NextTrip, Inc.
NTRPNasdaqCIK 788611IndustrialsFiscal year ends Feb 28
Income statement
| Line item | Unit | period not labelled2023-11-30 | Q4 FY20242024-02-29 | Q1 FY20252024-05-31 | Q2 FY20252024-08-31 | Q3 FY20252024-11-30 | Q4 FY20252025-02-28 | Q1 FY20262025-05-31 | Q2 FY20262025-08-31 | Q3 FY20262025-11-30 | Q4 FY20262026-02-28 | Q1 FY20272026-05-31 | Q2 FY20272026-08-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $k | 206Revenue, period not labelled, three months to 2023-11-30$205.8k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | 206Revenue, Q4 FY2024, three months to 2024-02-29$205.7k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2025-05-29, accession 0001641172-25-012889. Derived: 12-month figure less the 9-month figure.Report this figure | 189Revenue, Q1 FY2025, three months to 2024-05-31$188.8k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | 154Revenue, Q2 FY2025, three months to 2024-08-31$154.5k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | 74.6Revenue, Q3 FY2025, three months to 2024-11-30$74.6k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | 83.5Revenue, Q4 FY2025, three months to 2025-02-28$83.5k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-05-29, accession 0001493152-26-026334. Derived: 12-month figure less the 9-month figure.Report this figure | 139Revenue, Q1 FY2026, three months to 2025-05-31$138.8k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | 758Revenue, Q2 FY2026, three months to 2025-08-31$757.6k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | 1,200Revenue, Q3 FY2026, three months to 2025-11-30$1.2m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | 1,619Revenue, Q4 FY2026, three months to 2026-02-28$1.6m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-05-29, accession 0001493152-26-026334. Derived: 12-month figure less the 9-month figure.Report this figure | 1,452Revenue, Q1 FY2027, three months to 2026-05-31$1.5m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | 547Revenue, Q2 FY2027, three months to 2026-08-31$546.7k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure |
| Cost of revenue | $k | 162Cost of revenue, period not labelled, three months to 2023-11-30$162.1k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | 194Cost of revenue, Q4 FY2024, three months to 2024-02-29$194.0k. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2025-05-29, accession 0001641172-25-012889. Derived: 12-month figure less the 9-month figure.Report this figure | 174Cost of revenue, Q1 FY2025, three months to 2024-05-31$173.6k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | 155Cost of revenue, Q2 FY2025, three months to 2024-08-31$155.5k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | 76.8Cost of revenue, Q3 FY2025, three months to 2024-11-30$76.8k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | 92.3Cost of revenue, Q4 FY2025, three months to 2025-02-28$92.3k. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-05-29, accession 0001493152-26-026334. Derived: 12-month figure less the 9-month figure.Report this figure | 99.9Cost of revenue, Q1 FY2026, three months to 2025-05-31$99.9k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | 592Cost of revenue, Q2 FY2026, three months to 2025-08-31$592.1k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | 983Cost of revenue, Q3 FY2026, three months to 2025-11-30$982.7k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | 1,388Cost of revenue, Q4 FY2026, three months to 2026-02-28$1.4m. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-05-29, accession 0001493152-26-026334. Derived: 12-month figure less the 9-month figure.Report this figure | 1,244Cost of revenue, Q1 FY2027, three months to 2026-05-31$1.2m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | not reported |
| Gross profit | $k | 43.7Gross profit, period not labelled, three months to 2023-11-30$43.7k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | 11.7Gross profit, Q4 FY2024, three months to 2024-02-29$11.7k. XBRL concept us-gaap:GrossProfit. 10-K filed 2025-05-29, accession 0001641172-25-012889. Derived: 12-month figure less the 9-month figure.Report this figure | 15.2Gross profit, Q1 FY2025, three months to 2024-05-31$15.2k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | (1.0)Gross profit, Q2 FY2025, three months to 2024-08-31−$957. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | (2.1)Gross profit, Q3 FY2025, three months to 2024-11-30−$2.1k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | (8.8)Gross profit, Q4 FY2025, three months to 2025-02-28−$8.8k. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-05-29, accession 0001493152-26-026334. Derived: 12-month figure less the 9-month figure.Report this figure | 38.9Gross profit, Q1 FY2026, three months to 2025-05-31$38.9k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | 166Gross profit, Q2 FY2026, three months to 2025-08-31$165.6k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | 217Gross profit, Q3 FY2026, three months to 2025-11-30$217.5k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | 231Gross profit, Q4 FY2026, three months to 2026-02-28$230.5k. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-05-29, accession 0001493152-26-026334. Derived: 12-month figure less the 9-month figure.Report this figure | 208Gross profit, Q1 FY2027, three months to 2026-05-31$208.1k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | 176Gross profit, Q2 FY2027, three months to 2026-08-31$176.0k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure |
| Research and development | $k | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Operating income | $k | (1,231)Operating income, period not labelled, three months to 2023-11-30−$1.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | (2,331)Operating income, Q4 FY2024, three months to 2024-02-29−$2.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2025-05-29, accession 0001641172-25-012889. Derived: 12-month figure less the 9-month figure.Report this figure | (1,952)Operating income, Q1 FY2025, three months to 2024-05-31−$2.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | (1,469)Operating income, Q2 FY2025, three months to 2024-08-31−$1.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | (1,774)Operating income, Q3 FY2025, three months to 2024-11-30−$1.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | (2,218)Operating income, Q4 FY2025, three months to 2025-02-28−$2.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-05-29, accession 0001493152-26-026334. Derived: 12-month figure less the 9-month figure.Report this figure | (4,640)Operating income, Q1 FY2026, three months to 2025-05-31−$4.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | (3,203)Operating income, Q2 FY2026, three months to 2025-08-31−$3.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | (3,085)Operating income, Q3 FY2026, three months to 2025-11-30−$3.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | (5,438)Operating income, Q4 FY2026, three months to 2026-02-28−$5.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-05-29, accession 0001493152-26-026334. Derived: 12-month figure less the 9-month figure.Report this figure | (2,914)Operating income, Q1 FY2027, three months to 2026-05-31−$2.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | (3,317)Operating income, Q2 FY2027, three months to 2026-08-31−$3.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure |
| Interest expense | $k | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Income tax | $k | not reported | not reported | not reported | not reported | not reported | not reported | not reported | 0.0Income tax, Q2 FY2026, three months to 2025-08-31$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | not reported | not reported | not reported | 0.0Income tax, Q2 FY2027, three months to 2026-08-31$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure |
| Net income | $k | (1,308)Net income, period not labelled, three months to 2023-11-30−$1.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | (3,768)Net income, Q4 FY2024, three months to 2024-02-29−$3.8m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2025-05-29, accession 0001641172-25-012889. Derived: 12-month figure less the 9-month figure.Report this figure | (1,979)Net income, Q1 FY2025, three months to 2024-05-31−$2.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | (1,535)Net income, Q2 FY2025, three months to 2024-08-31−$1.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | (2,009)Net income, Q3 FY2025, three months to 2024-11-30−$2.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | (4,597)Net income, Q4 FY2025, three months to 2025-02-28−$4.6m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-05-29, accession 0001493152-26-026334. Derived: 12-month figure less the 9-month figure.Report this figure | (4,457)Net income, Q1 FY2026, three months to 2025-05-31−$4.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | (2,898)Net income, Q2 FY2026, three months to 2025-08-31−$2.9m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | (3,276)Net income, Q3 FY2026, three months to 2025-11-30−$3.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | (5,281)Net income, Q4 FY2026, three months to 2026-02-28−$5.3m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-05-29, accession 0001493152-26-026334. Derived: 12-month figure less the 9-month figure.Report this figure | (3,125)Net income, Q1 FY2027, three months to 2026-05-31−$3.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | (3,724)Net income, Q2 FY2027, three months to 2026-08-31−$3.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure |
| Diluted EPS | $ per share | (15.69)Diluted EPS, period not labelled, three months to 2023-11-30−$15.69 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | not reported | (1.55)Diluted EPS, Q1 FY2025, three months to 2024-05-31−$1.55 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | (1.14)Diluted EPS, Q2 FY2025, three months to 2024-08-31−$1.14 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | (0.35)Diluted EPS, Q3 FY2025, three months to 2024-11-30−$0.35 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | not reported | (0.68)Diluted EPS, Q1 FY2026, three months to 2025-05-31−$0.68 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | (0.39)Diluted EPS, Q2 FY2026, three months to 2025-08-31−$0.39 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | (0.37)Diluted EPS, Q3 FY2026, three months to 2025-11-30−$0.37 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | not reported | (0.22)Diluted EPS, Q1 FY2027, three months to 2026-05-31−$0.22 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | not reported |
| Basic EPS | $ per share | (15.69)Basic EPS, period not labelled, three months to 2023-11-30−$15.69 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | not reported | (1.55)Basic EPS, Q1 FY2025, three months to 2024-05-31−$1.55 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | (1.14)Basic EPS, Q2 FY2025, three months to 2024-08-31−$1.14 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | (0.35)Basic EPS, Q3 FY2025, three months to 2024-11-30−$0.35 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | not reported | (0.68)Basic EPS, Q1 FY2026, three months to 2025-05-31−$0.68 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | (0.39)Basic EPS, Q2 FY2026, three months to 2025-08-31−$0.39 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | (0.37)Basic EPS, Q3 FY2026, three months to 2025-11-30−$0.37 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | not reported | (0.22)Basic EPS, Q1 FY2027, three months to 2026-05-31−$0.22 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | (0.25)Basic EPS, Q2 FY2027, three months to 2026-08-31−$0.25 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure |
Balance sheet
| Line item | Unit | period not labelled2023-11-30 | FY20242024-02-29 | Q1 FY20252024-05-31 | Q2 FY20252024-08-31 | Q3 FY20252024-11-30 | FY20252025-02-28 | Q1 FY20262025-05-31 | Q2 FY20262025-08-31 | Q3 FY20262025-11-30 | FY20262026-02-28 | Q1 FY20272026-05-31 | Q2 FY20272026-08-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $m | not reported | 0.3Cash and equivalents, FY2024, at 2024-02-29$323.8k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-05-29, accession 0001641172-25-012889.Report this figure | 0.0Cash and equivalents, Q1 FY2025, at 2024-05-31$36.7k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-09-16, accession 0001493152-24-036417.Report this figure | 0.1Cash and equivalents, Q2 FY2025, at 2024-08-31$102.0k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-10-15, accession 0001493152-24-041139.Report this figure | 0.0Cash and equivalents, Q3 FY2025, at 2024-11-30$15.4k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | 1.1Cash and equivalents, FY2025, at 2025-02-28$1.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-05-29, accession 0001493152-26-026334.Report this figure | 0.1Cash and equivalents, Q1 FY2026, at 2025-05-31$130.9k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | 1.8Cash and equivalents, Q2 FY2026, at 2025-08-31$1.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | 2.4Cash and equivalents, Q3 FY2026, at 2025-11-30$2.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | 1.7Cash and equivalents, FY2026, at 2026-02-28$1.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | 0.8Cash and equivalents, Q1 FY2027, at 2026-05-31$803.5k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | 1.1Cash and equivalents, Q2 FY2027, at 2026-08-31$1.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure |
| Current assets | $m | not reported | 1.7Current assets, FY2024, at 2024-02-29$1.7m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-05-29, accession 0001641172-25-012889.Report this figure | 1.4Current assets, Q1 FY2025, at 2024-05-31$1.4m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-09-16, accession 0001493152-24-036417.Report this figure | 1.4Current assets, Q2 FY2025, at 2024-08-31$1.4m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-10-15, accession 0001493152-24-041139.Report this figure | 1.5Current assets, Q3 FY2025, at 2024-11-30$1.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | 2.5Current assets, FY2025, at 2025-02-28$2.5m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-05-29, accession 0001493152-26-026334.Report this figure | 1.6Current assets, Q1 FY2026, at 2025-05-31$1.6m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | 3.5Current assets, Q2 FY2026, at 2025-08-31$3.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | 4.3Current assets, Q3 FY2026, at 2025-11-30$4.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | 3.2Current assets, FY2026, at 2026-02-28$3.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | 2.5Current assets, Q1 FY2027, at 2026-05-31$2.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | 3.0Current assets, Q2 FY2027, at 2026-08-31$3.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure |
| Total assets | $m | not reported | 5.1Total assets, FY2024, at 2024-02-29$5.1m. XBRL concept us-gaap:Assets. 10-K filed 2025-05-29, accession 0001641172-25-012889.Report this figure | 4.7Total assets, Q1 FY2025, at 2024-05-31$4.7m. XBRL concept us-gaap:Assets. 10-Q filed 2024-09-16, accession 0001493152-24-036417.Report this figure | 4.9Total assets, Q2 FY2025, at 2024-08-31$4.9m. XBRL concept us-gaap:Assets. 10-Q filed 2024-10-15, accession 0001493152-24-041139.Report this figure | 5.0Total assets, Q3 FY2025, at 2024-11-30$5.0m. XBRL concept us-gaap:Assets. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | 9.9Total assets, FY2025, at 2025-02-28$9.9m. XBRL concept us-gaap:Assets. 10-K filed 2026-05-29, accession 0001493152-26-026334.Report this figure | 11.0Total assets, Q1 FY2026, at 2025-05-31$11.0m. XBRL concept us-gaap:Assets. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | 13.9Total assets, Q2 FY2026, at 2025-08-31$13.9m. XBRL concept us-gaap:Assets. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | 14.4Total assets, Q3 FY2026, at 2025-11-30$14.4m. XBRL concept us-gaap:Assets. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | 13.1Total assets, FY2026, at 2026-02-28$13.1m. XBRL concept us-gaap:Assets. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | 12.3Total assets, Q1 FY2027, at 2026-05-31$12.3m. XBRL concept us-gaap:Assets. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | 12.8Total assets, Q2 FY2027, at 2026-08-31$12.8m. XBRL concept us-gaap:Assets. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure |
| Current liabilities | $m | not reported | 2.0Current liabilities, FY2024, at 2024-02-29$2.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-05-29, accession 0001641172-25-012889.Report this figure | 3.5Current liabilities, Q1 FY2025, at 2024-05-31$3.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-09-16, accession 0001493152-24-036417.Report this figure | 5.0Current liabilities, Q2 FY2025, at 2024-08-31$5.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-10-15, accession 0001493152-24-041139.Report this figure | 6.4Current liabilities, Q3 FY2025, at 2024-11-30$6.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | 2.6Current liabilities, FY2025, at 2025-02-28$2.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-05-29, accession 0001493152-26-026334.Report this figure | 2.7Current liabilities, Q1 FY2026, at 2025-05-31$2.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | 5.0Current liabilities, Q2 FY2026, at 2025-08-31$5.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | 5.1Current liabilities, Q3 FY2026, at 2025-11-30$5.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | 3.9Current liabilities, FY2026, at 2026-02-28$3.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | 4.1Current liabilities, Q1 FY2027, at 2026-05-31$4.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | 6.2Current liabilities, Q2 FY2027, at 2026-08-31$6.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure |
| Total liabilities | $m | not reported | 2.0Total liabilities, FY2024, at 2024-02-29$2.0m. XBRL concept us-gaap:Liabilities. 10-K filed 2025-05-29, accession 0001641172-25-012889.Report this figure | 3.5Total liabilities, Q1 FY2025, at 2024-05-31$3.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-09-16, accession 0001493152-24-036417.Report this figure | 5.0Total liabilities, Q2 FY2025, at 2024-08-31$5.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-10-15, accession 0001493152-24-041139.Report this figure | 6.4Total liabilities, Q3 FY2025, at 2024-11-30$6.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | 2.6Total liabilities, FY2025, at 2025-02-28$2.6m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-05-29, accession 0001493152-26-026334.Report this figure | 4.3Total liabilities, Q1 FY2026, at 2025-05-31$4.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | 7.9Total liabilities, Q2 FY2026, at 2025-08-31$7.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | 8.1Total liabilities, Q3 FY2026, at 2025-11-30$8.1m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | 7.3Total liabilities, FY2026, at 2026-02-28$7.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | 7.4Total liabilities, Q1 FY2027, at 2026-05-31$7.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | 8.0Total liabilities, Q2 FY2027, at 2026-08-31$8.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure |
| Shareholders' equity | $m | (3.1)Shareholders' equity, period not labelled, at 2023-11-30−$3.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-01-14, accession 0001493152-25-002136.Report this figure | 3.1Shareholders' equity, FY2024, at 2024-02-29$3.1m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-05-29, accession 0001493152-26-026334.Report this figure | 1.2Shareholders' equity, Q1 FY2025, at 2024-05-31$1.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-10-15, accession 0001493152-25-018172.Report this figure | (0.1)Shareholders' equity, Q2 FY2025, at 2024-08-31−$134.1k. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | (1.4)Shareholders' equity, Q3 FY2025, at 2024-11-30−$1.4m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | 7.4Shareholders' equity, FY2025, at 2025-02-28$7.4m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | 6.7Shareholders' equity, Q1 FY2026, at 2025-05-31$6.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | 5.6Shareholders' equity, Q2 FY2026, at 2025-08-31$5.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | 5.9Shareholders' equity, Q3 FY2026, at 2025-11-30$5.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-01-14, accession 0001493152-26-002276.Report this figure | 5.4Shareholders' equity, FY2026, at 2026-02-28$5.4m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | 3.7Shareholders' equity, Q1 FY2027, at 2026-05-31$3.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure | 4.8Shareholders' equity, Q2 FY2027, at 2026-08-31$4.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-10-15, accession 0001437749-26-032722.Report this figure |
Cash flow
| Line item | Unit | period not labelled2023-11-30 | Q4 FY20242024-02-29 | Q1 FY20252024-05-31 | Q2 FY20252024-08-31 | Q3 FY20252024-11-30 | Q4 FY20252025-02-28 | Q1 FY20262025-05-31 | Q2 FY20262025-08-31 | Q3 FY20262025-11-30 | Q4 FY20262026-02-28 | Q1 FY20272026-05-31 | Q2 FY20272026-08-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $k | (872)Operating cash flow, period not labelled, three months to 2023-11-30−$871.9k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-01-14, accession 0001493152-25-002136. Derived: 9-month figure less the 6-month figure.Report this figure | (3,466)Operating cash flow, Q4 FY2024, three months to 2024-02-29−$3.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2025-05-29, accession 0001641172-25-012889. Derived: 12-month figure less the 9-month figure.Report this figure | (1,142)Operating cash flow, Q1 FY2025, three months to 2024-05-31−$1.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-07-15, accession 0001641172-25-019738.Report this figure | (810)Operating cash flow, Q2 FY2025, three months to 2024-08-31−$810.2k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-10-15, accession 0001493152-25-018172. Derived: 6-month figure less the 3-month figure.Report this figure | (1,183)Operating cash flow, Q3 FY2025, three months to 2024-11-30−$1.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-01-14, accession 0001493152-26-002276. Derived: 9-month figure less the 6-month figure.Report this figure | (1,945)Operating cash flow, Q4 FY2025, three months to 2025-02-28−$1.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-05-29, accession 0001493152-26-026334. Derived: 12-month figure less the 9-month figure.Report this figure | (1,043)Operating cash flow, Q1 FY2026, three months to 2025-05-31−$1.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | 572Operating cash flow, Q2 FY2026, three months to 2025-08-31$572.4k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-10-15, accession 0001437749-26-032722. Derived: 6-month figure less the 3-month figure.Report this figure | (1,981)Operating cash flow, Q3 FY2026, three months to 2025-11-30−$2.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-01-14, accession 0001493152-26-002276. Derived: 9-month figure less the 6-month figure.Report this figure | (2,111)Operating cash flow, Q4 FY2026, three months to 2026-02-28−$2.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-05-29, accession 0001493152-26-026334. Derived: 12-month figure less the 9-month figure.Report this figure | (2,343)Operating cash flow, Q1 FY2027, three months to 2026-05-31−$2.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-07-15, accession 0001493152-26-033385.Report this figure | (2,460)Operating cash flow, Q2 FY2027, three months to 2026-08-31−$2.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-10-15, accession 0001437749-26-032722. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $k | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Share repurchases | $k | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
Shares
| Line item | Unit | period not labelled2023-05-31 | Q2 FY20242023-06-30 | period not labelled2023-08-31 | Q3 FY20242023-09-30 | period not labelled2023-11-30 | Q1 FY20252024-05-31 | Q2 FY20252024-08-31 | Q3 FY20252024-11-30 | Q1 FY20262025-05-31 | Q2 FY20262025-08-31 | Q3 FY20262025-11-30 | Q1 FY20272026-05-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Diluted shares (weighted) | m shares | 0.1 | 10.8 | 0.1 | 0.6 | 0.1 | 1.3 | 1.4 | 5.8 | 6.6 | 7.9 | 9.0 | 14.3 |
Shares outstanding: 15.23m at Oct 14, 2026, from the cover of the 10-Q filed Oct 15, 2026.
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:24 ET. Listed shows no prices and gives no investment advice.