(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 | 192.81%10.01M | 559.28%16.39M | 119.00%387K | 105.10%1.85M | 147.24%18.24M | -358.39%-10.79M | -100.34%-3.57M | -5,720.00%-2.04M | 65.11%-36.24M | 4.03%-38.6M |
Net profit before non-cash adjustment | -206.40%-5.36M | -330.86%-20.1M | 13.60%-4.26M | 263.71%14.91M | 762.44%19.47M | 349.95%5.03M | -127.17%-4.67M | -134.30%-4.93M | -168.96%-9.11M | -120.67%-2.94M |
Total adjustment of non-cash items | 219.42%8.64M | 346.11%19.14M | -39.93%2.5M | -186.87%-15.6M | -217.86%-16.82M | -590.04%-7.23M | 164.00%4.29M | 609.03%4.16M | 1,269.87%17.96M | 334.33%14.27M |
-Depreciation and amortization | ---- | ---- | -4.76%420K | 20.85%1.72M | -9.15%407K | ---- | ---- | --441K | 3.88%1.42M | --448K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -8.49%862K | 1,287.69%13.07M | ---- | ---- | ---- | --942K | --942K |
-Assets reserve and write-off | ---- | ---- | ---1.53M | -214.55%-12.62M | ---- | ---- | ---- | --0 | 194.05%11.02M | --11.02M |
-Disposal profit | ---- | ---- | 33.33%-50K | -33,597.10%-23.11M | -8,602.96%-22.96M | ---- | ---- | ---75K | 100.50%69K | --270K |
-Other non-cash items | 52.89%5.85M | 286.13%17.98M | -3.58%3.66M | 289.25%17.56M | 231.45%5.28M | 442.27%3.82M | 186.52%4.66M | 546.68%3.8M | -55.01%4.51M | -39.29%1.59M |
Changes in working capital | 178.36%6.73M | 643.64%17.35M | 268.13%2.14M | 105.62%2.54M | 131.22%15.59M | -282.22%-8.59M | -136.09%-3.19M | -186.08%-1.27M | 32.14%-45.09M | -76.83%-49.93M |
-Change in receivables | -370.53%-22.2M | -77.97%606K | 999.15%2.59M | -47.66%12M | -92.69%807K | -17.51%8.21M | 355.46%2.75M | -82.32%236K | 3.58%22.93M | -42.97%11.04M |
-Change in inventory | -40.18%-27.11M | 600.37%49.88M | 2,169.74%42.2M | 97.83%-1.22M | 4,671.93%30.13M | 62.18%-19.34M | -415.68%-9.97M | 19.38%-2.04M | -28.71%-56.26M | 98.62%-659K |
-Change in payables | 827.94%23.64M | 360.99%18.56M | 833.27%4.94M | 250.30%17.69M | 117.55%10.59M | -94.45%2.55M | 17,600.00%4.03M | -80.22%529K | 57.77%-11.77M | -652.20%-60.32M |
-Changes in other current assets | --32.4M | ---51.69M | ---47.59M | ---25.93M | ---25.93M | --0 | --0 | --0 | --0 | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 393K | 65.15%-699K | -699K | 0 | -654.14%-2.01M | |||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 24.30%-651K | 14.75%-601K | 61.87%-241K | -185.75%-3.03M | -77.02%-832K | -261.34%-860K | -254.27%-705K | -313.07%-632K | 51.66%-1.06M | -13.25%-470K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 183.74%9.75M | 460.24%15.39M | 105.47%146K | 95.21%-1.88M | 140.67%16.71M | -395.86%-11.65M | -115.81%-4.27M | -1,319.68%-2.67M | 27.73%-39.31M | -99.93%-41.08M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -892.86%-278K | 216.32%499K | -439.74%-421K | 82.96%-192K | 129.12%343K | ---28K | -941.18%-429K | ---78K | -2,297.87%-1.13M | -2,406.38%-1.18M |
Net business purchase and sale | --0 | ---- | ---- | 363.64%2.49M | 252.82%2.49M | --0 | ---- | ---- | ---946K | ---1.63M |
Net investment property transactions | -98.39%-3.2M | -16.33%-57K | -71.43%-12K | -113.27%-209K | 4,040.54%1.46M | ---1.61M | 19.67%-49K | ---7K | -81.48%-98K | -227.59%-37K |
Net investment product transactions | ---- | ---- | ---- | -50,100.00%-1.5M | ---- | ---- | ---- | ---- | -76.92%3K | --0 |
Dividends received (cash flow from investment activities) | 870.00%97K | -68.42%6K | -31.58%65K | -50.00%75K | ---49K | -93.33%10K | --19K | --95K | 20.00%150K | --0 |
Interest received (cash flow from investment activities) | ---- | ---- | ---- | 213.64%69K | ---- | ---- | ---- | ---- | -29.03%22K | ---- |
Net changes in other investments | ---- | ---- | ---- | --1.32M | --0 | --0 | --0 | --1.32M | ---- | ---- |
Investing cash flow | -196.90%-383K | -1,230.58%-26.07M | -127.67%-368K | 203.06%2.06M | 199.65%2.82M | -107.78%-129K | -29.31%-1.96M | 93.88%1.33M | -137.32%-2M | -21,830.77%-2.83M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 283.76%8.7M | 30.79%16.11M | -930.84%-4.45M | 216.79%11.45M | -179.07%-3.67M | 130.45%2.27M | 5,500.88%12.31M | 165.32%535K | -150.66%-9.8M | -110.48%-1.31M |
Net common stock issuance | -143.58%-5.38M | --0 | --0 | 44.54%14.38M | 0.00%1K | --12.35M | --0 | --2.03M | -50.55%9.95M | -99.99%1K |
Increase or decrease of lease financing | -16.18%-316K | -90.03%-591K | 120.66%63K | -10.93%-1.16M | 36.41%-269K | -46.24%-272K | -41.36%-311K | -42.52%-305K | -10.60%-1.04M | 3.42%-423K |
Interest paid (cash flow from financing activities) | -253.61%-5.28M | -17.91%-4.54M | 32.55%-2.57M | -288.87%-17.64M | -778.86%-8.48M | -14.66%-1.49M | -179.04%-3.85M | -329.25%-3.82M | 50.13%-4.54M | 62.50%-965K |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --47.32M | --44.92M |
Financing cash flow | -117.79%-2.29M | 34.60%10.98M | -346.18%-6.96M | -83.21%7.03M | -129.41%-12.42M | 296.88%12.85M | 0.42%8.16M | 18.89%-1.56M | 42.32%41.89M | 133.87%42.21M |
Net cash flow | ||||||||||
Beginning cash position | 3,537.84%1.27M | 149.39%968K | 768.44%8.15M | 161.28%938K | -60.37%1.04M | -101.04%-37K | -84.04%-1.96M | 161.28%938K | -98.20%359K | -7.57%2.63M |
Current changes in cash | 557.05%7.08M | -84.19%304K | -147.69%-7.18M | 1,144.91%7.21M | 520.66%7.11M | 215.42%1.08M | -58.43%1.92M | -103.51%-2.9M | 102.95%579K | 31.98%-1.69M |
Effect of exchange rate changes | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
End cash Position | 702.59%8.36M | 3,537.84%1.27M | 149.39%968K | 768.44%8.15M | 768.44%8.15M | -60.37%1.04M | -101.04%-37K | -84.04%-1.96M | 161.28%938K | 161.28%938K |
Free cash flow | 179.83%9.38M | 436.18%15.81M | 89.99%-275K | 94.68%-2.15M | 140.35%17.05M | -398.60%-11.75M | -137.47%-4.7M | -1,361.17%-2.75M | 25.63%-40.49M | -105.17%-42.26M |
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