(Q1)May 31, 2024 | (FY)Feb 29, 2024 | (Q4)Feb 29, 2024 | (Q3)Nov 30, 2023 | (Q2)Aug 31, 2023 | (Q1)May 31, 2023 | (FY)Feb 28, 2023 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -119.70%-372K | 71.13%9.76M | -4.63M | 400.28%12.48M | -96.51%27K | 167.04%1.89M | 5.71M | -64.13%2.5M | 146.65%774K | 113.35%707K |
Net profit before non-cash adjustment | 749.55%1.9M | 844.19%5.73M | --1.26M | 5,382.69%2.75M | 1,382.91%1.5M | -70.95%224K | --607.32K | 92.16%-52K | -120.67%-117K | 694.85%771K |
Total adjustment of non-cash items | 108.96%560K | -48.93%2.06M | --1.21M | -51.10%643K | -108.22%-59K | -62.09%268K | --4.03M | 407.72%1.32M | 214.33%718K | 91.60%707K |
-Depreciation and amortization | -1.17%423K | -19.08%1.7M | --424.63K | -6.90%418K | -8.44%434K | -3.82%428K | --2.11M | 171.27%449K | 50.00%474K | 41.72%445K |
-Reversal of impairment losses recognized in profit and loss | ---- | 36.07%494.04K | ---- | ---- | ---- | -1,118.75%-195K | --363.07K | -89.41%118K | --0 | ---16K |
-Assets reserve and write-off | ---6K | -9.02%475.55K | --232.55K | -95.78%20K | ---- | ---- | --522.68K | --474K | --70K | 506.12%199K |
-Disposal profit | 66.44%-50K | -1,059.52%-147.47K | --2.53K | --0 | 0.00%-1K | -61.96%-149K | ---12.72K | --81K | 0.00%-1K | -9,300.00%-92K |
-Other non-cash items | 4.89%193K | -144.53%-468.16K | --52.84K | 6.22%205K | -620.00%-910K | 7.60%184K | --1.05M | --193K | 43.44%175K | 66.02%171K |
Changes in working capital | -303.08%-2.84M | 84.66%1.97M | ---7.1M | 637.99%9.09M | -917.92%-1.42M | 281.06%1.4M | --1.07M | -83.26%1.23M | 110.83%173K | 86.62%-771K |
-Change in receivables | 264.13%6.08M | -771.10%-38.46M | ---7.12M | -156.15%-6.56M | -3,172.30%-21.08M | 40.53%-3.7M | --5.73M | 24.80%11.69M | 116.34%686K | -20.45%-6.23M |
-Change in inventory | 141.46%891K | -3,027.64%-1.15M | ---711.37K | -1,544.44%-780K | 96.67%-31K | 184.25%369K | --39.4K | -88.61%54K | -1.86%-930K | -199.77%-438K |
-Change in payables | -557.87%-12.94M | 3,054.73%32.44M | --616.3K | 311.59%13.31M | 642.17%15.69M | -58.77%2.83M | ---1.1M | ---6.29M | -168.44%-2.89M | 492.73%6.86M |
-Changes in other current assets | 65.19%3.14M | 353.91%9.15M | --117.28K | 174.09%3.13M | 21.06%4.01M | 297.10%1.9M | ---3.61M | ---4.22M | --3.31M | -235.34%-965K |
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) | ||||||||||
Tax refund paid | -39.47%-318K | -4.37%-2.06M | -652.21K | -145.55%-965K | 61.64%-211K | 2.98%-228K | -1.97M | -252.92%-393K | -374.14%-550K | -66.67%-235K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -141.57%-690K | 106.34%7.71M | ---5.28M | 447.91%11.52M | -182.14%-184K | 251.69%1.66M | --3.74M | -70.85%2.1M | 112.62%224K | 108.68%472K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -103.11%-25K | 227.17%866.19K | ---205.81K | -158.58%-99K | 1,629.17%367K | 231.80%804K | ---681.12K | -35.25%169K | -33.33%-24K | -151.03%-610K |
Net business purchase and sale | ---- | 44.93%-3.17M | ---- | ---- | ---- | ---- | ---5.75M | ---- | ---- | ---- |
Net investment property transactions | ---- | --0 | ---- | ---- | ---- | ---- | ---10K | --0 | --0 | ---970K |
Net investment product transactions | --364K | -147.48%-978.84K | ---617.84K | ---- | ---- | ---- | ---395.53K | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 44.00%72K | 121.24%257.05K | --71.05K | 217.39%73K | 200.00%63K | 400.00%50K | --116.19K | 163.89%23K | 40.00%21K | -52.38%10K |
Net changes in other investments | -26.51%-1.55M | -30.82%-2.38M | --3.69M | -7.00%-856K | -8,404.26%-4M | -73.65%-1.23M | ---1.82M | ---800K | -106.48%-47K | -132.24%-706K |
Investing cash flow | -206.45%-1.14M | 36.72%-5.41M | ---226.06K | -104.44%-1.24M | -7,034.00%-3.57M | 83.66%-372K | ---8.55M | -520.41%-608K | -108.01%-50K | -332.70%-2.28M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 677.25%11.92M | -124.99%-389.2K | ---1.4M | -207.26%-9.1M | 290.53%8.58M | -54.83%1.53M | --1.56M | 35.38%-2.96M | 53.64%2.2M | 7.67%3.4M |
Net common stock issuance | --1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | 55.90%-172K | -6.00%-914.59K | ---135.59K | 9.86%-192K | -11.30%-197K | -133.53%-390K | ---862.79K | -173.45%-213K | -27.34%-177K | -10.60%-167K |
Interest paid (cash flow from financing activities) | -13.25%-265K | -21.02%-1.05M | ---198.06K | -28.70%-278K | -74.49%-342K | -29.28%-234K | ---869.35K | -182.76%-216K | -43.07%-196K | -45.97%-181K |
Net other fund-raising expenses | ---- | -89.40%800K | ---- | ---- | ---- | ---- | --7.55M | ---- | ---- | ---- |
Financing cash flow | 1,272.09%12.49M | -121.10%-1.56M | ---935.84K | -245.36%-11.71M | 458.17%10.18M | -70.14%910K | --7.38M | 15.92%-3.39M | 58.06%1.82M | 5.87%3.05M |
Net cash flow | ||||||||||
Beginning cash position | 11.33%7.31M | 64.06%6.57M | --13.76M | 109.73%15.19M | 67.04%8.76M | 64.04%6.57M | --4M | 153.73%7.24M | 83.94%5.25M | -32.58%4M |
Current changes in cash | 384.80%10.66M | -70.97%744.53K | ---6.45M | 24.25%-1.44M | 221.82%6.43M | 76.69%2.2M | --2.57M | -161.57%-1.9M | 66,500.00%2M | 140.34%1.24M |
Effect of exchange rate changes | --0 | 61.81%-574 | ---574 | --0 | --0 | --0 | ---1.5K | ---- | ---- | ---- |
End cash Position | 105.01%17.97M | 11.33%7.31M | --7.31M | 157.27%13.76M | 109.73%15.19M | 67.04%8.76M | --6.57M | --5.35M | 153.73%7.24M | 83.94%5.25M |
Free cash flow | -154.49%-765K | 144.38%6.72M | ---5.49M | 456.70%11.42M | -618.80%-607K | 1,117.39%1.4M | --2.75M | -72.58%2.05M | 106.51%117K | 97.57%-138K |
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
No Data