(FY)Aug 31, 2024 | (Q4)Aug 31, 2024 | (Q3)May 31, 2024 | (Q2)Feb 29, 2024 | (Q1)Nov 30, 2023 | (FY)Aug 31, 2023 | (Q4)Aug 31, 2023 | (Q3)May 31, 2023 | (Q2)Feb 28, 2023 | (Q1)Nov 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -64.35%7.56M | -595.09%-6.96M | 1,905.13%12.11M | 11.29%9.12M | -160.86%-6.71M | 609.54%21.22M | 119.90%1.41M | 117.65%604K | 2,544.78%8.19M | 65.58%11.02M |
Net profit before non-cash adjustment | 145.92%4.99M | 705.44%1.93M | 130.79%745K | 118.84%787K | 133.98%1.53M | 63.03%-10.86M | 102.24%239K | 68.06%-2.42M | 28.25%-4.18M | 15.36%-4.5M |
Total adjustment of non-cash items | -32.34%13.65M | 25.80%5.55M | -41.27%3.08M | -35.25%3.68M | -72.24%1.34M | -30.29%20.17M | -68.61%4.41M | -10.31%5.24M | 43.37%5.68M | -4.74%4.84M |
-Depreciation and amortization | 8.45%11.41M | 453.70%3.01M | -24.36%2.91M | -25.42%2.84M | -28.73%2.65M | -45.08%10.52M | -116.22%-851K | -19.67%3.85M | -17.84%3.8M | -17.06%3.71M |
-Reversal of impairment losses recognized in profit and loss | -55.31%2.19M | -46.24%2.19M | --0 | ---- | ---- | -42.58%4.9M | -52.23%4.07M | --0 | ---- | ---- |
-Share of associates | --0 | ---- | ---- | ---- | ---- | -5.37%122K | ---- | ---- | ---- | ---- |
-Disposal profit | -920.09%-3.55M | -2,677.78%-500K | -288.47%-850K | ---1K | ---2.2M | 125.14%433K | -413.41%-18K | 22,450.00%451K | --0 | --0 |
-Net exchange gains and losses | 307.69%54K | 5.00%21K | 130.69%31K | 65.63%-22K | -79.83%24K | ---26K | --20K | -110.42%-101K | -592.31%-64K | 510.34%119K |
-Other non-cash items | -16.04%3.55M | -22.20%827K | -5.29%984K | -22.47%866K | -13.48%873K | 57.69%4.23M | 1,368.19%1.06M | -5.03%1.04M | 35.39%1.12M | 19.27%1.01M |
Changes in working capital | -193.02%-11.07M | -344.79%-14.43M | 474.22%8.29M | -30.46%4.65M | -189.72%-9.58M | 419.45%11.9M | 68.96%-3.24M | -31.30%-2.22M | 338.87%6.68M | 54.98%10.68M |
-Change in receivables | -121.30%-693K | -342.47%-21.18M | 1,059.76%32.7M | -64.80%3.01M | -624.04%-15.22M | 117.97%3.25M | 70.58%-4.79M | -166.28%-3.41M | 15,355.36%8.54M | 141.95%2.9M |
-Change in payables | -212.24%-10.4M | 396.12%6.65M | -2,272.31%-24.4M | 251.89%1.61M | -26.99%5.74M | -31.18%9.26M | -73.23%1.34M | 116.34%1.12M | -168.12%-1.06M | -42.92%7.86M |
-Provision for loans, leases and other losses | -28.95%135K | 19.54%104K | -121.74%-15K | -48.33%31K | 157.69%15K | --190K | --87K | 46.81%69K | 160.87%60K | -166.67%-26K |
-Changes in other current assets | 85.57%-116K | --0 | --0 | --0 | -90.16%-116K | -187.39%-804K | -87.39%116K | --0 | ---859K | ---61K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 20.45%-280K | 44.32%-49K | 23.08%-70K | -12.99%-87K | 22.92%-74K | -37.77%-352K | 50.42%-88K | -91K | -185.19%-77K | -88.24%-96K |
Interest received (cash flow from operating activities) | 41.15%295K | 24.49%61K | 68.29%69K | 56.00%78K | 26.09%87K | -7.19%209K | 52.21%49K | -19.61%41K | 4.17%50K | -26.60%69K |
Tax refund paid | -74.35%294K | 385.71%20K | -128.12%-415K | 47.87%-110K | 813.39%799K | 171.78%1.15M | 96.01%-7K | 688.05%1.48M | 68.60%-211K | 77.51%-112K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -64.57%7.87M | -609.49%-6.92M | 476.11%11.7M | 13.13%9M | -154.18%-5.89M | 478.85%22.22M | 118.23%1.36M | 156.05%2.03M | 906.49%7.95M | 75.50%10.88M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -11.65%-8.9M | -2,620.87%-6.91M | -184.50%-703K | 29.51%-3.18M | 147.07%1.9M | 46.73%-7.97M | 94.74%-254K | 111.57%832K | -501.47%-4.51M | -84.37%-4.03M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --1.27M | ---- | ---- | ---- | ---- |
Net changes in other investments | 31.25%147K | -1,196.88%-830K | 227.19%421K | -43.85%365K | 233.57%191K | -95.12%112K | -105.56%-64K | -111.68%-331K | 144.10%650K | 33.80%-143K |
Investing cash flow | -32.83%-8.75M | -913.99%-7.74M | -156.29%-282K | 27.09%-2.82M | 150.04%2.09M | 47.77%-6.59M | 126.22%951K | 111.51%501K | -73.61%-3.86M | -73.75%-4.18M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 409.09%2.38M | -51.55%-1.71M | 322.98%1.02M | -190.68%-885K | 2,606.33%3.96M | -109.49%-770K | 82.63%-1.13M | -105.01%-457K | -67.63%976K | -106.35%-158K |
Net common stock issuance | -69.72%3.02M | -78.21%2.16M | --863K | ---- | ---- | 4.89%9.98M | 5,823.37%9.9M | --0 | ---- | ---- |
Increase or decrease of lease financing | 33.34%-7.68M | 168.59%2.05M | 2.24%-2.96M | -37.37%-3.46M | -10.44%-3.31M | -151.53%-11.53M | -441.55%-2.98M | -998.81%-3.03M | -1.08%-2.52M | -59.58%-3M |
Issuance fees | ---- | ---- | --0 | ---3K | -457.14%-39K | ---38K | --0 | 80.98%-31K | --0 | ---7K |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---397K | --0 | ---1K | ---- | ---- |
Interest paid (cash flow from financing activities) | 12.73%-3.57M | 18.07%-839K | 0.61%-983K | 21.38%-857K | 9.78%-886K | -8.25%-4.09M | -14.57%-1.02M | 13.62%-989K | -28.84%-1.09M | -10.46%-982K |
Net other fund-raising expenses | --4K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 14.55%-5.84M | -64.39%1.7M | 54.25%-2.06M | -76.17%-5.2M | 93.36%-275K | -173.81%-6.84M | 159.83%4.77M | -125.27%-4.51M | -855.99%-2.95M | -1,319.18%-4.14M |
Net cash flow | ||||||||||
Beginning cash position | 244.61%5.15M | 699.90%11.43M | 953.27%2.1M | 214.83%1.12M | 244.61%5.15M | -163.69%-3.56M | -112.45%-1.91M | -96.42%199K | -110.80%-978K | -163.69%-3.56M |
Current changes in cash | -176.40%-6.72M | -283.27%-12.97M | 573.23%9.35M | -14.07%977K | -259.46%-4.08M | 195.51%8.8M | 137.15%7.08M | -120.05%-1.98M | 132.31%1.14M | -26.98%2.56M |
Effect of exchange rate changes | 200.00%77K | 387.50%46K | 89.92%-13K | -110.00%-4K | 71.43%48K | -260.13%-77K | -109.19%-16K | -31.63%-129K | 122.22%40K | 160.87%28K |
End cash Position | -128.87%-1.49M | -128.87%-1.49M | 699.90%11.43M | 953.27%2.1M | 214.83%1.12M | 244.61%5.15M | 244.61%5.15M | -112.45%-1.91M | -96.42%199K | -110.80%-978K |
Free cash flow | -134.25%-4.57M | -1,397.29%-14.34M | 416.92%10.14M | 68.99%5.82M | -190.50%-6.2M | 158.87%13.35M | 108.99%1.11M | 118.15%1.96M | 206.20%3.44M | 87.07%6.85M |
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