Lexaria Bioscience Corp. (LEXX)
Every figure this model derived for LEXX, 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 | 40,817 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-05-31 |
| cash | 3,642,103 | CashAndCashEquivalentsAtCarryingValue |
2026-05-31 |
| current assets | 4,064,869 | AssetsCurrent |
2026-05-31 |
| current liabilities | 383,412 | LiabilitiesCurrent |
2026-05-31 |
| equity | 4,738,210 | StockholdersEquity |
2026-05-31 |
| ocf | -7,425,488 | NetCashProvidedByUsedInOperatingActivities |
2026-05-31 |
| revenue | 194,000 | Revenues |
2026-05-31 |
| sbc | 365,458 | ShareBasedCompensation |
2026-05-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up LEXX on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 10.6 |
| current ratio reported | 10.6 |
| deferred revenue growth | -100.0 |
| dilution pct | 45.38 |
| ev owner earnings | -0.29 |
| ev sales | 11.85 |
| growth cv | 1.71 |
| revenue growth | -68.5 |
| revenue growth per share | -78.33 |
| roic | -555.54 |
| rule of 40 | -4041.66 |
| sbc pct revenue | 188.38 |
Everything else this filing tags
388 more elements from LEXX'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 | 220,000,000 | 2026-05-31 | 126 | shares |
AdditionalPaidInCapital | 73,256,696 | 2026-05-31 | 126 | USD |
CumulativeEarningsDeficit | 68,500,000 | 2026-05-31 | 8 | USD |
RetainedEarningsAccumulatedDeficit | -68,496,801 | 2026-05-31 | 125 | USD |
RetainedEarningsAppropriated | 49,400,000 | 2024-05-31 | 2 | USD |
OperatingLossCarryforwards | 47,000,000 | 2025-08-31 | 8 | USD |
CommonStockSharesIssued | 24,787,446 | 2026-05-31 | 126 | shares |
CommonStockSharesOutstanding | 24,787,446 | 2026-05-31 | 126 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 23,543,278 | 2026-05-31 | 40 | shares |
SharesIssued | 16,431,452 | 2012-01-31 | 6 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 16,431,452 | 2012-07-31 | 4 | shares |
DeferredTaxAssetsGross | 13,412,448 | 2025-08-31 | 17 | USD |
DeferredTaxAssetsValuationAllowance | 13,412,448 | 2025-08-31 | 7 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 12,492,634 | 2026-05-31 | 8 | shares |
ClassOfWarrantOrRightOutstanding | 11,093,099 | 2026-05-31 | 137 | shares |
ExcessCapital | 10,187,630 | 2025-08-31 | 4 | USD |
AssetsNet | 9,793,774 | 2024-11-30 | 14 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | 9,624,048 | 2021-08-31 | 88 | USD |
DeferredTaxAssetsCapitalLossCarryforwards | 7,747,485 | 2022-08-31 | 8 | USD |
NetCashProvidedByUsedInFinancingActivities | 6,518,105 | 2026-05-31 | 125 | USD |
ProceedsFromIssuanceOfCommonStock | 6,518,105 | 2026-05-31 | 17 | USD |
ProceedsFromSaleOfHeldToMaturitySecurities | 6,500,000 | 2026-05-31 | 6 | USD |
WeightedAverageNumberOfSharesIssuedBasic | 5,863,086 | 2022-05-31 | 4 | shares |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 5,818,401 | 2022-02-28 | 122 | shares |
CashEquivalentsAtCarryingValue | 5,800,000 | 2022-08-31 | 4 | USD |
ProfitLoss | -5,043,216 | 2026-05-31 | 75 | USD |
OperatingExpenses | 5,039,338 | 2026-05-31 | 190 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -5,038,813 | 2026-05-31 | 12 | USD |
NetIncomeLoss | -5,036,188 | 2026-05-31 | 136 | USD |
OperatingIncomeLoss | -5,019,338 | 2026-05-31 | 68 | USD |
ComprehensiveIncomeNetOfTax | -5,012,326 | 2026-05-31 | 117 | USD |
NetIncomeLossAttributableToParentDiluted | 5,000,000 | 2026-05-31 | 24 | USD |
Assets | 4,781,331 | 2026-05-31 | 131 | USD |
LiabilitiesAndStockholdersEquity | 4,781,331 | 2026-05-31 | 126 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -4,461,116 | 2023-08-31 | 12 | USD |
GeneralContractorCosts | 4,455,808 | 2018-05-31 | 93 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 4,344,240 | 2026-05-31 | 183 | USD |
StockholdersEquityOther | 4,300,000 | 2024-11-30 | 4 | USD |
ProceedsFromIssuanceOrSaleOfEquity | 4,208,731 | 2024-05-31 | 50 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | -4,169,832 | 2021-08-31 | 22 | USD |
OilAndGasPropertyFullCostMethodNet | 3,500,676 | 2013-07-31 | 18 | USD |
ProceedsFromIssuanceInitialPublicOffering | 3,500,000 | 2025-11-25 | 8 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 3,475,003 | 2026-05-31 | 64 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercised | 3,311,687 | 2025-05-31 | 7 | shares |
IncomeLossFromSubsidiariesBeforeTax | -3,045,846 | 2026-02-28 | 6 | USD |
GeneralAndAdministrativeExpense | 2,921,776 | 2026-05-31 | 192 | USD |
OperatingCostsAndExpenses | 2,871,910 | 2024-11-30 | 28 | USD |
ResearchAndDevelopmentExpense | 2,117,562 | 2026-05-31 | 145 | USD |
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights | 2,052,140 | 2017-04-03 | 2 | shares |
NotesReceivableNet | 2,000,000 | 2024-08-31 | 2 | USD |
IncomeTaxReconciliationNondeductibleExpenseResearchAndDevelopment | 1,943,235 | 2025-08-31 | 6 | USD |
IncomeLossFromContinuingOperations | -1,769,306 | 2022-11-30 | 108 | USD |
OtherComprehensiveIncomeLossNetOfTax | -1,769,306 | 2022-11-30 | 19 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -1,755,944 | 2022-11-30 | 123 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 1,672,880 | 2026-05-31 | 26 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -1,619,854 | 2022-08-31 | 11 | USD |
PaymentsOfStockIssuanceCosts | 1,568,499 | 2021-02-28 | 2 | USD |
GainLossOnDispositionOfAssets1 | 1,522,704 | 2022-08-31 | 7 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 1,399,535 | 2026-05-31 | 85 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 1,317,805 | 2026-05-31 | 20 | shares |
ProceedsFromIssuanceOfPrivatePlacement | 1,290,000 | 2023-10-03 | 18 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 1,271,207 | 2022-08-31 | 11 | USD |
NetChangeInterestBearingDepositsForeign | -1,235,526 | 2021-11-30 | 2 | USD |
IssuanceOfStockAndWarrantsForServicesOrClaims | 1,200,000 | 2022-08-31 | 37 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 1,200,000 | 2022-08-31 | 57 | USD |
RestrictedStockValueSharesIssuedNetOfTaxWithholdings | 1,200,000 | 2022-08-31 | 2 | USD |
StockIssuedDuringPeriodValueNewIssues | 1,119,250 | 2024-02-29 | 41 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -1,112,669 | 2026-05-31 | 102 | USD |
TradingSecuritiesCost | 1,037,025 | 2021-11-30 | 29 | USD |
ProceedsFromMinorityShareholders | 1,000,000 | 2019-08-31 | 2 | USD |
DividendsShareBasedCompensation | 934,641 | 2025-08-31 | 6 | USD |
ProfessionalAndContractServicesExpense | 781,056 | 2018-08-31 | 26 | USD |
MachineryAndEquipmentGross | 772,326 | 2024-11-30 | 48 | USD |
PropertyPlantAndEquipmentGross | 772,326 | 2025-02-28 | 6 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -733,739 | 2026-05-31 | 75 | USD |
AssetsNoncurrent | 716,462 | 2026-05-31 | 94 | USD |
LiabilitiesOfAssetsHeldForSale | 678,193 | 2014-11-30 | 4 | USD |
PropertyPlantAndEquipmentOtherAccumulatedDepreciation | 608,771 | 2026-05-31 | 10 | USD |
StockIssuedDuringPeriodSharesNewIssues | 601,661 | 2023-11-30 | 3 | shares |
StockIssuedDuringPeriodValueOther | 600,000 | 2022-05-31 | 10 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod | 586,500 | 2025-08-31 | 36 | shares |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 535,082 | 2025-02-28 | 52 | USD |
LegalFees | 529,776 | 2021-05-31 | 131 | USD |
IntangibleAssetsGrossExcludingGoodwill | 516,676 | 2024-08-31 | 78 | USD |
FiniteLivedPatentsGross | 494,377 | 2023-11-30 | 2 | USD |
ProceedsFromIssuanceOfWarrants | 491,824 | 2024-02-29 | 3 | USD |
FairValueOptionCreditRiskGainsLossesOnAssets | 482,045 | 2025-08-31 | 6 | USD |
InterestCostsCapitalized | 480,762 | 2023-11-30 | 2 | USD |
Liabilities | 437,091 | 2026-05-31 | 122 | USD |
RevenueFromContractWithCustomerIncludingAssessedTax | 433,287 | 2018-08-31 | 3 | USD |
MarketingAndAdvertisingExpense | 410,273 | 2021-05-31 | 130 | USD |
OtherLiabilitiesCurrent | 400,000 | 2026-05-31 | 3 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 398,765 | 2026-05-31 | 82 | USD |
AccountsReceivableNetNoncurrent | 394,479 | 2021-02-28 | 1 | USD |
MinorityInterest | -393,970 | 2026-05-31 | 88 | USD |
StockIssued1 | 390,533 | 2021-08-09 | 1 | USD |
PrepaidExpenseNoncurrent | 379,546 | 2024-05-31 | 18 | USD |
RelatedPartyTransactionAmountsOfTransaction | 375,257 | 2021-02-28 | 28 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 358,811 | 2022-02-28 | 8 | USD |
AccountsPayableAndAccruedLiabilitiesCurrent | 350,377 | 2026-05-31 | 126 | USD |
AccountsPayableAndOtherAccruedLiabilities | 350,377 | 2026-05-31 | 34 | USD |
MarketableSecuritiesNoncurrent | 349,121 | 2025-08-31 | 4 | USD |
SalariesAndWages | 343,812 | 2021-05-31 | 4 | USD |
FiniteLivedIntangibleAssetsNet | 339,016 | 2026-05-31 | 62 | USD |
IncreaseDecreaseInPrepaidExpense | -337,431 | 2025-02-28 | 52 | USD |
AccruedLiabilitiesCurrent | 334,523 | 2019-02-28 | 1 | USD |
LicenseAndServicesRevenue | 321,683 | 2018-05-31 | 6 | USD |
IncreaseDecreaseInAccountsReceivable | -319,360 | 2026-05-31 | 126 | USD |
OtherIndefiniteLivedIntangibleAssets | 318,058 | 2026-02-28 | 12 | USD |
PropertyPlantAndEquipmentCollectionsNotCapitalized | 311,221 | 2022-11-30 | 4 | USD |
DebtConversionConvertedInstrumentSharesIssued1 | 307,500 | 2017-08-25 | 1 | shares |
LicensesRevenue | 304,600 | 2018-05-31 | 1 | USD |
IncomeTaxReconciliationNondeductibleExpense | -280,155 | 2022-08-31 | 11 | USD |
GainLossOnSaleOfAccountsReceivable | 278,107 | 2021-08-31 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod | -275,000 | 2019-02-28 | 1 | shares |
DisposalGroupIncludingDiscontinuedOperationConsideration | 273,373 | 2022-08-31 | 7 | USD |
AccountsReceivableGross | 272,020 | 2024-05-31 | 6 | USD |
ConversionOfStockSharesConverted1 | 264,375 | 2025-08-31 | 8 | shares |
PropertyPlantAndEquipmentOtherNet | 261,890 | 2025-02-28 | 35 | USD |
TimeDepositsAtOrAboveFDICInsuranceLimit | 250,000 | 2026-05-31 | 12 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 246,499 | 2026-02-28 | 7 | USD |
AllocatedShareBasedCompensationExpense | 242,734 | 2026-05-31 | 60 | USD |
PropertyPlantAndEquipmentNet | 229,017 | 2026-05-31 | 92 | USD |
StockIssuedDuringPeriodSharesIssuedForServices | 224,499 | 2022-08-31 | 7 | shares |
RestrictedStockSharesIssuedNetOfSharesForTaxWithholdings | 224,299 | 2022-08-31 | 1 | shares |
StockIssuedDuringPeriodSharesStockOptionsExercised | 220,000 | 2020-08-31 | 23 | shares |
InventoryWriteDown | 213,824 | 2025-08-31 | 73 | USD |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions | 200,000 | 2019-02-28 | 2 | shares |
NoninterestExpenseOfferingCost | 200,000 | 2023-05-31 | 1 | USD |
RevenueFromContractWithCustomerExcludingAssessedTax | 183,923 | 2024-11-30 | 58 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 167,219 | 2025-02-28 | 3 | USD |
LiabilitiesAssumed1 | 163,967 | 2024-05-31 | 4 | USD |
AccountsPayableCurrent | 159,935 | 2019-02-28 | 2 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 156,566 | 2023-08-31 | 4 | USD |
OtherOperatingIncome | 151,278 | 2023-11-30 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 150,000 | 2024-03-15 | 2 | shares |
LaborAndRelatedExpense | 147,659 | 2021-02-28 | 22 | USD |
OtherShortTermInvestments | 143,267 | 2025-08-31 | 2 | USD |
LiabilitiesNoncurrent | 142,587 | 2023-05-31 | 26 | USD |
ShortTermInvestments | 142,103 | 2026-05-31 | 6 | USD |
PrepaidExpenseCurrent | 132,311 | 2023-11-30 | 50 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod | 129,900 | 2026-05-31 | 19 | shares |
ConversionOfStockSharesIssued1 | 123,800 | 2023-11-30 | 4 | shares |
StockIssuedDuringPeriodSharesOther | 114,456 | 2023-08-31 | 5 | shares |
AccountsAndOtherReceivablesNetCurrent | 113,012 | 2026-05-31 | 16 | USD |
FinanceLeaseLiabilityNoncurrent | 109,319 | 2024-08-31 | 20 | USD |
ImpairmentOfLongLivedAssetsHeldForUse | 106,761 | 2023-08-31 | 1 | USD |
ProceedsFromShortTermDebt | 100,000 | 2012-10-31 | 2 | USD |
Capital | 96,035 | 2022-11-30 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 94,983 | 2026-05-31 | 23 | USD |
StockOptionPlanExpense | 93,969 | 2017-08-31 | 2 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 92,944 | 2026-05-31 | 97 | USD |
FinanceLeaseRightOfUseAsset | 92,018 | 2026-02-28 | 32 | USD |
UnrealizedLossOnSecurities | 88,288 | 2021-02-28 | 24 | USD |
AccountsPayableTradeCurrent | 87,374 | 2019-05-31 | 4 | USD |
OperatingLeaseLiability | 86,714 | 2026-05-31 | 25 | USD |
NetCashProvidedByUsedInInvestingActivities | -86,097 | 2026-05-31 | 128 | USD |
OperatingLeaseCost | 84,415 | 2026-05-31 | 25 | USD |
OperatingLeaseRightOfUseAsset | 84,415 | 2026-05-31 | 29 | USD |
ValueAddedTaxReceivable | 84,162 | 2022-08-31 | 32 | USD |
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations | 83,000 | 2021-05-31 | 2 | USD |
PrepaidAdvertising | 82,487 | 2024-05-31 | 54 | USD |
OtherGeneralExpense | 81,693 | 2011-07-31 | 4 | USD |
ConstructionInProgressGross | 79,492 | 2018-11-30 | 2 | USD |
Depreciation | 77,986 | 2022-05-31 | 91 | USD |
PaymentsToAcquireInvestments | 70,000 | 2018-08-31 | 11 | USD |
MarketableSecuritiesGainLossExcludingOtherThanTemporaryImpairments | -69,835 | 2024-08-31 | 14 | USD |
AmortizationOfLeasedAsset | 64,557 | 2022-05-31 | 2 | USD |
ProfessionalFees | 64,382 | 2021-05-31 | 130 | USD |
LongTermInvestmentsAndReceivablesNet | 64,014 | 2026-05-31 | 16 | USD |
AssetRetirementObligationsNoncurrent | 59,245 | 2014-07-31 | 18 | USD |
NetIncomeLossAttributableToRedeemableNoncontrollingInterest | -58,993 | 2019-08-31 | 1 | USD |
OperatingLeaseImpairmentLoss | 57,836 | 2024-08-31 | 3 | USD |
IncreaseDecreaseInDueToOtherRelatedParties | -57,380 | 2021-05-31 | 2 | USD |
MarketableSecurities | 55,807 | 2024-08-31 | 14 | USD |
DepreciationAndAmortization | 55,175 | 2026-05-31 | 36 | USD |
OperatingLeaseLiabilityNoncurrent | 53,679 | 2026-05-31 | 27 | USD |
ProceedsFromRepaymentsOfDebt | -50,000 | 2017-08-31 | 49 | USD |
OtherLiabilities | 49,989 | 2021-08-31 | 2 | USD |
PaymentsForProceedsFromProductiveAssets | 49,188 | 2022-05-31 | 4 | USD |
AccountsReceivableNetCurrent | 48,998 | 2026-05-31 | 126 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -46,473 | 2026-05-31 | 29 | USD |
FinitelivedIntangibleAssetsAcquired1 | 46,445 | 2026-05-31 | 68 | USD |
PaymentsToAcquireIntangibleAssets | 46,445 | 2026-05-31 | 87 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 46,125 | 2017-08-31 | 5 | USD |
DebtConversionConvertedInstrumentAmount1 | 45,000 | 2017-08-31 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 45,000 | 2026-05-31 | 49 | shares |
StockRepurchasedAndRetiredDuringPeriodValue | 45,000 | 2015-08-31 | 9 | USD |
IncomeTaxReconciliationOtherAdjustments | -44,867 | 2022-08-31 | 11 | USD |
AdvertisingExpense | 44,851 | 2021-08-31 | 2 | USD |
InventoryFinishedGoods | 44,851 | 2021-02-28 | 28 | USD |
CompensationExpenseExcludingCostOfGoodAndServiceSold | 44,851 | 2022-08-31 | 1 | USD |
PropertyPlantAndEquipmentAdditions | 40,816 | 2026-05-31 | 36 | USD |
AdjustmentForAmortization | -39,928 | 2026-05-31 | 28 | USD |
DepreciationDepletionAndAmortization | 39,928 | 2026-05-31 | 14 | USD |
GovernmentAssistanceAmount | 39,134 | 2026-02-28 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 38,901 | 2026-05-31 | 24 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 38,901 | 2024-11-30 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 38,642 | 2026-05-31 | 22 | USD |
FinanceLeaseRightOfUseAssetAmortization | 38,597 | 2022-08-31 | 2 | USD |
UnrealizedGainOnSecurities | 34,407 | 2021-02-28 | 23 | USD |
ImpairmentOfOilAndGasProperties | 34,246 | 2016-02-29 | 17 | USD |
ExplorationExpense | 33,540 | 2025-02-28 | 9 | USD |
GoodwillImpairmentLoss | 33,540 | 2025-02-28 | 10 | USD |
GainLossOnInvestments | 33,540 | 2025-08-31 | 1 | USD |
OperatingLeaseLiabilityCurrent | 33,035 | 2026-05-31 | 28 | USD |
ProceedsFromIssuanceOfLongTermDebt | 30,670 | 2020-08-31 | 2 | USD |
PrepaidInsurance | 29,299 | 2024-05-31 | 54 | USD |
NoncashContributionExpense | 28,678 | 2022-05-31 | 4 | USD |
FinanceLeaseLiabilityCurrent | 28,047 | 2024-08-31 | 20 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -28,009 | 2026-05-31 | 26 | USD |
OperatingLeaseLeaseIncomeLeasePayments | 26,881 | 2024-05-31 | 29 | USD |
OperatingLeasePayments | 26,881 | 2024-05-31 | 11 | USD |
IncreaseDecreaseInOperatingLiabilities | -26,782 | 2021-05-31 | 2 | USD |
AmortizationOfDeferredCharges | 25,000 | 2026-05-31 | 5 | USD |
CommonStockValue | 24,788 | 2026-05-31 | 126 | USD |
ConstructionPayableCurrent | 24,566 | 2019-02-28 | 1 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 23,862 | 2026-05-31 | 20 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | 23,862 | 2026-05-31 | 40 | USD |
AdjustmentForLongTermIntercompanyTransactionsTaxExpenseBenefit | 23,625 | 2022-08-31 | 11 | USD |
RepaymentsOfNotesPayable | 23,163 | 2021-02-28 | 1 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 22,401 | 2026-05-31 | 11 | USD |
OtherNoncashExpense | 22,401 | 2026-05-31 | 26 | USD |
CostOfGoodsSold | 22,239 | 2018-05-31 | 40 | USD |
MarketableSecuritiesUnrealizedGainLoss | -22,093 | 2026-05-31 | 74 | USD |
EquitySecuritiesFvNiUnrealizedLoss | 22,093 | 2025-11-30 | 4 | USD |
EquitySecuritiesFvNiUnrealizedGainLoss | -22,093 | 2026-05-31 | 4 | USD |
GrossProfit | 20,000 | 2026-05-31 | 192 | USD |
NonoperatingIncomeExpense | -19,475 | 2026-05-31 | 20 | USD |
RestrictedStockExpense | 19,075 | 2017-08-31 | 2 | USD |
SalesAndExciseTaxPayableCurrent | 18,813 | 2019-05-31 | 4 | USD |
MarketableSecuritiesRealizedGainLoss | -18,198 | 2020-08-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 16,951 | 2026-05-31 | 8 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 16,951 | 2026-05-31 | 8 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 16,951 | 2026-05-31 | 8 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 16,951 | 2026-05-31 | 8 | USD |
OtherNoncashIncomeExpense | -15,921 | 2024-11-30 | 23 | USD |
OtherNonoperatingIncomeExpense | -15,921 | 2024-11-30 | 16 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 15,902 | 2026-02-28 | 7 | USD |
AmortizationOfIntangibleAssets | 15,247 | 2026-05-31 | 37 | USD |
IncreaseDecreaseInOtherReceivables | 15,016 | 2024-08-31 | 6 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | 14,891 | 2026-02-28 | 18 | USD |
CostOfRevenue | 14,383 | 2015-11-30 | 57 | USD |
InterestIncomeExpenseNet | 14,311 | 2024-08-31 | 10 | USD |
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax | -14,247 | 2018-08-31 | 5 | USD |
SalesRevenueGoodsNet | 14,188 | 2018-05-31 | 32 | USD |
InterestCostsIncurredCapitalized | 13,615 | 2023-11-30 | 2 | USD |
LeaseAndRentalExpense | 11,429 | 2017-05-31 | 81 | USD |
OtherComprehensiveIncomeLossTaxPortionAttributableToNoncontrollingInterest | -10,921 | 2021-02-28 | 29 | USD |
InventoryRawMaterialsAndSupplies | 9,936 | 2022-11-30 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 9,336 | 2026-05-31 | 7 | USD |
FinanceLeasePrincipalPayments | 8,963 | 2023-11-30 | 12 | USD |
NoncontrollingInterestInNetIncomeLossJointVenturePartnersRedeemable | 8,413 | 2014-07-31 | 8 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 8,269 | 2026-05-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 8,104 | 2026-02-28 | 17 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 8,104 | 2026-05-31 | 20 | USD |
GainLossOnSalesOfLoansNet | -7,926 | 2022-08-31 | 1 | USD |
NoninterestIncome | 7,319 | 2023-11-30 | 4 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | -7,028 | 2026-05-31 | 167 | USD |
AccruedLiabilitiesCurrentAndNoncurrent | 6,884 | 2022-02-28 | 1 | USD |
AccretionExpense | 5,403 | 2026-05-31 | 14 | USD |
DeferredRevenue | 4,963 | 2024-08-31 | 12 | USD |
GeneralInsuranceExpense | 4,645 | 2017-11-30 | 85 | USD |
IncomeTaxExpenseBenefit | 4,403 | 2026-05-31 | 21 | USD |
IncomeTaxesPaid | 4,403 | 2026-05-31 | 70 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 4,238 | 2026-05-31 | 1 | USD |
NetIncomeLossIncludingPortionAttributableToNonredeemableNoncontrollingInterest | -3,760 | 2025-02-28 | 6 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 2,875 | 2024-08-31 | 55 | USD |
DirectCommunicationsAndUtilitiesCosts | 2,668 | 2017-05-31 | 81 | USD |
InterestIncomeOther | 2,618 | 2026-05-31 | 21 | USD |
TaxesOther | -2,374 | 2017-08-31 | 67 | USD |
DeferredTaxAssetsUnrealizedLossesOnTradingSecurities | 2,300 | 2020-08-31 | 4 | USD |
OperatingLeaseExpense | 1,898 | 2021-05-31 | 3 | USD |
IncreaseDecreaseInAccountsPayable | -1,888 | 2014-04-30 | 24 | USD |
InventoryWorkInProcess | 1,800 | 2023-02-28 | 26 | USD |
TemporaryEquityForeignCurrencyTranslationAdjustments | -1,240 | 2024-05-31 | 6 | USD |
ProceedsFromSaleOfShortTermInvestments | 1,164 | 2026-05-31 | 4 | USD |
CostOfGoodsAndServicesSoldAmortization | 1,118 | 2022-02-28 | 9 | USD |
CargoAndFreightRevenue | 1,062 | 2018-05-31 | 6 | USD |
TravelAndEntertainmentExpense | 850 | 2021-05-31 | 130 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | -602 | 2018-08-31 | 1 | USD |
InterestIncomeExpenseNonoperatingNet | 11 | 2025-02-28 | 4 | USD |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 3 | 2026-05-31 | 38 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 3 | 2023-05-31 | 15 | USD/shares |
SaleOfStockPricePerShare | 3 | 2023-05-31 | 1 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice | 3 | 2026-05-31 | 31 | USD/shares |
OptionIndexedToIssuersEquityStrikePrice1 | 3 | 2024-05-31 | 6 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 2 | 2026-05-31 | 89 | USD/shares |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 2 | 2026-05-31 | 31 | USD/shares |
NumberOfReportableSegments | 2 | 2020-05-31 | 4 | pure |
NumberOfReportableSegments | 2 | 2019-08-31 | 1 | Reportable_Segments |
NumberOfReportableSegments | 2 | 2020-08-31 | 2 | Segment |
NumberOfReportableSegments | 2 | 2019-02-28 | 2 | segment |
ShareBasedGoodsAndNonemployeeServicesTransactionValuationMethodExpectedVolatilityRate | 2 | 2018-05-31 | 1 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingPeriodIncreaseDecreaseWeightedAverageExercisePrice | 1 | 2025-08-31 | 4 | USD/shares |
WarrantExercisePriceIncrease | 1 | 2019-11-30 | 1 | USD/shares |
StockholdersEquityNoteStockSplitConversionRatio1 | 1 | 2015-12-16 | 1 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 1 | 2026-05-31 | 14 | pure |
ClassOfWarrantOrRightNumberOfSecuritiesCalledByEachWarrantOrRight | 1 | 2019-11-30 | 6 | shares |
IncreaseDecreaseInLongTermReceivablesCurrent | 1 | 2026-05-31 | 13 | USD |
SharesIssuedPricePerShare | 1 | 2023-05-08 | 2 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 1 | 2026-05-31 | 60 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice | 1 | 2024-02-29 | 9 | USD/shares |
EarningsPerShareBasicAndDiluted | -1 | 2022-02-28 | 122 | USD/shares |
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare | -1 | 2022-02-28 | 16 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 0 | 2026-05-31 | 1 | USD/shares |
EarningsPerShareDiluted | -0 | 2026-05-31 | 40 | USD/shares |
DebtInstrumentConvertibleConversionPrice1 | 0 | 2017-08-25 | 1 | USD/shares |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare | -0 | 2014-08-31 | 3 | USD/shares |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2023-05-31 | 21 | pure |
MalpracticeLossContingencyDiscountRate | 0 | 2024-11-30 | 12 | pure |
IncomeLossFromContinuingOperationsPerBasicShare | -0 | 2014-08-31 | 3 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2026-05-31 | 14 | pure |
ShareBasedGoodsAndNonemployeeServicesTransactionValuationMethodRiskFreeInterestRate | 0 | 2018-05-31 | 2 | pure |
EarningsPerShareBasic | -0 | 2012-07-31 | 4 | USD/shares |
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare | -0 | 2021-05-31 | 10 | USD/shares |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare | -0 | 2021-08-31 | 2 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2021-02-28 | 2 | CAD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2026-05-31 | 124 | USD/shares |
AdjustmentOfWarrantsGrantedForServices | 0 | 2022-08-31 | 18 | USD |
AssetsHeldForSaleCurrent | 0 | 2015-05-31 | 8 | USD |
AssetsHeldForSaleOtherNoncurrent | 0 | 2014-08-31 | 2 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent | 0 | 2021-05-31 | 9 | USD |
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations | 0 | 2022-05-31 | 15 | USD |
ConvertibleDebtNoncurrent | 0 | 2017-08-31 | 12 | USD |
CostOfGoodsAndServicesSold | 0 | 2026-05-31 | 99 | USD |
DeferredCosts | 0 | 2012-10-31 | 10 | USD |
DeferredRevenueCurrent | 0 | 2025-08-31 | 44 | USD |
DeferredRevenueRevenueRecognized1 | 0 | 2019-08-31 | 15 | USD |
DeferredTaxAssetsNet | 0 | 2025-08-31 | 9 | USD |
Depletion | 0 | 2015-08-31 | 8 | USD |
DepletionOfOilAndGasProperties | 0 | 2014-08-31 | 47 | USD |
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet | 0 | 2021-11-30 | 10 | USD |
DisposalGroupIncludingDiscontinuedOperationAccountsPayableCurrent | 0 | 2021-11-30 | 9 | USD |
DisposalGroupIncludingDiscontinuedOperationOperatingExpense | 0 | 2022-05-31 | 15 | USD |
DisposalGroupIncludingDiscontinuedOperationRevenue | 0 | 2022-05-31 | 15 | USD |
DueToRelatedPartiesCurrent | 0 | 2022-08-31 | 92 | USD |
ExplorationAndProductionCosts | 0 | 2014-08-31 | 47 | USD |
ForeignCurrencyTransactionGainLossUnrealized | 0 | 2022-11-30 | 39 | USD |
GainLossOnDispositionOfAssets | 0 | 2022-08-31 | 36 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTax | 0 | 2022-08-31 | 35 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity | 0 | 2022-05-31 | 38 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare | 0 | 2022-02-28 | 8 | USD/shares |
IncreaseDecreaseInDeferredRevenue | 0 | 2026-05-31 | 60 | USD |
IncreaseDecreaseInDueToRelatedParties | 0 | 2023-08-31 | 61 | USD |
IncreaseDecreaseInInventories | 0 | 2024-08-31 | 81 | USD |
InterestExpense | 0 | 2018-05-31 | 95 | USD |
InterestExpenseOther | 0 | 2013-04-30 | 10 | USD |
InterestPaid | 0 | 2018-05-31 | 45 | USD |
InterestPaidNet | 0 | 2018-11-30 | 4 | USD |
InventoryNet | 0 | 2023-08-31 | 74 | USD |
InventoryRawMaterials | 0 | 2023-08-31 | 36 | USD |
InvestmentIncomeNet | 0 | 2022-05-31 | 11 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent | 0 | 2021-05-31 | 7 | USD |
LoansPayable | 0 | 2021-08-31 | 8 | USD |
LoansPayableCurrent | 0 | 2022-08-31 | 51 | USD |
LongTermInvestments | 0 | 2015-08-31 | 14 | USD |
LongTermLoansPayable | 0 | 2021-02-28 | 14 | USD |
MarketableSecuritiesCurrent | 0 | 2026-05-31 | 67 | USD |
NetCashProvidedByUsedInDiscontinuedOperations | 0 | 2022-05-31 | 15 | USD |
OilAndGasRevenue | 0 | 2014-08-31 | 47 | USD |
OtherAssetsNoncurrent | 0 | 2011-07-31 | 2 | USD |
PaymentsForProceedsFromInvestments | 0 | 2015-08-31 | 9 | USD |
PaymentsToAcquireOilAndGasProperty | 0 | 2015-02-28 | 35 | USD |
ProceedsFromConvertibleDebt | 0 | 2017-05-31 | 35 | USD |
ProceedsFromSaleAndMaturityOfMarketableSecurities | 0 | 2021-08-31 | 6 | USD |
ProceedsFromSaleOfAvailableForSaleSecuritiesDebt | 0 | 2016-02-29 | 6 | USD |
ProceedsFromSaleOfOilAndGasPropertyAndEquipment | 0 | 2016-08-31 | 19 | USD |
ProceedsFromStockOptionsExercised | 0 | 2025-08-31 | 14 | USD |
ProceedsFromWarrantExercises | 0 | 2025-08-31 | 41 | USD |
PropertyPlantAndEquipmentDisposals | 0 | 2022-08-31 | 11 | USD |
ProvisionForDoubtfulAccounts | 0 | 2025-08-31 | 19 | USD |
RealizedInvestmentGainsLosses | 0 | 2021-05-31 | 2 | USD |
RepaymentsOfRelatedPartyDebt | 0 | 2018-05-31 | 12 | USD |
ResultsOfOperationsImpairmentOfOilAndGasProperties | 0 | 2011-07-31 | 4 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2026-05-31 | 38 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 0 | 2026-05-31 | 39 | USD |
ShareBasedGoodsAndNonemployeeServicesTransactionValuationMethodExpectedDividendRate | 0 | 2018-08-31 | 5 | pure |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 0 | 2026-05-31 | 25 | USD |
FDICIndemnificationAssetDisposals | 0 | 2022-05-31 | 4 | USD |
InterestPaidDiscontinuedOperations | 0 | 2022-02-28 | 4 | USD |
RepaymentsOfDebt | 0 | 2022-05-31 | 5 | USD |
RepaymentsOfLongTermDebt | 0 | 2022-08-31 | 2 | USD |
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal | 0 | 2023-08-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 0 | 2026-02-28 | 9 | USD |
CostOfGoodsAndServicesSoldDepreciationAndAmortization | 0 | 2026-05-31 | 14 | USD |
IncomeTaxesPaidNet | 0 | 2024-11-30 | 2 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 0 | 2026-05-31 | 8 | USD |
What to be careful about
What this model itself distrusts about LEXX's figures. Written by the derivation as it ran, not added afterwards.
- WITHHELD: operating margin, cash operating margin, owner earnings margin, fcf margin, net margin, ocf margin, ebitda margin -- owner earnings margin came out at -4,037% against a scale that tops out near 1,750%, which is arithmetic on a revenue figure of 194,000 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
- the market value here was 69.9M: 24.8M shares from the filing at the quoted price. The price feed reports 2.1M shares, and that count at this same price gives 5.9M, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
- there is no operating profit to value; valuation rests on EV/revenue (11.8x) instead
- no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 4M of net cash against a 7M annual burn is 0.5 years
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- durability rests on 3 of 4 inputs; not tagged: contracted coverage