(Q1)Aug 31, 2024 | (FY)May 31, 2024 | (Q4)May 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 29.52%-18.25M | -36,200.00%-28.16M | -68.65%5M | -1,014.31%-12.53M | -29.78%5.27M | -4.66%-25.9M | 101.08%78K | 86.38%15.95M | 115.58%1.37M | 286.35%7.5M |
Net income from continuing operations | -127.89%-12.8M | -251.53%-184.35M | 37.35%-13.45M | -1,879.29%-187.74M | -242.30%-29.05M | 452.85%45.88M | -97.54%-52.44M | -242.59%-21.47M | -91.31%-9.49M | -1.62%-8.49M |
Operating gains losses | ---- | ---54.5M | --0 | ---6.66M | --0 | ---47.84M | ---- | ---- | ---- | ---- |
Depreciation and amortization | 1.45%6.79M | -10.24%27.71M | -9.79%6.82M | -4.03%7.52M | -14.49%6.69M | -12.69%6.69M | 5.19%30.87M | -1.43%7.56M | 5.83%7.84M | 7.40%7.82M |
Deferred tax | 97.03%-339K | -244.79%-7.97M | -47.58%-825K | -5,227.75%-12.09M | 2,748.22%16.37M | -1,158.54%-11.42M | 37.68%-2.31M | 4.77%-559K | 73.67%-227K | -8.61%-618K |
Other non cash items | 133.06%691K | -164.86%-2.78M | -22.62%496K | -399.66%-1.76M | -75.37%573K | -383.97%-2.09M | 20.60%4.29M | -15.44%641K | -32.02%588K | 96.45%2.33M |
Change In working capital | 27.29%-16.09M | 305.25%14.42M | -18.77%9.72M | 2,895.22%18.81M | 190.08%8.01M | 1.17%-22.12M | 66.62%-7.03M | 218.77%11.97M | 104.60%628K | 474.76%2.76M |
-Change in receivables | 19.86%3.78M | 707.70%7.89M | 369.63%5.55M | -6.19%1.67M | -710.84%-2.48M | 321.54%3.16M | 92.43%-1.3M | 80.78%-2.06M | 150.53%1.78M | 114.07%406K |
-Change in inventory | 11.39%-4.05M | -14.78%-9.41M | -163.73%-2.59M | 577.30%2.02M | 23.65%-4.27M | 26.68%-4.57M | -193.20%-8.2M | 219.86%4.06M | -484.55%-423K | -587.20%-5.59M |
-Change in prepaid assets | 79.94%-836K | -3,592.17%-11.59M | -656.35%-4.03M | -173.10%-2.59M | -145.01%-811K | 27.30%-4.17M | 106.62%332K | -66.09%724K | 219.44%3.54M | 317.11%1.8M |
-Change in payables and accrued expense | 9.41%-14.98M | 1,187.10%27.53M | 16.64%10.79M | 515.14%17.71M | 153.34%15.57M | -83.97%-16.54M | -45.32%2.14M | -41.15%9.25M | 41.47%-4.27M | 235.72%6.15M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 29.52%-18.25M | -36,200.00%-28.16M | -68.65%5M | -1,014.31%-12.53M | -29.78%5.27M | -4.66%-25.9M | 101.08%78K | 86.38%15.95M | 115.58%1.37M | 286.35%7.5M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -102.44%-2.41M | 1,369.41%123.72M | -52.88%-2.34M | 1,470.18%29.4M | 28.17%-1.79M | 2,852.85%98.44M | 49.52%-9.75M | 59.50%-1.53M | 17.24%-2.15M | 35.15%-2.5M |
Net PPE purchase and sale | -38.05%-1.09M | 33.95%-2.52M | 46.40%-566K | 8.86%-607K | 56.75%-554K | 2.22%-791K | 11.29%-3.81M | -1.64%-1.06M | 39.78%-666K | -13.26%-1.28M |
Net intangibles purchase and sale | ---- | -501.85%-3.25M | --0 | ---- | ---- | ---- | ---540K | --0 | ---- | ---- |
Net business purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net other investing changes | -101.32%-1.31M | 2,500.54%129.49M | -275.00%-1.77M | 2,347.36%33.26M | -1.98%-1.24M | 4,555.90%99.23M | 52.73%-5.39M | 82.74%-472K | 0.47%-1.48M | 55.30%-1.22M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -102.44%-2.41M | 1,369.41%123.72M | -52.88%-2.34M | 1,470.18%29.4M | 28.17%-1.79M | 2,852.85%98.44M | 49.52%-9.75M | 59.50%-1.53M | 17.24%-2.15M | 35.15%-2.5M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 99.15%-509K | -352.75%-64.25M | -5M | -26.25%694K | -441.75%-352K | -344.46%-59.59M | 230.86%25.42M | 0 | -2.59%941K | -89.07%103K |
Net issuance payments of debt | --0 | -300.00%-50M | --0 | --0 | --0 | -300.00%-50M | 400.00%25M | --0 | --0 | --0 |
Net common stock issuance | ---552K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -89.51%43K | -35.78%752K | --0 | -26.25%694K | -337.84%-352K | 400.00%410K | -56.35%1.17M | --0 | -2.59%941K | -84.29%148K |
Net other financing activities | ---- | -1,897.34%-15M | ---5M | --0 | --0 | -1,316.43%-10M | ---751K | --0 | --0 | ---45K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 99.15%-509K | -352.75%-64.25M | ---5M | -26.25%694K | -441.75%-352K | -344.46%-59.59M | 230.86%25.42M | --0 | -2.59%941K | -89.07%103K |
Net cash flow | ||||||||||
Beginning cash position | 70.45%76.06M | 54.80%44.62M | 160.54%78.45M | 103.96%60.9M | 134.43%57.59M | 54.80%44.62M | -40.15%28.83M | 26.04%30.11M | -12.93%29.86M | -30.75%24.56M |
Current changes in cash | -263.41%-21.17M | 98.77%31.31M | -116.19%-2.34M | 10,549.70%17.57M | -38.88%3.12M | 428.34%12.95M | 183.71%15.75M | 181.98%14.43M | 101.58%165K | 628.57%5.11M |
Effect of exchange rate changes | 792.31%116K | 190.70%125K | -172.29%-60K | -119.10%-17K | 1.07%189K | 104.11%13K | 108.30%43K | 145.86%83K | 423.53%89K | 186.98%187K |
End cash Position | -4.48%55.01M | 70.45%76.06M | 70.45%76.06M | 160.54%78.45M | 103.96%60.9M | 134.43%57.59M | 54.80%44.62M | 54.80%44.62M | 26.04%30.11M | -12.93%29.86M |
Free cash flow | 27.52%-19.35M | -693.78%-33.93M | -70.23%4.44M | -10,089.63%-16.38M | -30.28%4.71M | -2.28%-26.69M | 62.81%-4.27M | 98.09%14.9M | 101.66%164K | 734.32%6.76M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data