(Q3)Feb 29, 2024 | (Q2)Nov 30, 2023 | (Q1)Aug 31, 2023 | (FY)May 31, 2023 | (Q4)May 31, 2023 | (Q3)Feb 28, 2023 | (Q2)Nov 30, 2022 | (Q1)Aug 31, 2022 | (FY)May 31, 2022 | (Q4)May 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -169.69%-2.79M | -1,116.42%-815K | -40.00%60K | 11.48%-4.32M | -77.88%-3.32M | -75.59%-1.04M | 99.02%-67K | -97.72%100K | -20.72%-4.88M | -474.26%-1.86M |
Net profit before non-cash adjustment | -11.48%1.93M | 140.91%1.25M | 190.82%940K | 100.29%100.9K | 107.26%2M | 152.76%2.18M | 4.91%-3.04M | -388.21%-1.04M | -400.55%-35.13M | -588.32%-27.59M |
Total adjustment of non-cash items | -17.19%-1.24M | -152.35%-1.3M | -264.42%-1.12M | -93.81%1.7M | -101.68%-408.3K | -204.44%-1.06M | 80.07%2.49M | -18.01%683K | 839.10%27.47M | 1,346.54%24.24M |
-Depreciation and amortization | -0.28%700K | -0.14%701K | -0.28%700K | -31.12%2.81M | -31.21%701.78K | -31.11%702K | -31.04%702K | -31.11%702K | -0.60%4.08M | 5.32%1.02M |
-Reversal of impairment losses recognized in profit and loss | -7.56%-1.76M | ---1.76M | ---1.73M | -111.22%-2.63M | -104.17%-985.88K | ---1.64M | --0 | --0 | 403.19%23.4M | 439.86%23.62M |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Net exchange gains and losses | 44.95%-60K | -621.43%-73K | -4.35%-24K | -33,510.52%-188.56K | -61.97%-70.56K | -738.46%-109K | 75.00%14K | -147.92%-23K | 99.25%-561 | -143.99%-43.56K |
-Remuneration paid in stock | --0 | --0 | --0 | --1.77M | --0 | --0 | ---- | ---- | --0 | -118.47%-361K |
-Other non-cash items | -875.00%-117K | -8,400.00%-170K | -1,850.00%-70K | -3,731.67%-63.64K | -573.09%-53.64K | -250.00%-12K | 71.43%-2K | 128.57%4K | -105.26%-1.66K | 161.47%11.34K |
Changes in working capital | -61.56%-3.48M | -254.58%-759K | -46.24%243K | -320.20%-6.12M | -430.92%-4.91M | -185.41%-2.15M | 109.83%491K | -88.01%452K | 114.90%2.78M | 146.26%1.48M |
-Change in receivables | 59.46%-1.06M | -924.21%-783K | 392.37%1.84M | -10,017.62%-10.68M | -1,303.62%-7.53M | -234.62%-2.62M | 102.83%95K | -191.82%-629K | 96.69%-105.55K | -41.20%625.45K |
-Change in payables | -622.46%-2.42M | -93.94%24K | -247.64%-1.6M | 57.99%4.56M | 205.11%2.62M | -19.90%463K | 124.19%396K | -64.97%1.08M | 118.66%2.89M | 120.09%858.18K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | 179.07%120K | 397.14%174K | 184.62%74K | 58.60%162.57K | 254.91%58.57K | 152.94%43K | 12.90%35K | -31.58%26K | 100.85%102.5K | -51.51%16.5K |
Tax refund paid | 48.15%-14K | 1,022.22%249K | 742.86%180K | 35.87%-108.52K | 15.07%-26.52K | 12.90%-27K | 44.90%-27K | 51.72%-28K | 52.21%-169.22K | 46.29%-31.22K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -163.53%-2.69M | -564.41%-392K | 220.41%314K | 13.77%-4.26M | -74.78%-3.28M | -68.87%-1.02M | 99.14%-59K | -97.76%98K | -13.83%-4.95M | -496.39%-1.88M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---11K | --0 | --0 | 68.03%-7.03K | 49.37%-3.03K | --0 | --0 | ---4K | -194.41%-21.98K | 19.89%-5.98K |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Investing cash flow | ---11K | --0 | --0 | 68.03%-7.03K | 49.37%-3.03K | --0 | --0 | ---4K | -194.41%-21.98K | 19.89%-5.98K |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Net common stock issuance | --0 | --0 | --4.68M | --4.4M | --0 | ---- | ---- | ---- | --0 | --0 |
Increase or decrease of lease financing | -5.56%-38K | -5.56%-38K | -12.12%-37K | 10.69%-146.14K | 1.17%-41.14K | 12.20%-36K | 12.20%-36K | 17.50%-33K | -14.62%-163.62K | -2.14%-41.62K |
Interest paid (cash flow from financing activities) | 40.00%-3K | 33.33%-4K | 0.00%-4K | -602.90%-20.38K | -107.79%-5.38K | 79.17%-5K | 75.00%-6K | 83.33%-4K | 74.62%-2.9K | 24.34%69.1K |
Net other fund-raising expenses | ---- | ---- | ---- | -97.57%207 | ---- | ---- | ---- | ---- | 101.41%8.53K | ---- |
Financing cash flow | -100.94%-41K | 0.00%-42K | 12,624.32%4.63M | 2,777.08%4.23M | -228.64%-46.32K | 6,800.00%4.36M | 35.38%-42K | 42.19%-37K | -100.72%-158K | -99.58%36K |
Net cash flow | ||||||||||
Beginning cash position | 43.47%22.43M | 43.78%22.73M | 13.86%17.63M | -16.94%15.49M | 22.70%19.31M | -5.20%15.64M | -31.45%15.81M | -16.94%15.49M | 1,112.18%18.65M | 55.71%15.73M |
Current changes in cash | -182.16%-2.74M | -329.70%-434K | 8,580.70%4.95M | 99.17%-42.34K | -80.29%-3.33M | 590.44%3.34M | 98.54%-101K | -98.68%57K | -129.11%-5.13M | -120.45%-1.85M |
Effect of exchange rate changes | 83.78%612K | 302.90%140K | -44.11%147K | 11.23%2.19M | 3.68%1.66M | 516.25%333K | -120.23%-69K | 152.88%263K | 494.68%1.97M | 421.45%1.6M |
End cash Position | 5.19%20.31M | 43.47%22.43M | 43.78%22.73M | 13.86%17.63M | 13.86%17.63M | 22.70%19.31M | -5.20%15.64M | -31.45%15.81M | -16.94%15.49M | -16.94%15.49M |
Free cash flow | -164.61%-2.7M | -564.41%-392K | 234.04%314K | 14.01%-4.27M | -74.39%-3.29M | -65.85%-1.02M | 99.14%-59K | -97.85%94K | -14.14%-4.97M | -504.02%-1.88M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data