Fingermotion, Inc. (FNGR)
Every figure this model derived for FNGR, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-05-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 20,216 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-02-28 |
| cash | 987,391 | CashAndCashEquivalentsAtCarryingValue |
2026-05-31 |
| current assets | 52,933,912 | AssetsCurrent |
2026-05-31 |
| current liabilities | 48,552,060 | LiabilitiesCurrent |
2026-05-31 |
| equity | 13,376,997 | StockholdersEquity |
2026-05-31 |
| interest expense | 173,178 | InterestExpenseNonoperating |
2026-05-31 |
| ocf | -5,046,631 | NetCashProvidedByUsedInOperatingActivities |
2026-05-31 |
| revenue | 16,323,607 | Revenues |
2026-05-31 |
| sbc | 484,039 | ShareBasedCompensation |
2026-05-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up FNGR on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -35.92 |
| current ratio | 1.09 |
| current ratio reported | 1.09 |
| dilution pct | 7.17 |
| ev owner earnings | -2.43 |
| ev sales | 0.83 |
| fcf margin | -31.04 |
| growth cv | 2.47 |
| interest cover | -39.76 |
| operating margin | -42.18 |
| owner earnings margin | -34.01 |
| revenue growth | -54.27 |
| revenue growth per share | -57.32 |
| roic | -34.62 |
| rule of 40 | -96.45 |
| sbc pct revenue | 2.97 |
Everything else this filing tags
242 more elements from FNGR's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 200,000,000 | 2026-05-31 | 110 | shares |
Assets | 61,899,775 | 2026-05-31 | 80 | USD |
LiabilitiesAndStockholdersEquity | 61,899,775 | 2026-05-31 | 98 | USD |
CommonStockSharesIssued | 61,281,308 | 2026-05-31 | 96 | shares |
CommonStockSharesOutstanding | 61,281,308 | 2026-05-31 | 96 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 61,281,308 | 2026-05-31 | 108 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 61,281,308 | 2026-05-31 | 108 | shares |
AdditionalPaidInCapital | 54,652,121 | 2026-05-31 | 93 | USD |
Liabilities | 48,570,308 | 2026-05-31 | 52 | USD |
AccountsReceivableGrossCurrent | 47,175,549 | 2026-05-31 | 12 | USD |
AccountsReceivableNetCurrent | 44,927,081 | 2026-05-31 | 72 | USD |
RetainedEarningsAccumulatedDeficit | -43,185,481 | 2026-05-31 | 98 | USD |
RetainedEarningsAppropriated | 43,185,481 | 2026-05-31 | 4 | USD |
AccountsPayableCurrent | 35,105,714 | 2026-05-31 | 60 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 13,329,467 | 2026-05-31 | 133 | USD |
ConversionOfStockSharesIssued1 | 12,256,260 | 2026-05-31 | 1 | shares |
DeferredTaxAssetsGross | 11,715,056 | 2026-05-31 | 72 | USD |
ProceedsFromIssuanceOrSaleOfEquity | 11,550,000 | 2022-11-21 | 5 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 10,307,000 | 2017-05-31 | 29 | shares |
AccruedLiabilitiesAndOtherLiabilities | 9,540,101 | 2026-05-31 | 60 | USD |
AssetsNoncurrent | 8,965,863 | 2026-05-31 | 44 | USD |
AccountsReceivableNet | 8,588,538 | 2024-02-29 | 1 | USD |
DeferredTaxLiabilitiesDeferredExpenseReservesAndAccruals | 7,351,148 | 2026-05-31 | 12 | USD |
DeferredIncomeTaxAssetsNet | 7,083,991 | 2026-05-31 | 11 | USD |
DeferredTaxAssetsNet | 7,083,991 | 2026-05-31 | 11 | USD |
DeferredTaxLiabilities | 7,065,743 | 2026-05-31 | 11 | USD |
DeferredIncomeTaxExpenseBenefit | -6,665,539 | 2025-02-28 | 2 | USD |
DeferredFederalStateAndLocalTaxExpenseBenefit | -6,665,538 | 2025-02-28 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGrantDateIntrinsicValue | 6,080,331 | 2023-08-31 | 1 | USD/shares |
CurrentFederalStateAndLocalTaxExpenseBenefit | 5,786,417 | 2025-02-28 | 2 | USD |
SaleOfStockConsiderationReceivedOnTransaction | 5,665,533 | 2021-02-28 | 3 | USD |
ClassOfWarrantOrRightOutstanding | 5,288,316 | 2025-02-28 | 9 | shares |
DebtCurrent | 5,280,000 | 2023-11-30 | 5 | USD |
OtherComprehensiveIncomeLossTaxPortionAttributableToParent1 | -4,946,696 | 2022-02-28 | 24 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 4,932,114 | 2026-05-31 | 58 | USD |
DeferredTaxAssetsValuationAllowance | 4,631,065 | 2026-05-31 | 72 | USD |
OperatingLossCarryforwards | 4,362,371 | 2026-05-31 | 13 | USD |
ProceedsFromIssuanceOfCommonStock | 3,421,015 | 2026-02-28 | 57 | USD |
StockIssuedDuringPeriodValueNewIssues | 3,421,015 | 2026-02-28 | 74 | USD |
ConvertibleNotesPayableCurrent | 3,319,767 | 2026-05-31 | 47 | USD |
NetCashProvidedByUsedInFinancingActivities | 3,275,000 | 2026-05-31 | 77 | USD |
ProceedsFromConvertibleDebt | 3,275,000 | 2026-05-31 | 9 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | -2,991,480 | 2020-02-29 | 2 | USD |
RevenueFromContractWithCustomerIncludingAssessedTax | 2,972,745 | 2019-08-31 | 6 | USD |
VariableInterestEntityConsolidatedCarryingAmountLiabilities | 2,779,130 | 2019-11-30 | 8 | USD |
VariableInterestEntityConsolidatedLiabilitiesCurrent | 2,779,130 | 2019-11-30 | 8 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 2,549,785 | 2018-11-30 | 33 | USD |
ConvertibleLongTermNotesPayable | 2,533,333 | 2023-02-28 | 7 | USD |
StockIssued1 | 2,355,000 | 2026-02-28 | 4 | USD |
AccountsAndFinancingReceivableAllowanceForCreditLoss | 2,248,468 | 2026-05-31 | 12 | USD |
VariableInterestEntityConsolidatedAssetsCurrent | 2,145,543 | 2019-11-30 | 8 | USD |
VariableInterestEntityConsolidatedCarryingAmountAssets | 2,145,543 | 2019-11-30 | 8 | USD |
OperatingExpenses | 2,142,559 | 2026-05-31 | 141 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -2,009,784 | 2026-05-31 | 83 | USD |
NetIncomeLoss | -2,009,784 | 2026-05-31 | 156 | USD |
ProfitLoss | -2,009,784 | 2026-05-31 | 88 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | 2,009,784 | 2026-05-31 | 4 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -2,000,327 | 2026-05-31 | 52 | USD |
DueToRelatedPartiesCurrentAndNoncurrent | 1,953,902 | 2021-05-31 | 5 | USD |
StockIssuedDuringPeriodValueConversionOfUnits | 1,941,000 | 2022-02-28 | 8 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 1,941,000 | 2022-02-28 | 6 | USD |
OperatingIncomeLoss | -1,934,081 | 2026-05-31 | 141 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 1,846,168 | 2022-02-28 | 1 | shares |
FiniteLivedIntangibleAssetsNet | 1,833,914 | 2026-05-31 | 47 | USD |
IntangibleAssetsNetIncludingGoodwill | 1,833,914 | 2026-05-31 | 43 | USD |
OtherComprehensiveIncomeLossTax | 1,810,653 | 2026-05-31 | 50 | USD |
ComprehensiveIncomeNetOfTax | -1,810,037 | 2026-05-31 | 92 | USD |
OtherReceivablesNetCurrent | 1,777,834 | 2026-05-31 | 72 | USD |
OtherReceivables | 1,777,834 | 2026-05-31 | 28 | USD |
ProceedsFromConstructionLoansPayable | 1,596,806 | 2025-02-28 | 3 | USD |
ProceedsFromLoans | 1,596,806 | 2024-11-30 | 2 | USD |
OtherAccruedLiabilitiesCurrent | 1,545,827 | 2018-11-30 | 12 | USD |
AccountsPayableAndAccruedLiabilitiesCurrent | 1,472,953 | 2018-11-30 | 37 | USD |
NotesAssumed1 | 1,400,000 | 2026-02-28 | 5 | USD |
RepaymentsOfRelatedPartyDebt | 1,351,107 | 2021-02-28 | 4 | USD |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | -1,251,456 | 2026-05-31 | 59 | USD |
GeneralAndAdministrativeExpense | 1,236,546 | 2026-05-31 | 141 | USD |
RepaymentsOfConvertibleDebt | 1,135,333 | 2024-02-29 | 10 | USD |
IncreaseDecreaseInAccountsPayableTrade | 1,114,653 | 2022-02-28 | 26 | USD |
DueToRelatedPartiesNoncurrent | 1,109,307 | 2021-05-31 | 5 | USD |
LongTermLoansPayable | 1,109,307 | 2021-05-31 | 8 | USD |
PreferredStockSharesAuthorized | 1,000,000 | 2026-05-31 | 98 | shares |
DebtInstrumentFaceAmount | 1,000,000 | 2026-05-13 | 3 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 987,391 | 2026-05-31 | 64 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 918,795 | 2026-05-31 | 34 | USD |
IncomeTaxExpenseBenefit | -879,121 | 2025-02-28 | 27 | USD |
DueToRelatedPartiesCurrent | 844,595 | 2021-05-31 | 26 | USD |
StockRepurchasedDuringPeriodValue | 775,000 | 2024-02-29 | 1 | USD |
RepaymentsOfConstructionLoansPayable | 751,122 | 2026-02-28 | 3 | USD |
PaymentsForLoans | 751,122 | 2025-11-30 | 2 | USD |
PrepaidExpenseCurrent | 740,390 | 2019-11-30 | 23 | USD |
RepaymentsOfNotesPayable | 730,000 | 2024-04-28 | 9 | USD |
IncreaseDecreaseInDueToRelatedParties | -687,515 | 2020-11-30 | 14 | USD |
Cash | 685,193 | 2018-11-30 | 62 | USD |
CashPeriodIncreaseDecrease | 674,642 | 2018-11-30 | 34 | USD |
LoansPayableCurrent | 576,233 | 2026-05-31 | 21 | USD |
ProvisionForOtherCreditLosses | 545,647 | 2026-05-31 | 11 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | -526,423 | 2026-05-31 | 64 | USD |
ProvisionForDoubtfulAccounts | 522,946 | 2026-05-31 | 8 | USD |
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities | 500,000 | 2021-02-28 | 3 | shares |
ProceedsFromWarrantExercises | 470,000 | 2023-02-28 | 14 | USD |
CostOfRevenue | 441,611 | 2026-05-31 | 140 | USD |
MarketingExpense | 430,291 | 2023-02-28 | 28 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | -388,784 | 2022-02-28 | 26 | USD |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 324,662 | 2026-02-28 | 19 | USD |
StockRepurchasedDuringPeriodShares | 310,000 | 2024-02-29 | 1 | shares |
InventoryNet | 309,492 | 2026-05-31 | 28 | USD |
SecurityDeposit | 309,273 | 2026-05-31 | 22 | USD |
ProceedsFromNotesPayable | 299,695 | 2021-05-31 | 21 | USD |
ProceedsFromShortTermDebt | 299,695 | 2022-02-28 | 14 | USD |
IncomeTaxReconciliationNondeductibleExpense | 260,555 | 2026-05-31 | 5 | USD |
StockIssuedDuringPeriodSharesNewIssues | 260,000 | 2023-08-03 | 46 | shares |
IncreaseDecreaseInAccountsPayable | 220,815 | 2026-05-31 | 34 | USD |
GrossProfit | 208,478 | 2026-05-31 | 140 | USD |
VariableInterestEntityConsolidatedAssetsNoncurrent | 202,939 | 2019-08-31 | 2 | USD |
FiniteLivedIntangibleAssetsGross | 201,993 | 2025-02-28 | 35 | USD |
DepreciationAndAmortization | 197,592 | 2026-05-31 | 98 | USD |
DepreciationDepletionAndAmortization | 197,592 | 2026-05-31 | 67 | USD |
AmortizationOfIntangibleAssets | 196,408 | 2026-05-31 | 64 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | 189,674 | 2026-05-31 | 86 | USD |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent | 189,674 | 2026-05-31 | 97 | USD |
DepositsAssetsCurrent | 174,456 | 2026-05-31 | 24 | USD |
InterestExpenseDebt | 172,813 | 2021-11-30 | 7 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 172,105 | 2026-02-28 | 85 | USD |
NotesIssued1 | 172,105 | 2026-02-28 | 3 | USD |
IntangibleAssetsCurrent | 169,492 | 2020-11-30 | 8 | USD |
CommonStockSharesSubscriptions | 150,000 | 2018-02-28 | 7 | USD |
IncreaseDecreaseInPrepaidExpense | 148,973 | 2026-05-31 | 82 | USD |
PropertyPlantAndEquipmentGross | 129,961 | 2026-05-31 | 68 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 120,000 | 2017-02-28 | 1 | USD |
FinanceLeaseRightOfUseAssetAmortization | 109,790 | 2025-02-28 | 2 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 105,570 | 2026-05-31 | 60 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 102,431 | 2026-05-31 | 70 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 89,502 | 2024-02-29 | 6 | shares |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 85,417 | 2018-02-28 | 1 | USD |
EmployeeBenefitsAndShareBasedCompensation | 81,166 | 2026-05-31 | 75 | USD |
InterestPaidNet | 78,824 | 2026-05-31 | 9 | USD |
NonoperatingIncomeExpense | -75,703 | 2026-05-31 | 64 | USD |
StockRepurchasedAndRetiredDuringPeriodValue | -75,000 | 2022-02-28 | 2 | USD |
EffectOfExchangeRateOnCash | 70,956 | 2022-02-28 | 24 | USD |
IncomeTaxReconciliationNondeductibleExpenseResearchAndDevelopment | 69,940 | 2026-02-28 | 4 | USD |
NotesPayableCurrent | 66,000 | 2020-11-30 | 19 | USD |
IncreaseDecreaseInOtherReceivables | -57,431 | 2026-05-31 | 69 | USD |
ResearchAndDevelopmentExpense | 56,280 | 2026-05-31 | 75 | USD |
StockIssuedDuringPeriodValueIssuedForCash | 50,350 | 2015-02-28 | 8 | USD |
DeferredTaxAssetsGrossNoncurrent | 49,077 | 2017-02-28 | 6 | USD |
DeferredTaxAssetsValuationAllowanceNoncurrent | 49,077 | 2017-02-28 | 6 | USD |
ProceedsFromContributedCapital | 48,559 | 2017-05-31 | 1 | USD |
MinorityInterest | -47,530 | 2026-05-31 | 51 | USD |
IncreaseDecreaseInInventories | 47,263 | 2026-05-31 | 28 | USD |
GainsLossesOnExtinguishmentOfDebt | -47,250 | 2018-02-28 | 7 | USD |
IssuanceOfStockAndWarrantsForServicesOrClaims | 47,250 | 2018-02-28 | 3 | USD |
AmortizationOfFinancingCostsAndDiscounts | 44,767 | 2026-05-31 | 1 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 41,045 | 2021-02-28 | 2 | USD |
ImpairmentOfIntangibleAssetsExcludingGoodwill | 41,045 | 2024-11-30 | 22 | USD |
ProfessionalFees | 37,200 | 2018-08-31 | 39 | USD |
VariableInterestEntityConsolidatedLiabilitiesNoncurrent | 36,353 | 2019-03-31 | 1 | USD |
OtherNonoperatingIncomeExpense | 33,545 | 2026-02-28 | 120 | USD |
DeferredTaxAssetsLiabilitiesNet | 30,863 | 2015-02-28 | 1 | USD |
InterestExpense | 28,578 | 2024-08-31 | 100 | USD |
PropertyPlantAndEquipmentNet | 27,530 | 2026-05-31 | 68 | USD |
NotesPayableRelatedPartiesClassifiedCurrent | 27,500 | 2017-02-28 | 26 | USD |
ProceedsFromRepaymentsOfNotesPayable | -27,500 | 2017-05-31 | 10 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 25,851 | 2015-02-28 | 2 | USD |
LegalFees | 25,000 | 2026-05-13 | 1 | USD |
InterestPayableCurrent | 23,485 | 2018-11-30 | 7 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | -22,374 | 2017-05-31 | 23 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 21,059 | 2017-05-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 20,748 | 2019-02-28 | 1 | USD |
OperatingLeaseRightOfUseAsset | 20,428 | 2026-05-31 | 56 | USD |
NetCashProvidedByUsedInInvestingActivities | -20,216 | 2026-02-28 | 59 | USD |
LiabilitiesNoncurrent | 18,248 | 2026-05-31 | 30 | USD |
DeferredIncomeTaxLiabilitiesNet | 18,248 | 2026-05-31 | 11 | USD |
DeferredTaxLiabilitiesOther | -18,248 | 2026-05-31 | 11 | USD |
StockRedeemedOrCalledDuringPeriodValue | -15,000 | 2021-02-28 | 9 | USD |
IncreaseDecreaseInIntangibleAssetsCurrent | 11,678 | 2022-02-28 | 5 | USD |
PaymentsToAcquireIntangibleAssets | 11,678 | 2022-02-28 | 7 | USD |
IncreaseDecreaseInAccountsReceivable | 11,443 | 2026-05-31 | 73 | USD |
OperatingLeaseCost | 10,667 | 2026-05-31 | 3 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -10,551 | 2026-05-31 | 34 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextRollingTwelveMonths | 10,277 | 2026-05-31 | 29 | USD |
OperatingLeaseLiability | 10,245 | 2026-05-31 | 54 | USD |
OperatingLeaseLiabilityCurrent | 10,245 | 2026-05-31 | 53 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearTwo | 10,026 | 2025-02-28 | 7 | USD |
OperatingLeaseLiabilityNoncurrent | 9,986 | 2025-02-28 | 23 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | -9,741 | 2026-05-31 | 5 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | -9,457 | 2026-05-31 | 70 | USD |
IncomeTaxesPaidNet | 8,941 | 2025-02-28 | 18 | USD |
GoodwillImpairmentLoss | 8,749 | 2020-02-29 | 14 | USD |
ExtinguishmentOfDebtGainLossNetOfTax | 8,459 | 2015-11-30 | 8 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperation | 8,382 | 2021-01-28 | 1 | USD |
GainOrLossOnSaleOfStockInSubsidiary | 8,298 | 2021-02-28 | 2 | USD |
CommonStockValue | 6,129 | 2026-05-31 | 98 | USD |
InterestIncomeExpenseNonoperatingNet | 4,982 | 2026-05-31 | 83 | USD |
AccountsPayableAndOtherAccruedLiabilities | 4,747 | 2015-11-30 | 2 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | -1,861 | 2026-05-31 | 96 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -1,452 | 2026-05-31 | 38 | USD |
AssetImpairmentCharges | 1,257 | 2023-02-28 | 6 | USD |
Depreciation | 1,184 | 2026-05-31 | 76 | USD |
InterestPaid | 1,057 | 2017-05-31 | 23 | USD |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | -616 | 2026-05-31 | 69 | USD |
LeaseAndRentalExpense | 350 | 2017-05-31 | 33 | USD |
IncreaseDecreaseInInterestPayableNet | 274 | 2018-02-28 | 1 | USD |
PaymentsToAcquireBusinessesNetOfCashAcquired | 270 | 2020-02-29 | 1 | USD |
PaymentsToAcquireInterestInSubsidiariesAndAffiliates | 270 | 2020-02-29 | 1 | USD |
GainLossOnDispositionOfAssets1 | -118 | 2026-02-28 | 5 | USD |
AcquisitionCosts | 88 | 2020-02-29 | 1 | USD |
StockIssuedDuringPeriodValueAcquisitions | 88 | 2020-02-29 | 1 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 21 | 2020-02-29 | 4 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 8 | 2022-08-31 | 2 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 6 | 2023-05-31 | 11 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 5 | 2023-08-31 | 1 | USD/shares |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 2 | 2025-02-28 | 9 | USD/shares |
SharePrice | 2 | 2025-08-31 | 36 | USD/shares |
DebtInstrumentConvertibleConversionPrice1 | 1 | 2026-05-13 | 15 | USD/shares |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | -0 | 2026-05-31 | 72 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2017-02-28 | 6 | pure |
DebtInstrumentInterestRateDuringPeriod | 0 | 2026-03-04 | 1 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2026-05-31 | 78 | pure |
DebtInstrumentInterestRateStatedPercentage | 0 | 2022-05-02 | 11 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 0 | 2023-05-31 | 11 | pure |
IncomeLossFromContinuingOperationsPerBasicShare | -0 | 2025-08-31 | 40 | USD/shares |
IncomeLossFromContinuingOperationsPerDilutedShare | -0 | 2025-08-31 | 40 | USD/shares |
EarningsPerShareBasicAndDiluted | -0 | 2018-11-30 | 51 | USD/shares |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2026-05-31 | 29 | pure |
EarningsPerShareBasic | -0 | 2026-05-31 | 108 | USD/shares |
EarningsPerShareDiluted | -0 | 2026-05-31 | 108 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2023-05-31 | 11 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-05-31 | 107 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-05-31 | 98 | USD/shares |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 0 | 2014-11-30 | 3 | shares |
DeferredTaxAssetsNetNoncurrent | 0 | 2016-02-29 | 4 | USD |
Dividends | 0 | 2018-02-28 | 3 | USD |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2026-05-31 | 78 | pure |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 0 | 2018-08-31 | 4 | USD |
PreferredStockSharesIssued | 0 | 2026-05-31 | 98 | shares |
PreferredStockSharesOutstanding | 0 | 2026-05-31 | 98 | shares |
PreferredStockValue | 0 | 2017-02-28 | 22 | USD |
UnrecognizedTaxBenefits | 0 | 2017-02-28 | 1 | USD |
WeightedAverageNumberDilutedSharesOutstandingAdjustment | 0 | 2017-05-31 | 8 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 0 | 2023-02-28 | 4 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding | 0 | 2023-07-28 | 12 | USD |
What to be careful about
What this model itself distrusts about FNGR's figures. Written by the derivation as it ran, not added afterwards.
- there is no operating profit to value; valuation rests on EV/revenue (0.8x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- durability rests on 3 of 4 inputs; not tagged: contracted coverage