(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 | 268.38%3.01M | -126.40%-721K | 170.91%2.22M | 11.83%4.33M | 167.23%3.91M | 496.12%816K | 3.60%2.73M | -14,780.95%-3.13M | -75.70%3.87M | -47.67%1.46M |
Net profit before non-cash adjustment | 89.77%1.32M | 193.95%1.9M | 303.41%1.89M | -41.80%4.14M | 126.92%2.33M | -76.71%694K | -76.85%645K | 46.56%469K | -56.04%7.11M | -64.47%1.03M |
Total adjustment of non-cash items | 44.12%-19K | -325.56%-300K | 968.75%139K | 457.61%236.95K | -39.03%153.95K | -126.67%-34K | 208.13%133K | 77.78%-16K | 122.72%42.49K | 30.20%252.49K |
-Depreciation and amortization | 26.44%330K | 0.70%288K | 10.83%266K | 75.21%1.11M | 46.18%319.08K | 63.13%261K | 123.44%286K | 92.00%240K | -1.69%631.28K | 44.43%218.28K |
-Reversal of impairment losses recognized in profit and loss | --0 | --0 | --0 | -67.52%104.61K | -69.01%102.61K | 0.00%1K | --0 | 104.55%1K | 1,525.49%322.06K | 78.17%331.06K |
-Assets reserve and write-off | ---- | ---- | ---- | --168K | ---- | ---- | ---- | ---- | --0 | ---- |
-Disposal profit | --0 | --0 | --0 | ---1.38K | --617 | --0 | --4K | ---6K | --0 | --0 |
-Net exchange gains and losses | 3.85%-25K | -520.63%-265K | 351.43%176K | -4.85%-164.59K | 1.78%-131.59K | -388.89%-26K | 210.53%63K | -380.00%-70K | -259.14%-156.97K | -51.62%-133.97K |
-Other non-cash items | -20.00%-324K | -46.82%-323K | -67.40%-303K | -29.44%-975.77K | -87.13%-304.77K | -45.95%-270K | -6.80%-220K | 9.50%-181K | 31.87%-753.87K | 22.27%-162.87K |
Changes in working capital | 994.87%1.71M | -218.64%-2.32M | 105.17%185K | 98.55%-47.71K | 681.11%1.42M | 104.92%156K | 7,333.33%1.95M | -1,230.11%-3.58M | -5,090.71%-3.29M | 162.25%181.96K |
-Change in receivables | 475.19%3.52M | -493.77%-2.28M | 171.63%649K | -109.93%-112.02K | -64.49%1.15M | 25.42%-939K | 110.81%578K | -120.21%-906K | 180.45%1.13M | 389.37%3.25M |
-Change in inventory | -143.92%-538K | -224.67%-652K | -132.39%-825K | 138.29%1.5M | 103.17%108.76K | 1,690.91%1.23M | 144.93%523K | -147.65%-355K | -6.32%-3.92M | -43.16%-3.43M |
-Change in payables | -882.31%-1.28M | -28.29%611K | 115.58%361K | -192.89%-1.44M | -55.77%157.55K | 92.92%-130K | -86.86%852K | 57.84%-2.32M | -109.76%-490.78K | -75.20%356.22K |
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 | 6.41%-569K | -65.66%-1.05M | 40.93%-394K | 3.38%-2.5M | -662.67%-593.91K | 40.39%-608K | 16.18%-632K | 27.50%-667K | 27.20%-2.59M | 108.54%105.55K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 1,071.63%2.44M | -184.23%-1.77M | 148.05%1.82M | 42.54%1.83M | 111.35%3.31M | 116.97%208K | 11.53%2.1M | -302.98%-3.79M | -89.64%1.28M | 0.61%1.57M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -364.89%-1.75M | 39.00%-341K | 85.29%-295K | 59.48%-3.17M | 94.95%-232.8K | -20.13%-376K | 78.15%-559K | -476.44%-2.01M | -244.65%-7.83M | -184.50%-4.61M |
Net intangibles purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---325K | ---- |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --19.21K | --211 |
Net investment product transactions | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -27.27%13.41M | ---- |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | 19.05%325K | 46.40%325K | 65.76%305K | 26.75%994.37K | 70.93%315.37K | 41.45%273K | 7.77%222K | -8.46%184K | -29.29%784.5K | -12.36%184.5K |
Investing cash flow | -1,281.55%-1.42M | 95.25%-16K | 100.55%10K | -135.98%-2.18M | 102.54%82.57K | -100.97%-103K | -258.51%-337K | -53.37%-1.82M | -64.94%6.06M | -116.71%-3.25M |
Financing cash flow | ||||||||||
Increase or decrease of lease financing | 0.00%-26K | -8.00%-27K | -4.00%-26K | -66.17%-112.69K | 2.98%-36.69K | -188.89%-26K | -150.00%-25K | -127.27%-25K | 54.25%-67.81K | -119.47%-37.81K |
Cash dividends paid | --0 | ---- | ---- | 77.78%-730.1K | 99.99%-96 | --0 | --0 | 0.00%-730K | 32.50%-3.29M | 35.69%-1.1M |
Interest paid (cash flow from financing activities) | 66.67%-1K | 0.00%-2K | 33.33%-2K | -4.92%-11.21K | 58.19%-3.21K | -50.00%-3K | ---2K | -200.00%-3K | -159.35%-10.69K | -262.47%-7.69K |
Financing cash flow | 6.90%-27K | -4,062.96%-1.12M | 96.31%-28K | 74.61%-854K | 96.49%-40K | 92.29%-29K | 97.56%-27K | -2.16%-758K | 32.98%-3.36M | 33.77%-1.14M |
Net cash flow | ||||||||||
Beginning cash position | 6.09%44.93M | 17.00%47.6M | -2.17%45.93M | 9.43%46.95M | -14.58%42.41M | 4.13%42.35M | 1.76%40.69M | 9.43%46.95M | 133.32%42.9M | 110.77%49.65M |
Current changes in cash | 1,198.68%987K | -267.61%-2.91M | 128.31%1.8M | -130.32%-1.21M | 218.92%3.36M | -99.15%76K | 154.03%1.74M | -121.94%-6.37M | -83.86%3.98M | -114.64%-2.82M |
Effect of exchange rate changes | -900.00%-150K | 428.17%233K | -220.91%-133K | 172.96%188.31K | 40.45%164.31K | -275.00%-15K | -1,520.00%-71K | 324.49%110K | 159.08%68.99K | 66.60%116.99K |
End cash Position | 7.91%45.76M | 6.09%44.93M | 17.00%47.6M | -2.17%45.93M | -2.17%45.93M | -14.58%42.41M | 4.13%42.35M | 1.76%40.69M | 9.43%46.95M | 9.43%46.95M |
Free cash flow | 500.58%689K | -236.59%-2.11M | 126.31%1.53M | 78.84%-1.45M | 188.35%2.98M | 88.82%-172K | 328.40%1.54M | -350.27%-5.8M | -168.03%-6.87M | -5,230.97%-3.37M |
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