| UPAY (UPYY) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Nov-30 | 2025-Aug-31 | 2025-May-31 | 2025-Feb-28 | 2024-Nov-30 | 2024-Aug-31 | 2024-May-31 | 2024-Feb-29 | | | | | | | | | | | | 2021-Feb-28 | 2020-Nov-30 | 2020-Aug-31 | 2020-May-31 | 2020-Feb-29 | 2019-Nov-30 | 2019-Aug-31 | 2019-May-31 | 2019-Feb-28 | 2018-Nov-30 | 2018-Aug-31 | 2018-May-31 | 2018-Feb-28 | 2017-Nov-30 | 2017-Aug-31 | 2017-May-31 | 2017-Feb-28 | 2016-Nov-30 | | | | | | | | | | | |
| Fiscal Period | | Q3-FY2026 | Q2-FY2026 | Q1-FY2026 | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | | | | | | | | | | | | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | | | | | | | | | | | |
| Total Revenue | | 184,587$ | 188,947$ | 170,414$ | 139,583$ | 150,366$ | 168,071$ | 257,249$ | 333,430$ | 364,360$ | 364,042$ | 332,576$ | | | | | | | | | 376,757$ | 289,662$ | 195,346$ | 248,632$ | 350,189$ | 340,589$ | 322,972$ | 357,875$ | 331,437$ | 281,458$ | 247,524$ | 238,374$ | 257,660$ | 117,381$ | 227,885$ | 175,336$ | 238,801$ | 141,722$ | 138,132$ | 54,213$ | 115,864$ | 74,054$ | | | | | | | |
| QoQ% | | (2.31%) | 10.88% | 22.09% | (7.17%) | (10.53%) | (34.67%) | (22.85%) | (8.49%) | .09% | 9.46% | | | | | | | | | | 30.07% | 48.28% | (21.43%) | (29.00%) | 2.82% | 5.46% | (9.75%) | 7.98% | 17.76% | 13.71% | 3.84% | (7.49%) | 119.51% | (48.49%) | 29.97% | (26.58%) | 68.50% | 2.60% | 154.80% | (53.21%) | 56.46% | | | | | | | | |
| YoY% | | 22.76% | 12.42% | (33.76%) | (58.14%) | (58.73%) | (53.83%) | (22.65%) | | | | | | | | | | | | | 7.59% | (14.95%) | (39.52%) | (30.53%) | 5.66% | 21.01% | 30.48% | 50.13% | 28.63% | 139.78% | 8.62% | 35.95% | 7.90% | (17.18%) | 64.98% | 223.42% | 106.11% | 91.38% | | | | | | | | | | | |
| Cost Of Revenue | | 54,544$ | 45,201$ | 42,584$ | 42,796$ | 44,399$ | 49,378$ | 134,333$ | 174,206$ | 168,111$ | 158,335$ | 159,136$ | | | | | | | | | 98,172$ | 71,769$ | 58,925$ | 70,976$ | 102,357$ | 88,667$ | 80,482$ | 87,511$ | 92,068$ | 68,156$ | 62,051$ | 50,419$ | 60,188$ | 28,073$ | 27,724$ | 27,784$ | 22,959$ | 14,862$ | 14,964$ | 11,736$ | 14,304$ | 13,362$ | | | | | | | |
| Gross Profit | | 130,043$ | 143,746$ | 127,830$ | 96,787$ | 105,967$ | 118,693$ | 122,916$ | 159,224$ | 196,249$ | 205,707$ | 173,440$ | | | | | | | | | 278,585$ | 217,893$ | 136,421$ | 177,656$ | 247,832$ | 251,922$ | 242,490$ | 270,364$ | 239,369$ | 213,302$ | 185,473$ | 187,955$ | 197,472$ | 89,308$ | 200,161$ | 147,552$ | 215,842$ | 126,860$ | 123,168$ | 42,477$ | 101,560$ | 60,692$ | | | | | | | |
| Gross Margin | | 70.45% | 76.08% | 75.01% | 69.34% | 70.47% | 70.62% | 47.78% | 47.75% | 53.86% | 56.51% | 52.15% | | | | | | | | | 73.94% | 75.22% | 69.84% | 71.45% | 70.77% | 73.97% | 75.08% | 75.55% | 72.22% | 75.79% | 74.93% | 78.85% | 76.64% | 76.08% | 87.83% | 84.15% | 90.39% | 89.51% | 89.17% | 78.35% | 87.65% | 81.96% | | | | | | | |
| Operating Expenses | | 243,433$ | 249,017$ | 258,432$ | 126,621$ | 256,788$ | 302,897$ | 266,914$ | 349,470$ | 493,669$ | 373,834$ | 199,505$ | | | | | | | | | 323,598$ | 235,059$ | 206,189$ | 219,544$ | 281,285$ | 232,318$ | 250,423$ | 252,624$ | 252,411$ | 215,702$ | 199,028$ | 197,873$ | 222,444$ | 102,530$ | 234,700$ | 166,153$ | 190,179$ | 115,134$ | 148,713$ | 103,519$ | 85,359$ | 67,219$ | | | | | | | |
| Operating Income | | (113,390$) | (105,271$) | (130,602$) | (29,834$) | (150,821$) | (184,204$) | (143,998$) | (190,246$) | (297,420$) | (168,127$) | (26,065$) | | | | | | | | | (45,013$) | (17,166$) | (69,768$) | (41,888$) | (33,453$) | 19,604$ | (7,933$) | 17,740$ | (13,042$) | (2,400$) | (13,555$) | (9,918$) | (24,972$) | (13,222$) | (34,539$) | (18,601$) | 25,663$ | 11,726$ | (25,545$) | (61,042$) | 16,201$ | (6,527$) | | | | | | | |
| Operating Margin | | (61.43%) | (55.72%) | (76.64%) | (21.37%) | (100.30%) | (109.60%) | (55.98%) | (57.06%) | (81.63%) | (46.18%) | (7.84%) | | | | | | | | | (11.95%) | (5.93%) | (35.72%) | (16.85%) | (9.55%) | 5.76% | (2.46%) | 4.96% | (3.94%) | (.85%) | (5.48%) | (4.16%) | (9.69%) | (11.26%) | (15.16%) | (10.61%) | 10.75% | 8.27% | (18.49%) | (112.60%) | 13.98% | (8.81%) | | | | | | | |
| Interest Income | | | 1,646$ | 258$ | 378$ | 287$ | 914$ | 1,857$ | 5,762$ | 3,048$ | 1,893$ | 1,113$ | | | | | | | | | 557$ | 528$ | 553$ | 716$ | 1,482$ | 1,849$ | 1,782$ | 2,173$ | 785$ | 452$ | 253$ | 247$ | 846$ | 516$ | 855$ | 370$ | 764$ | 575$ | 380$ | 168$ | 17$ | 32$ | | | | | | | |
| Interest Expenses | | 13,326$ | 13,627$ | 11,642$ | 9,421$ | 8,650$ | 8,034$ | 8,536$ | 8,399$ | 8,327$ | 8,384$ | 8,320$ | | | | | | | | | 2,633$ | 2,248$ | 2,232$ | 941$ | 1,347$ | 1,487$ | 1,697$ | 2,540$ | 1,352$ | 1,399$ | 792$ | 39$ | 235$ | 36$ | 20$ | | 666$ | 362$ | 459$ | 416$ | (423$) | 629$ | | | | | | | |
| Income Before Tax | | (1,032,123$) | (117,252$) | (141,986$) | (38,877$) | (159,184$) | (191,324$) | (150,677$) | (192,895$) | (302,077$) | (174,618$) | (32,220$) | | | | | | | | | (46,175$) | (19,171$) | (72,084$) | (42,113$) | (33,318$) | 19,966$ | (7,848$) | 17,373$ | (13,024$) | (3,504$) | (14,347$) | (5,061$) | (24,361$) | (12,742$) | (33,704$) | (18,231$) | 25,761$ | 11,939$ | (25,624$) | (61,290$) | 16,641$ | (7,124$) | | | | | | | |
| Tax Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,677$ | 0$ | | | 3,570$ | 0$ | | | | | | | |
| Net Income | | (1,032,123$) | (117,252$) | (141,986$) | (38,877$) | (159,184$) | (191,324$) | (150,677$) | (227,276$) | (302,077$) | (174,618$) | (32,220$) | | | | | | | | | (46,175$) | (19,171$) | (72,084$) | (42,113$) | (33,318$) | 19,966$ | (7,848$) | 17,373$ | (16,954$) | (3,504$) | (14,347$) | (5,061$) | (29,366$) | (12,742$) | (33,704$) | (18,231$) | 14,084$ | 11,939$ | (25,624$) | (61,290$) | 13,071$ | (7,124$) | | | | | | | |
| Profit Margin | | (559.15%) | (62.06%) | (83.32%) | (27.85%) | (105.86%) | (113.84%) | (58.57%) | (68.16%) | (82.91%) | (47.97%) | (9.69%) | | | | | | | | | (12.26%) | (6.62%) | (36.90%) | (16.94%) | (9.51%) | 5.86% | (2.43%) | 4.85% | (5.12%) | (1.25%) | (5.80%) | (2.12%) | (11.40%) | (10.86%) | (14.79%) | (10.40%) | 5.90% | 8.42% | (18.55%) | (113.05%) | 11.28% | (9.62%) | | | | | | | |
| TTM | | (194.61%) | (70.43%) | (84.56%) | (75.51%) | (80.13%) | (77.58%) | (64.79%) | (52.80%) | | | | | | | | | | | | (16.17%) | (15.38%) | (11.24%) | (5.02%) | (.28%) | .93% | (.85%) | (1.43%) | (3.63%) | (5.10%) | (7.15%) | (9.61%) | (12.08%) | (6.66%) | (3.31%) | (2.57%) | (10.63%) | (13.76%) | (21.18%) | | | | | | | | | | |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | (1,032,123$) | (117,252$) | (141,986$) | (38,877$) | (159,184$) | (191,324$) | (150,677$) | (227,276$) | (302,077$) | (174,618$) | (32,220$) | | | | | | | | | (46,175$) | (19,171$) | (72,084$) | (42,113$) | (33,318$) | 19,966$ | (7,848$) | 17,373$ | (16,954$) | (3,504$) | (14,347$) | (5,061$) | (29,366$) | (12,742$) | (33,704$) | (18,231$) | 14,084$ | 11,939$ | (25,624$) | (61,290$) | 13,071$ | (7,124$) | | | | | | | |
| QoQ% | | (780.26%) | 17.42% | (265.22%) | 75.58% | 16.80% | (26.98%) | 33.70% | 24.76% | (72.99%) | (441.96%) | | | | | | | | | | (140.86%) | 73.41% | (71.17%) | (26.40%) | (266.87%) | 354.41% | (145.17%) | 202.47% | (383.85%) | 75.58% | (183.48%) | 82.77% | (130.47%) | 62.19% | (84.87%) | (229.45%) | 17.97% | 146.59% | 58.19% | (568.90%) | 283.48% | | | | | | | | |
| YoY% | | (548.38%) | 38.72% | 5.77% | 82.89% | 47.30% | (9.57%) | (367.65%) | | | | | | | | | | | | | (38.59%) | (196.02%) | (818.50%) | (342.41%) | (96.52%) | 669.81% | 45.30% | 443.27% | 42.27% | 72.50% | 57.43% | 72.24% | (308.51%) | (206.73%) | (31.53%) | 70.26% | 7.75% | 267.59% | | | | | | | | | | | |
| Earnings Per Share, Basic | | (0.06$) | (0.01$) | (0.01$) | 0.00$ | (0.01$) | (0.01$) | (0.01$) | (0.01$) | (0.02$) | (0.01$) | 0.00$ | | | | | | | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | 0.00$ | | | | | | | |
| Earnings Per Share, Diluted | | (0.06$) | (0.01$) | (0.01$) | 0.00$ | (0.01$) | (0.01$) | (0.01$) | (0.01$) | (0.02$) | (0.01$) | 0.00$ | | | | | | | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | 0.00$ | | | | | | | |
| Unlevered FCF Per Share, Basic | | 0.00$ | 0.00$ | (0.01$) | 0.00$ | (0.01$) | (0.01$) | (0.03$) | (0.01$) | 0.01$ | 0.00$ | (0.01$) | | | | | | | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | (0.01$) | (0.01$) | 0.01$ | 0.01$ | 0.00$ | (0.01$) | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 0.00$ | 0.00$ | (0.01$) | 0.00$ | (0.01$) | (0.01$) | (0.03$) | (0.01$) | 0.01$ | 0.00$ | (0.01$) | | | | | | | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | (0.01$) | (0.01$) | 0.01$ | 0.01$ | 0.00$ | (0.01$) | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | | | | | | | | |
| Average Shares, Basic | | 17,120,486 | 16,845,211 | 16,795,211 | 15,402,650 | 16,740,856 | 16,467,742 | 16,108,540 | 16,574,840 | 16,242,600 | 17,363,037 | 17,190,211 | | | | | | | | | 23,262,814 | 23,255,310 | 23,255,310 | 23,255,310 | 23,278,762 | 24,494,046 | 26,030,310 | 26,010,582 | 25,991,869 | 25,929,710 | 25,915,310 | 24,502,267 | 23,915,310 | 23,915,310 | 23,915,310 | 23,915,310 | 23,864,965 | 23,815,310 | 23,766,397 | 23,372,408 | | 19,618,462 | | | | | | | |
| Average Shares, Diluted | | 17,120,486 | 16,845,211 | 16,795,211 | 15,402,650 | 16,740,856 | 16,467,742 | 16,108,540 | 16,574,840 | 16,242,600 | 17,363,037 | 17,190,211 | | | | | | | | | 23,262,814 | 23,255,310 | 23,255,310 | 23,255,310 | 23,278,762 | 24,494,046 | 26,030,310 | 26,010,582 | 25,991,869 | 25,929,710 | 25,915,310 | 24,502,267 | 23,915,310 | 23,915,310 | 23,915,310 | 23,915,310 | 23,864,965 | 23,815,310 | 23,766,397 | 23,372,408 | | 19,618,462 | | | | | | | |
| EBIT | | (1,018,797$) | (103,625$) | (130,344$) | (29,456$) | (150,534$) | (183,290$) | (142,141$) | (184,496$) | (293,750$) | (166,234$) | (23,900$) | | | | | | | | | (43,542$) | (16,923$) | (69,852$) | (41,172$) | (31,971$) | 21,453$ | (6,151$) | 19,913$ | (11,672$) | (2,105$) | (13,555$) | (5,022$) | (24,126$) | (12,706$) | (33,684$) | (18,231$) | 26,427$ | 12,301$ | (25,165$) | (60,874$) | 16,218$ | (6,495$) | | | | | | | |
| EBITDA | | (1,018,797$) | (103,625$) | (130,344$) | (29,456$) | (150,534$) | (183,290$) | (142,141$) | (184,496$) | (293,750$) | (166,234$) | (23,900$) | | | | | | | | | (43,542$) | (16,923$) | (69,852$) | (41,172$) | (31,971$) | 21,453$ | (6,151$) | 19,913$ | (11,672$) | (2,105$) | (13,555$) | (5,022$) | (24,126$) | (12,706$) | (33,684$) | (18,231$) | 26,427$ | 12,301$ | (25,165$) | (60,874$) | 16,218$ | (6,495$) | | | | | | | |