BITMINE IMMERSION TECHNOLOGIES, INC. (BMNR)

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 122576.13; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 1173.57

revenue: 3310348; averageDilutedShares: 12469.655; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 12.475

revenue: 645278; averageDilutedShares: 245279.865; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 248328.245

revenue: 427669; averageDilutedShares: 215538.44; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 243034.575

revenue: 0; averageDilutedShares: 48790.92; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 202166.995

Calculation inputs: {"original":{"fcfTotal":{"value":-5214000,"capex":{"accession":"0001493152-25-024679","end":"2025-08-31","filed":"2025-11-21","form":"10-K","start":"2024-09-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-25-024679","end":"2025-08-31","filed":"2025-11-21","form":"10-K","start":"2024-09-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":444211000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-09-01","end":"2025-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"openingAssets":{"value":7282000,"tag":"Assets","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"openingCurrentLiabilities":{"value":3131000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"openingCapitalEmployed":{"value":4151000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":4086000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"openingTotalEquity":{"value":4086000,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":3196000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"openingCash":{"value":499000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","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 2024-08-31"},"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":8795053000,"tag":"Assets","unit":"USD","start":null,"end":"2025-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"closingCurrentLiabilities":{"value":9961000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"closingCapitalEmployed":{"value":8785092000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":8692797000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"closingTotalEquity":{"value":8692797000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":102256000,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"closingCash":{"value":511999000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","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 2025-08-31"},"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":328161000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-09-01","end":"2025-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"incomeTaxExpense":{"value":92295000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-09-01","end":"2025-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"pretaxIncome":{"value":440872000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-09-01","end":"2025-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4394621500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 10.108060500773503

Calculation inputs: {"original":{"fcfTotal":{"value":-106000,"capex":{"accession":"0001493152-25-024679","end":"2024-08-31","filed":"2025-11-21","form":"10-K","start":"2023-09-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001493152-25-024679","end":"2024-08-31","filed":"2025-11-21","form":"10-K","start":"2023-09-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":3310348,"tag":"Revenues","unit":"USD","start":"2023-09-01","end":"2024-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-2448000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-09-01","end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"openingAssets":{"value":8202806,"tag":"Assets","unit":"USD","start":null,"end":"2023-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"openingCurrentLiabilities":{"value":1558557,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"openingCapitalEmployed":{"value":6644249,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":6257000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":1945441,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"openingCash":{"value":270547,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"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 2023-08-31"},"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":7282000,"tag":"Assets","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"closingCurrentLiabilities":{"value":3131000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"closingCapitalEmployed":{"value":4151000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":4086000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"closingTotalEquity":{"value":4086000,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":3196000,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"closingCash":{"value":499000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","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 2024-08-31"},"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":-3293000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-09-01","end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":-3293000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-09-01","end":"2024-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":5397624.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: FCF and revenue sources do not share a filing; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -45.353284579169966

Calculation inputs: {"original":{"fcfTotal":{"value":-1422003,"capex":{"accession":"0001683168-25-002276","end":"2023-08-31","filed":"2025-04-03","form":"10-K/A","start":"2022-09-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001683168-25-002276","end":"2023-08-31","filed":"2025-04-03","form":"10-K/A","start":"2022-09-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":645278,"tag":"Revenues","unit":"USD","start":"2022-09-01","end":"2023-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-2413083,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-09-01","end":"2023-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"openingAssets":{"value":7974201,"tag":"Assets","unit":"USD","start":null,"end":"2022-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","form":"10-K"},"openingCurrentLiabilities":{"value":317674,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","form":"10-K"},"openingCapitalEmployed":{"value":7656527,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":7404205,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":569995,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","form":"10-K"},"openingCash":{"value":392550,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","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 2022-08-31"},"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":8202806,"tag":"Assets","unit":"USD","start":null,"end":"2023-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"closingCurrentLiabilities":{"value":1558557,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"closingCapitalEmployed":{"value":6644249,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":6257000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-08-31","filed":"2025-11-21","accession":"0001493152-25-024679","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":1945441,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"closingCash":{"value":270547,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"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 2023-08-31"},"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":-2464884,"tag":"NetIncomeLoss","unit":"USD","start":"2022-09-01","end":"2023-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":7150388,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -220.37059995846752; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -33.747581250136356

Calculation inputs: {"original":{"fcfTotal":{"value":-4396549,"capex":{"accession":"0001683168-23-008832","end":"2022-08-31","filed":"2023-12-14","form":"10-K","start":"2021-09-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001683168-23-008832","end":"2022-08-31","filed":"2023-12-14","form":"10-K","start":"2021-09-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":427669,"tag":"Revenues","unit":"USD","start":"2021-09-01","end":"2022-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-1714184,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-09-01","end":"2022-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","form":"10-K"},"openingAssets":{"value":646033,"tag":"Assets","unit":"USD","start":null,"end":"2021-08-31","filed":"2022-12-09","accession":"0001683168-22-008295","form":"10-K"},"openingCurrentLiabilities":{"value":285481,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-08-31","filed":"2022-12-09","accession":"0001683168-22-008295","form":"10-K"},"openingCapitalEmployed":{"value":360552,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":360551,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":285481,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-08-31","filed":"2022-12-09","accession":"0001683168-22-008295","form":"10-K"},"openingCash":{"value":218737,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-08-31","filed":"2022-12-09","accession":"0001683168-22-008295","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 2021-08-31"},"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":7974201,"tag":"Assets","unit":"USD","start":null,"end":"2022-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","form":"10-K"},"closingCurrentLiabilities":{"value":317674,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","form":"10-K"},"closingCapitalEmployed":{"value":7656527,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":7404205,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-08-31","filed":"2025-04-03","accession":"0001683168-25-002276","form":"10-K/A"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":569995,"tag":"Liabilities","unit":"USD","start":null,"end":"2022-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","form":"10-K"},"closingCash":{"value":392550,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","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 2022-08-31"},"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":-2005233,"tag":"NetIncomeLoss","unit":"USD","start":"2021-09-01","end":"2022-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4008539.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1028.0261136533159; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -42.76330568776982

Calculation inputs: {"original":{"fcfTotal":{"value":-503657,"capex":{"accession":"0001683168-22-008295","end":"2021-08-31","filed":"2022-12-09","form":"10-K","start":"2020-09-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001683168-22-008295","end":"2021-08-31","filed":"2022-12-09","form":"10-K","start":"2020-09-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":0,"tag":"Revenues","unit":"USD","start":"2020-09-01","end":"2021-08-31","filed":"2022-12-09","accession":"0001683168-22-008295","form":"10-K"},"netIncome":{"value":-154239,"tag":"ProfitLoss","unit":"USD","start":"2020-09-01","end":"2021-08-31","filed":"2021-12-09","accession":"0001683168-21-006222","form":"10-K"},"operatingIncome":{"value":-131815,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-09-01","end":"2021-08-31","filed":"2022-12-09","accession":"0001683168-22-008295","form":"10-K"},"openingAssets":{"value":1930,"tag":"Assets","unit":"USD","start":null,"end":"2020-08-31","filed":"2021-12-09","accession":"0001683168-21-006222","form":"10-K"},"openingCurrentLiabilities":{"value":52005,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-08-31","filed":"2021-12-09","accession":"0001683168-21-006222","form":"10-K"},"openingCapitalEmployed":{"value":-50075,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-50075,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-08-31","filed":"2022-12-09","accession":"0001683168-22-008295","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":52005,"tag":"Liabilities","unit":"USD","start":null,"end":"2020-08-31","filed":"2021-12-09","accession":"0001683168-21-006222","form":"10-K"},"openingCash":{"value":1930,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-08-31","filed":"2021-12-09","accession":"0001683168-21-006222","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 2020-08-31"},"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":646033,"tag":"Assets","unit":"USD","start":null,"end":"2021-08-31","filed":"2022-12-09","accession":"0001683168-22-008295","form":"10-K"},"closingCurrentLiabilities":{"value":285481,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-08-31","filed":"2022-12-09","accession":"0001683168-22-008295","form":"10-K"},"closingCapitalEmployed":{"value":360552,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":360551,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-08-31","filed":"2023-12-14","accession":"0001683168-23-008832","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":285481,"tag":"Liabilities","unit":"USD","start":null,"end":"2021-08-31","filed":"2022-12-09","accession":"0001683168-22-008295","form":"10-K"},"closingCash":{"value":218737,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-08-31","filed":"2022-12-09","accession":"0001683168-22-008295","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 2021-08-31"},"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":-154239,"tag":"NetIncomeLoss","unit":"USD","start":"2020-09-01","end":"2021-08-31","filed":"2022-12-09","accession":"0001683168-22-008295","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"pretaxIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Matching annual income-tax expense or supported pretax income unavailable"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Positive revenue required; zero or negative denominator is unavailable; 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; nonpositive: openingCapitalEmployed

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 444211000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 3310348; operatingIncome: -2448000; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 645278; operatingIncome: -2413083; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 427669; operatingIncome: -1714184; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 0; operatingIncome: -131815; netIncome: -154239