Applied Digital Corp. (APLD)

revenue: 611311000; averageDilutedShares: 275194755; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 287883603

revenue: 228569000; averageDilutedShares: 201194451; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 224909669

revenue: 165575000; averageDilutedShares: 114061414; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 139051142

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 93976233; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 95925630

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 57121096; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 97801407

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 41990.707912289996; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 41990.707912289996

Calculation inputs: {"original":{"fcfTotal":{"value":-2776080000,"capex":{"accession":"0001144879-26-000048","end":"2026-05-31","filed":"2026-07-29","form":"10-K","start":"2025-06-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001144879-26-000048","end":"2026-05-31","filed":"2026-07-29","form":"10-K","start":"2025-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":611311000,"tag":"Revenues","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"netIncome":{"value":-184339000,"tag":"ProfitLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"operatingIncome":{"value":-236462000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"openingAssets":{"value":1870090000,"tag":"Assets","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"openingCurrentLiabilities":{"value":499725000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"openingCapitalEmployed":{"value":1370365000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":497688000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"openingTotalEquity":{"value":497688000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"openingCash":{"value":43950000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":9929312000,"tag":"Assets","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"closingCurrentLiabilities":{"value":1162856000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"closingCapitalEmployed":{"value":8766456000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1717476000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"closingTotalEquity":{"value":1724508000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"closingCash":{"value":1591988000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2026-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2026-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-250263000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"incomeTaxExpense":{"value":1787000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"pretaxIncome":{"value":-181532000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2025-06-01","end":"2026-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5068410500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -454.1190981349918; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.665407429015468

Calculation inputs: {"original":{"fcfTotal":{"value":-797005000,"capex":{"accession":"0001144879-26-000048","end":"2025-05-31","filed":"2026-07-29","form":"10-K","start":"2024-06-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001144879-26-000048","end":"2025-05-31","filed":"2026-07-29","form":"10-K","start":"2024-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":228569000,"tag":"Revenues","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"netIncome":{"value":-231065000,"tag":"ProfitLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"operatingIncome":{"value":-72175000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"openingAssets":{"value":762867000,"tag":"Assets","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"openingCurrentLiabilities":{"value":554112000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"openingCapitalEmployed":{"value":208755000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":124830000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"openingTotalEquity":{"value":124830000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"openingCash":{"value":3339000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":1870090000,"tag":"Assets","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"closingCurrentLiabilities":{"value":499725000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"closingCapitalEmployed":{"value":1370365000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":497688000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"closingTotalEquity":{"value":497688000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"closingCash":{"value":43950000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-233680000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"incomeTaxExpense":{"value":102000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"pretaxIncome":{"value":-230963000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-06-01","end":"2025-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":789560000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -348.6933923672939; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -9.141167232382593

Calculation inputs: {"original":{"fcfTotal":{"value":-128015000,"capex":{"accession":"0001144879-26-000048","end":"2024-05-31","filed":"2026-07-29","form":"10-K","start":"2023-06-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001144879-26-000048","end":"2024-05-31","filed":"2026-07-29","form":"10-K","start":"2023-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":165575000,"tag":"Revenues","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"netIncome":{"value":-149671000,"tag":"ProfitLoss","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"operatingIncome":{"value":-98338000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"openingAssets":{"value":263957000,"tag":"Assets","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-30","accession":"0001144879-24-000216","form":"10-K"},"openingCurrentLiabilities":{"value":115460000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-30","accession":"0001144879-24-000216","form":"10-K"},"openingCapitalEmployed":{"value":148497000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":59517000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-30","accession":"0001144879-24-000216","form":"10-K"},"openingTotalEquity":{"value":69679000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"openingCash":{"value":28999000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-30","accession":"0001144879-24-000216","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":762867000,"tag":"Assets","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"closingCurrentLiabilities":{"value":554112000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"closingCapitalEmployed":{"value":208755000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":124830000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"closingTotalEquity":{"value":124830000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"closingCash":{"value":3339000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-149274000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"incomeTaxExpense":{"value":96000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"pretaxIncome":{"value":-149575000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-06-01","end":"2024-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":178626000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -77.31541597463385; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -55.052455969455735

Calculation inputs: {"original":{"fcfTotal":{"value":-72543000,"capex":{"accession":"0001144879-25-000021","end":"2023-05-31","filed":"2025-07-30","form":"10-K","start":"2022-06-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD"},"ocf":{"accession":"0001144879-25-000021","end":"2023-05-31","filed":"2025-07-30","form":"10-K","start":"2022-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-45606000,"tag":"ProfitLoss","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"operatingIncome":{"value":-42911000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"openingAssets":{"value":119980000,"tag":"Assets","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"openingCurrentLiabilities":{"value":28998000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"openingCapitalEmployed":{"value":90982000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":72259000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"openingTotalEquity":{"value":79235000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"openingCash":{"value":38798000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":263957000,"tag":"Assets","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-30","accession":"0001144879-24-000216","form":"10-K"},"closingCurrentLiabilities":{"value":115460000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-30","accession":"0001144879-24-000216","form":"10-K"},"closingCapitalEmployed":{"value":148497000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":59517000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-30","accession":"0001144879-24-000216","form":"10-K"},"closingTotalEquity":{"value":69679000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-05-31","filed":"2026-07-29","accession":"0001144879-26-000048","form":"10-K"},"closingCash":{"value":28999000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-05-31","filed":"2024-08-30","accession":"0001144879-24-000216","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":-44646000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"incomeTaxExpense":{"value":-523000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"pretaxIncome":{"value":-45011000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-06-01","end":"2023-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":119739500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -35.83696273994797

Calculation inputs: {"original":{"fcfTotal":{"value":-59123000,"capex":{"accession":"0001628280-22-023816","end":"2022-05-31","filed":"2022-08-29","form":"10-K","start":"2021-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001144879-23-000176","end":"2022-05-31","filed":"2023-08-02","form":"10-K","start":"2021-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-23530000,"tag":"ProfitLoss","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"operatingIncome":{"value":-20898000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"openingAssets":{"value":15052000,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"openingCurrentLiabilities":{"value":2500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"openingCapitalEmployed":{"value":12552000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-2583000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"openingTotalEquity":{"value":-2583000,"inputNames":["openingParentEquity","openingNoncontrollingEquity"]},"openingNoncontrollingEquity":{"value":0,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"openingCash":{"value":11750000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":119980000,"tag":"Assets","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"closingCurrentLiabilities":{"value":28998000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"closingCapitalEmployed":{"value":90982000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":72259000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"closingTotalEquity":{"value":79235000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-05-31","filed":"2025-07-30","accession":"0001144879-25-000021","form":"10-K"},"closingCash":{"value":38798000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-23520000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":540000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"pretaxIncome":{"value":-21946000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-06-01","end":"2022-05-31","filed":"2023-08-02","accession":"0001144879-23-000176","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":51767000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -40.36934726756428

Calculation inputs: {"original":{"fcfTotal":{"value":-103000,"capex":{"accession":"0001628280-22-023816","end":"2021-05-31","filed":"2022-08-29","form":"10-K","start":"2020-06-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001628280-22-023816","end":"2021-05-31","filed":"2022-08-29","form":"10-K","start":"2020-06-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-568000,"tag":"ProfitLoss","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"operatingIncome":{"value":-332000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-05-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":-2015000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"openingCash":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-05-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":15052000,"tag":"Assets","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"closingCurrentLiabilities":{"value":2500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"closingCapitalEmployed":{"value":12552000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-2583000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"closingTotalEquity":{"value":-2583000,"inputNames":["closingParentEquity","closingNoncontrollingEquity"]},"closingNoncontrollingEquity":{"value":0,"tag":"MinorityInterest","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"closingCash":{"value":11750000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-05-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-568000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":0,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"pretaxIncome":{"value":-568000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-06-01","end":"2021-05-31","filed":"2022-08-29","accession":"0001628280-22-023816","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2020-05-31

revenue: 611311000; operatingIncome: -236462000; netIncome: -184339000

revenue: 228569000; operatingIncome: -72175000; netIncome: -231065000

revenue: 165575000; operatingIncome: -98338000; netIncome: -149671000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -42911000; netIncome: -45606000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -20898000; netIncome: -23530000

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -332000; netIncome: -568000