-31":{"Tax Effect Of Unusual Items":-789772.4,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-2248706.0,"Total Unusual Items":-1974431.0,"Total Unusual Items Excluding Goodwill":-1974431.0,"Net Income From Continuing Operation Net Minority Interest":-5214477.0,"Reconciled Depreciation":219482.0,"Reconciled Cost Of Revenue":22002534.0,"EBITDA":-4223137.0,"EBIT":-4442619.0,"Net Interest Income":-718833.0,"Interest Expense":718833.0,"Normalized Income":-4029818.4,"Net Income From Continuing And Discontinued Operation":-5214676.0,"Total Expenses":32363073.0,"Total Operating Income As Reported":-2818173.0,"Diluted Average Shares":3646684.0,"Basic Average Shares":2530528.0,"Diluted EPS":-2.1,"Basic EPS":-2.1,"Diluted NI Availto Com Stockholders":-5214676.0,"Net Income Common Stockholders":-5214676.0,"Net Income":-5214676.0,"Minority Interests":-2632.0,"Net Income Including Noncontrolling Interests":-5212044.0,"Net Income Discontinuous Operations":-199.0,"Net Income Continuous Operations":-5211845.0,"Tax Provision":50393.0,"Pretax Income":-5161452.0,"Other Income Expense":-1624446.0,"Other Non Operating Income Expenses":424985.0,"Special Income Charges":null,"Write Off":null,"Earnings From Equity Interest":-75000.0,"Gain On Sale Of Security":-1974431.0,"Net Non Operating Interest Income Expense":-718833.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":718833.0,"Operating Income":-2818173.0,"Operating Expense":10360539.0,"Selling General And Administration":10360539.0,"Selling And Marketing Expense":4360369.0,"General And Administrative Expense":6000170.0,"Other Gand A":6000170.0,"Gross Profit":7542366.0,"Cost Of Revenue":22002534.0,"Total Revenue":29544900.0,"Operating Revenue":29544900.0},"2025-10-31":{"Tax Effect Of Unusual Items":-15360.038918,"Tax Rate For Calcs":0.016726,"Normalized EBITDA":-3542201.0,"Total Unusual Items":-918318.0,"Total Unusual Items Excluding Goodwill":-918318.0,"Net Income From Continuing Operation Net Minority Interest":-5208779.0,"Reconciled Depreciation":220760.0,"Reconciled Cost Of Revenue":21172664.0,"EBITDA":-4460519.0,"EBIT":-4681279.0,"Net Interest Income":-620320.0,"Interest Expense":620320.0,"Normalized Income":-4305821.038918,"Net Income From Continuing And Discontinued Operation":-4967742.0,"Total Expenses":28981522.0,"Total Operating Income As Reported":-1357019.0,"Diluted Average Shares":2552156.0,"Basic Average Shares":2130085.0,"Diluted EPS":-2.3,"Basic EPS":-2.3,"Diluted NI Availto Com Stockholders":-4967742.0,"Net Income Common Stockholders":-4967742.0,"Net Income":-4967742.0,"Minority Interests":4144.0,"Net Income Including Noncontrolling Interests":-4971886.0,"Net Income Discontinuous Operations":241037.0,"Net Income Continuous Operations":-5212923.0,"Tax Provision":-88676.0,"Pretax Income":-5301599.0,"Other Income Expense":-3324260.0,"Other Non Operating Income Expenses":-2405942.0,"Special Income Charges":0.0,"Write Off":0.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":-918318.0,"Net Non Operating Interest Income Expense":-620320.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":620320.0,"Operating Income":-1357019.0,"Operating Expense":7808858.0,"Selling General And Administration":7808858.0,"Selling And Marketing Expense":4797906.0,"General And Administrative Expense":3010952.0,"Other Gand A":3010952.0,"Gross Profit":6451839.0,"Cost Of Revenue":21172664.0,"Total Revenue":27624503.0,"Operating Revenue":27624503.0},"2025-07-31":{"Tax Effect Of Unusual Items":-113103.69,"Tax Rate For Calcs":0.21,"Normalized EBITDA":943563.0,"Total Unusual Items":-538589.0,"Total Unusual Items Excluding Goodwill":-538589.0,"Net Income From Continuing Operation Net Minority Interest":-716034.0,"Reconciled Depreciation":220759.0,"Reconciled Cost Of Revenue":20606000.0,"EBITDA":404974.0,"EBIT":184215.0,"Net Interest Income":-652409.0,"Interest Expense":null,"Normalized Income":-290548.69,"Net Income From Continuing And Discontinued Operation":-1541533.0,"Total Expenses":26980919.0,"Total Operating Income As Reported":184215.0,"Diluted Average Shares":2186438.0,"Basic Average Shares":1969047.0,"Diluted EPS":-0.8,"Basic EPS":-0.8,"Diluted NI Availto Com Stockholders":-1541533.0,"Net Income Common Stockholders":-1541533.0,"Net Income":-1541533.0,"Minority Interests":115118.0,"Net Income Including Noncontrolling Interests":-1656651.0,"Net Income Discontinuous Operations":-825499.0,"Net Income Continuous Operations":-831152.0,"Tax Provision":320543.0,"Pretax Income":-510609.0,"Other Income Expense":-42415.0,"Other Non Operating Income Expenses":496174.0,"Special Income Charges":-848493.0,"Write Off":848493.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":309904.0,"Net Non Operating Interest Income Expense":-652409.0,"Total Other Finance Cost":652409.0,"Interest Expense Non Operating":null,"Operating Income":184215.0,"Operating Expense":6374919.0,"Selling General And Administration":6374919.0,"Selling And Marketing Expense":4767089.0,"General And Administrative Expense":1607830.0,"Other Gand A":1607830.0,"Gross Profit":6559134.0,"Cost Of Revenue":20606000.0,"Total Revenue":27165134.0,"Operating Revenue":27165134.0},"2025-04-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-4208576.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-287389.0,"Reconciled Depreciation":255892.0,"Reconciled Cost Of Revenue":27015461.0,"EBITDA":-4208576.0,"EBIT":-4464468.0,"Net Interest Income":-473069.0,"Interest Expense":null,"Normalized Income":-287389.0,"Net Income From Continuing And Discontinued Operation":-287389.0,"Total Expenses":34084664.0,"Total Operating Income As Reported":-4685711.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-287389.0,"Net Income Common Stockholders":-287389.0,"Net Income":-287389.0,"Minority Interests":88598.0,"Net Income Including Noncontrolling Interests":-375987.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-375987.0,"Tax Provision":-1033751.0,"Pretax Income":-1409738.0,"Other Income Expense":3749042.0,"Other Non Operating Income Expenses":358694.0,"Special Income Charges":null,"Write Off":null,"Earnings From Equity Interest":-11640.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-473069.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Operating Income":-4685711.0,"Operating Expense":7069203.0,"Selling General And Administration":7069203.0,"Selling And Marketing Expense":4602155.0,"General And Administrative Expense":2467048.0,"Other Gand A":2467048.0,"Gross Profit":2383492.0,"Cost Of Revenue":27015461.0,"Total Revenue":29398953.0,"Operating Revenue":29398953.0},"2025-01-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":1595855.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":1112544.0,"Reconciled Depreciation":252050.0,"Reconciled Cost Of Revenue":25273639.0,"EBITDA":1595855.0,"EBIT":1343805.0,"Net Interest Income":-264778.0,"Interest Expense":264778.0,"Normalized Income":1112544.0,"Net Income From Continuing And Discontinued Operation":1011763.0,"Total Expenses":31133721.0,"Total Operating Income As Reported":1186209.0,"Diluted Average Shares":1969047.0,"Basic Average Shares":1969047.0,"Diluted EPS":0.505404,"Basic EPS":0.505404,"Diluted NI Availto Com Stockholders":1011763.0,"Net Income Common Stockholders":1011763.0,"Net Income":1011763.0,"Minority Interests":16598.0,"Net Income Including Noncontrolling Interests":995165.0,"Net Income Discontinuous Operations":-100781.0,"Net Income Continuous Operations":1095946.0,"Tax Provision":-16919.0,"Pretax Income":1079027.0,"Other Income Expense":157596.0,"Other Non Operating Income Expenses":228619.0,"Special Income Charges":null,"Write Off":null,"Earnings From Equity Interest":-71023.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-264778.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":264778.0,"Operating Income":1186209.0,"Operating Expense":5860082.0,"Selling General And Administration":5860082.0,"Selling And Marketing Expense":4409767.0,"General And Administrative Expense":1450315.0,"Other Gand A":1450315.0,"Gross Profit":7046291.0,"Cost Of Revenue":25273639.0,"Total Revenue":32319930.0,"Operating Revenue":32319930.0}},"cashflow":{"2026-01-31":{"Free Cash Flow":652252.0,"Repayment Of Debt":-180268.0,"Issuance Of Debt":19096.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-896017.0,"Interest Paid Supplemental Data":94877.0,"Income Tax Paid Supplemental Data":34907.0,"End Cash Position":1518958.0,"Beginning Cash Position":1365377.0,"Changes In Cash":153581.0,"Financing Cash Flow":-513671.0,"Cash Flow From Continuing Financing Activities":-513671.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-513671.0,"Net Short Term Debt Issuance":6172738.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-6686409.0,"Long Term Debt Payments":-6705505.0,"Long Term Debt Issuance":19096.0,"Investing Cash Flow":-881017.0,"Cash Flow From Continuing Investing Activities":-881017.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-882404.0,"Purchase Of Intangibles":-882404.0,"Net PPE Purchase And Sale":1387.0,"Purchase Of PPE":-13613.0,"Operating Cash Flow":1548269.0,"Cash Flow From Continuing Operating Activities":1548269.0,"Change In Working Capital":251245.0,"Change In Other Working Capital":-40156.0,"Change In Other Current Liabilities":103229.0,"Change In Payables And Accrued Expense":446000.0,"Change In Accrued Expense":1215056.0,"Change In Payable":-769056.0,"Change In Account Payable":-689626.0,"Change In Tax Payable":-75914.0,"Change In Income Tax Payable":-75914.0,"Change In Prepaid Assets":-657164.0,"Change In Inventory":527809.0,"Change In Receivables":-128473.0,"Changes In Account Receivables":40661.0,"Other Non Cash Items":-2132268.0,"Stock Based Compensation":846325.0,"Asset Impairment Charge":2090564.0,"Deferred Tax":91400.0,"Deferred Income Tax":91400.0,"Depreciation Amortization Depletion":219482.0,"Depreciation And Amortization":219482.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":3750502.0,"Gain Loss On Investment Securities":3762045.0,"Gain Loss On Sale Of PPE":-11543.0,"Net Income From Continuing Operations":-5212044.0},"2025-10-31":{"Free Cash Flow":-3760276.0,"Repayment Of Debt":-6045596.0,"Issuance Of Debt":10094000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-2037096.0,"Interest Paid Supplemental Data":254387.0,"Income Tax Paid Supplemental Data":1884.0,"End Cash Position":1365377.0,"Beginning Cash Position":1070802.0,"Changes In Cash":294575.0,"Financing Cash Flow":4054851.0,"Cash Flow From Continuing Financing Activities":4054851.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":4054851.0,"Net Short Term Debt Issuance":-6518790.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":10573641.0,"Long Term Debt Payments":479641.0,"Long Term Debt Issuance":10094000.0,"Investing Cash Flow":-2037096.0,"Cash Flow From Continuing Investing Activities":-2037096.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-1723180.0,"Cash Flow From Continuing Operating Activities":-1723180.0,"Change In Working Capital":-1073755.0,"Change In Other Working Capital":-43818.0,"Change In Other Current Liabilities":108857.0,"Change In Payables And Accrued Expense":-703352.0,"Change In Accrued Expense":-109501.0,"Change In Payable":-593851.0,"Change In Account Payable":-535330.0,"Change In Tax Payable":-58521.0,"Change In Income Tax Payable":-58521.0,"Change In Prepaid Assets":-212111.0,"Change In Inventory":-237446.0,"Change In Receivables":14115.0,"Changes In Account Receivables":261358.0,"Other Non Cash Items":3016011.0,"Stock Based Compensation":null,"Asset Impairment Charge":-215594.0,"Deferred Tax":-32038.0,"Deferred Income Tax":-32038.0,"Depreciation Amortization Depletion":220760.0,"Depreciation And Amortization":220760.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":35914.0,"Gain Loss On Investment Securities":35914.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-4971886.0},"2025-07-31":{"Free Cash Flow":1085701.0,"Repayment Of Debt":-783812.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1000.0,"Interest Paid Supplemental Data":182893.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1070802.0,"Beginning Cash Position":775360.0,"Changes In Cash":295442.0,"Financing Cash Flow":-790259.0,"Cash Flow From Continuing Financing Activities":-790259.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-790259.0,"Net Short Term Debt Issuance":-6447.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-783812.0,"Long Term Debt Payments":-783812.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1000.0,"Cash Flow From Continuing Investing Activities":-1000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-1000.0,"Purchase Of PPE":-1000.0,"Operating Cash Flow":1086701.0,"Cash Flow From Continuing Operating Activities":1086701.0,"Change In Working Capital":928095.0,"Change In Other Working Capital":-26501.0,"Change In Other Current Liabilities":109854.0,"Change In Payables And Accrued Expense":1224571.0,"Change In Accrued Expense":294899.0,"Change In Payable":929672.0,"Change In Account Payable":526792.0,"Change In Tax Payable":404080.0,"Change In Income Tax Payable":404080.0,"Change In Prepaid Assets":-216362.0,"Change In Inventory":-394209.0,"Change In Receivables":230742.0,"Changes In Account Receivables":270443.0,"Other Non Cash Items":434472.0,"Stock Based Compensation":null,"Asset Impairment Charge":215594.0,"Deferred Tax":-83537.0,"Deferred Income Tax":-83537.0,"Depreciation Amortization Depletion":220759.0,"Depreciation And Amortization":220759.0,"Amortization Cash Flow":139775.0,"Amortization Of Intangibles":139775.0,"Depreciation":80984.0,"Operating Gains Losses":1027969.0,"Gain Loss On Investment Securities":538589.0,"Gain Loss On Sale Of PPE":489380.0,"Net Income From Continuing Operations":-1656651.0},"2025-04-30":{"Free Cash Flow":-1650941.0,"Repayment Of Debt":-2631324.0,"Issuance Of Debt":3738953.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-20928.0,"Interest Paid Supplemental Data":338136.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":775360.0,"Beginning Cash Position":445357.0,"Changes In Cash":-1744295.0,"Financing Cash Flow":-93354.0,"Cash Flow From Continuing Financing Activities":-93354.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-93354.0,"Net Short Term Debt Issuance":224208.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-317562.0,"Long Term Debt Payments":-2631324.0,"Long Term Debt Issuance":2313762.0,"Investing Cash Flow":-20928.0,"Cash Flow From Continuing Investing Activities":-20928.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-20928.0,"Purchase Of PPE":-20928.0,"Operating Cash Flow":-1630013.0,"Cash Flow From Continuing Operating Activities":-1630013.0,"Change In Working Capital":-679357.0,"Change In Other Working Capital":-67811.0,"Change In Other Current Liabilities":117254.0,"Change In Payables And Accrued Expense":-3537533.0,"Change In Accrued Expense":50215.0,"Change In Payable":-3587748.0,"Change In Account Payable":-2586003.0,"Change In Tax Payable":-1001745.0,"Change In Income Tax Payable":-1001745.0,"Change In Prepaid Assets":557716.0,"Change In Inventory":4967563.0,"Change In Receivables":-2716546.0,"Changes In Account Receivables":-2620292.0,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":-65572.0,"Deferred Tax":-30058.0,"Deferred Income Tax":-30058.0,"Depreciation Amortization Depletion":255892.0,"Depreciation And Amortization":255892.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":-790348.0,"Gain Loss On Investment Securities":-790348.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-375987.0},"2025-01-31":{"Free Cash Flow":1657270.0,"Repayment Of Debt":-1550394.0,"Issuance Of Debt":-1218172.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-21342.0,"Interest Paid Supplemental Data":269059.0,"Income Tax Paid Supplemental Data":29861.0,"End Cash Position":445357.0,"Beginning Cash Position":355670.0,"Changes In Cash":89687.0,"Financing Cash Flow":-1567583.0,"Cash Flow From Continuing Financing Activities":-1567583.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-1567583.0,"Net Short Term Debt Issuance":5326573.0,"Short Term Debt Payments":5300000.0,"Short Term Debt Issuance":-17189.0,"Net Long Term Debt Issuance":-6894156.0,"Long Term Debt Payments":-6915394.0,"Long Term Debt Issuance":21238.0,"Investing Cash Flow":-21342.0,"Cash Flow From Continuing Investing Activities":-21342.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-21342.0,"Purchase Of PPE":-21342.0,"Operating Cash Flow":1678612.0,"Cash Flow From Continuing Operating Activities":1678612.0,"Change In Working Capital":382948.0,"Change In Other Working Capital":-41059.0,"Change In Other Current Liabilities":127757.0,"Change In Payables And Accrued Expense":1178988.0,"Change In Accrued Expense":-286279.0,"Change In Payable":1465267.0,"Change In Account Payable":1460579.0,"Change In Tax Payable":-2112.0,"Change In Income Tax Payable":-2112.0,"Change In Prepaid Assets":698816.0,"Change In Inventory":-1798219.0,"Change In Receivables":216665.0,"Changes In Account Receivables":174494.0,"Other Non Cash Items":null,"Stock Based Compensation":0.0,"Asset Impairment Charge":309482.0,"Deferred Tax":-17223.0,"Deferred Income Tax":-17223.0,"Depreciation Amortization Depletion":252050.0,"Depreciation And Amortization":252050.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":71023.0,"Gain Loss On Investment Securities":71023.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":995165.0}}}