NIHSIN-PA
7215PA
NEXGRAM
0096
XOX
0165
TALAMT
2259
GPACKET
0082
(Q1)Aug 31, 2024 | (FY)May 31, 2024 | (Q4)May 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 1,546.67%988K | -6.19%-4.59M | 68.71%-1.04M | -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 |
Net profit before non-cash adjustment | -51.38%457K | 4,450.49%4.59M | -76.05%479.49K | -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 |
Total adjustment of non-cash items | 20.48%-893K | -360.31%-4.43M | -86.65%-762.09K | -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 |
-Depreciation and amortization | 0.00%700K | -0.21%2.8M | -0.11%700.99K | -0.28%700K | -0.14%701K | -0.28%700K | -31.12%2.81M | -31.21%701.78K | -31.11%702K | -31.04%702K |
-Reversal of impairment losses recognized in profit and loss | 1.97%-1.7M | -169.00%-7.06M | -83.76%-1.81M | -7.56%-1.76M | ---1.76M | ---1.73M | -111.22%-2.63M | -104.17%-985.88K | ---1.64M | --0 |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Net exchange gains and losses | 954.17%205K | 79.70%-38.29K | 268.26%118.72K | 44.95%-60K | -621.43%-73K | -4.35%-24K | -33,510.52%-188.56K | -61.97%-70.56K | -738.46%-109K | 75.00%14K |
-Remuneration paid in stock | --0 | -81.12%334.29K | --334.29K | --0 | --0 | --0 | --1.77M | --0 | --0 | ---- |
-Other non-cash items | -47.14%-103K | -625.00%-461.42K | -94.65%-104.42K | -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 |
Changes in working capital | 486.01%1.42M | 22.38%-4.75M | 84.63%-754.83K | -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 |
-Change in receivables | 98.59%3.65M | 94.55%-581.94K | 92.34%-576.94K | 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 |
-Change in payables | -39.60%-2.23M | -191.46%-4.17M | -106.79%-177.89K | -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 |
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) | 41.89%105K | 192.72%475.87K | 84.17%107.87K | 179.07%120K | 397.14%174K | 184.62%74K | 58.60%162.57K | 254.91%58.57K | 152.94%43K | 12.90%35K |
Tax refund paid | -111.67%-21K | 453.17%383.26K | -19.70%-31.74K | 48.15%-14K | 1,022.22%249K | 742.86%180K | 35.87%-108.52K | 15.07%-26.52K | 12.90%-27K | 44.90%-27K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 241.40%1.07M | 12.61%-3.73M | 70.73%-961.31K | -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 |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --0 | -124.73%-15.79K | -58.32%-4.79K | ---11K | --0 | --0 | 68.03%-7.03K | 49.37%-3.03K | --0 | --0 |
Advance cash and loans provided to other parties | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Investing cash flow | --0 | -124.73%-15.79K | -58.32%-4.79K | ---11K | --0 | --0 | 68.03%-7.03K | 49.37%-3.03K | --0 | --0 |
Financing cash flow | ||||||||||
Net common stock issuance | -95.87%193K | 6.35%4.68M | --0 | --0 | --0 | --4.68M | --4.4M | --0 | ---- | ---- |
Increase or decrease of lease financing | -8.11%-40K | -4.06%-152.08K | 5.01%-39.08K | -5.56%-38K | -5.56%-38K | -12.12%-37K | 10.69%-146.14K | 1.17%-41.14K | 12.20%-36K | 12.20%-36K |
Interest paid (cash flow from financing activities) | 50.00%-2K | 29.12%-14.45K | 35.94%-3.45K | 40.00%-3K | 33.33%-4K | 0.00%-4K | -602.90%-20.38K | -107.79%-5.38K | 79.17%-5K | 75.00%-6K |
Net other fund-raising expenses | ---- | 7,851.69%16.46K | ---- | ---- | ---- | ---- | -97.57%207 | ---- | ---- | ---- |
Financing cash flow | -96.74%151K | 6.98%4.52M | 43.72%-26.07K | -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 |
Net cash flow | ||||||||||
Beginning cash position | 8.53%19.14M | 13.86%17.63M | 5.19%20.31M | 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 |
Current changes in cash | -75.28%1.22M | 1,946.74%781.84K | 70.24%-992.17K | -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 |
Effect of exchange rate changes | -2,121.09%-2.97M | -66.97%722.68K | -110.61%-176.32K | 83.78%612K | 302.90%140K | -44.11%147K | 11.23%2.19M | 3.68%1.66M | 516.25%333K | -120.23%-69K |
End cash Position | -23.49%17.39M | 8.53%19.14M | 8.53%19.14M | 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 |
Free cash flow | 241.40%1.07M | 12.38%-3.74M | 70.61%-966.1K | -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 |
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.