(Q3)Aug 31, 2024 | (Q2)May 31, 2024 | (Q1)Feb 29, 2024 | (Q3)Aug 31, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | (FY)Nov 30, 2020 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | -211.00%-12.29M | -3.61M | -697K | 11.07M | 165.28%13.4M | 156.16%5.05M | -9M |
Net profit before non-cash adjustment | 12.14%1.97M | --987K | --8.18M | --1.75M | 14.69%11.21M | -8.90%9.78M | --10.73M |
Total adjustment of non-cash items | 829.12%1.69M | --835K | ---6.21M | --182K | 295.54%319.41K | -104.10%-163.34K | --3.98M |
-Depreciation and amortization | -21.63%721K | --57K | --383K | --920K | 25.20%1.15M | -0.58%917.63K | --922.97K |
-Reversal of impairment losses recognized in profit and loss | 207.08%817K | --200K | --484K | ---763K | -18.85%-2.16M | -178.31%-1.82M | --2.32M |
-Share of associates | ---- | ---- | ---- | ---- | --0 | --0 | --105.51K |
-Disposal profit | --0 | ---116K | ---7.37M | --0 | 98.62%-270 | 87.01%-19.61K | ---150.97K |
-Other non-cash items | -1.01%489K | --358K | --293K | --494K | 76.07%1.33M | -3.58%755.41K | --783.44K |
Changes in working capital | -274.58%-15.94M | ---5.43M | ---2.66M | --9.13M | 141.05%1.87M | 80.77%-4.56M | ---23.71M |
-Change in receivables | -2,298.06%-15.85M | ---6.69M | --17.74M | --721K | -747.09%-18.09M | 109.17%2.8M | ---30.5M |
-Change in inventory | -50.00%-78K | ---141K | ---136K | ---52K | -91.04%354.42K | 208.16%3.96M | ---3.66M |
-Change in payables | -100.20%-17K | --1.39M | ---20.27M | --8.46M | 256.36%19.57M | -207.71%-12.52M | --11.62M |
-Changes in other current assets | ---- | ---- | ---- | ---- | -96.51%42.06K | 202.69%1.2M | ---1.17M |
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 | 45.77%-494K | -511K | -1.23M | -911K | -7.34%-3.16M | -84.88%-2.95M | -1.59M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -225.81%-12.78M | ---4.12M | ---1.93M | --10.16M | 386.47%10.24M | 119.87%2.1M | ---10.59M |
Investing cash flow | |||||||
Net PPE purchase and sale | 4,400.55%15.61M | ---393K | ---7K | ---363K | -591.50%-1.57M | 21.94%-227.02K | ---290.81K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | --0 | --0 | ---648.64K |
Net business purchase and sale | ---- | ---- | ---- | ---- | --0 | --0 | --112.5K |
Net investment property transactions | ---- | --0 | --15.62M | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 67.50%67K | --64K | --89K | --40K | -57.38%79.97K | -29.82%187.65K | --267.38K |
Net changes in other investments | -3,264.86%-1.25M | ---216K | ---6.21M | ---37K | -578.27%-1.26M | 142.51%262.59K | ---617.64K |
Investing cash flow | -230.00%-1.19M | ---545K | --9.49M | ---360K | -1,330.06%-2.75M | 118.96%223.22K | ---1.18M |
Financing cash flow | |||||||
Net issuance payments of debt | 975.85%4.1M | ---2.61M | ---13.01M | --381K | 442.42%6.19M | -121.85%-1.81M | --8.27M |
Net common stock issuance | --0 | --0 | --17.06M | --0 | --50 | --0 | --0 |
Increase or decrease of lease financing | -610.42%-245K | --205K | ---251K | --48K | 5.49%-475.84K | -38.73%-503.47K | ---362.91K |
Interest paid (cash flow from financing activities) | -4.12%-556K | ---422K | ---382K | ---534K | -52.98%-1.41M | -1.40%-923.15K | ---910.42K |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | -200.00%-10.26K | 100.69%10.26K | ---1.48M |
Financing cash flow | 3,240.95%3.3M | ---2.82M | --3.42M | ---105K | 233.04%4.29M | -158.42%-3.22M | --5.52M |
Net cash flow | |||||||
Beginning cash position | 1,537.54%22.21M | --29.7M | --18.71M | --1.36M | -35.94%1.6M | -71.52%2.49M | --8.74M |
Current changes in cash | -210.08%-10.67M | ---7.49M | --10.98M | --9.69M | 1,416.57%11.78M | 85.69%-894.87K | ---6.25M |
End cash Position | 4.42%11.54M | --22.21M | --29.7M | --11.05M | 738.56%13.38M | -35.94%1.6M | --2.49M |
Free cash flow | -230.58%-12.79M | ---4.63M | ---1.93M | --9.79M | 366.75%8.67M | 116.05%1.86M | ---11.57M |
Accounting Standards | 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