(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -49.61%521.35K | -39.90%600.01K | -39.90%600.01K | -21.28%698.88K | 117.62%1.76M | 74.77%1.03M | -60.87%998.42K | -60.87%998.42K | -74.30%887.81K | -37.03%808.59K |
-Cash and cash equivalents | -49.61%521.35K | -39.90%600.01K | -39.90%600.01K | -21.28%698.88K | 117.62%1.76M | 74.77%1.03M | -60.87%998.42K | -60.87%998.42K | -74.30%887.81K | -37.03%808.59K |
Receivables | 60.17%1.21M | 58.00%682.89K | 58.00%682.89K | 32.80%954.02K | -7.19%933.01K | 2.55%758.03K | -30.09%432.2K | -30.09%432.2K | -21.93%718.38K | 16.91%1.01M |
-Accounts receivable | 60.17%1.21M | 58.37%682.89K | 58.37%682.89K | 32.80%954.02K | -7.19%933.01K | 2.55%758.03K | -30.25%431.2K | -30.25%431.2K | -14.75%718.38K | 25.68%1.01M |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | --1K | --1K | ---- | ---- |
Inventory | -33.22%2.04M | -34.66%1.97M | -34.66%1.97M | -45.15%2.39M | -45.82%2.64M | -27.63%3.05M | -11.84%3.01M | -11.84%3.01M | 85.67%4.35M | 117.55%4.88M |
Prepaid assets | -68.74%39.12K | -66.67%49.31K | -66.67%49.31K | -54.88%82.91K | -75.57%70.19K | -70.09%125.15K | -49.99%147.95K | -49.99%147.95K | -3.90%183.74K | 44.54%287.25K |
Restricted cash | --2.6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 29.04%6.41M | -28.11%3.3M | -28.11%3.3M | -32.87%4.12M | -22.53%5.4M | -16.71%4.97M | -33.30%4.59M | -33.30%4.59M | -11.13%6.14M | 44.33%6.98M |
Non current assets | ||||||||||
Net PPE | -13.75%3.78M | -14.40%3.9M | -14.40%3.9M | -29.08%4.11M | -28.09%4.38M | -30.80%4.39M | -29.90%4.55M | -29.90%4.55M | 5.05%5.79M | 6.13%6.09M |
-Gross PPE | 0.05%7.23M | -0.34%7.22M | -0.34%7.22M | -14.43%7.27M | -13.97%7.38M | -16.10%7.23M | -15.50%7.24M | -15.50%7.24M | 14.85%8.5M | 14.89%8.58M |
-Accumulated depreciation | -21.31%-3.45M | -23.50%-3.32M | -23.50%-3.32M | -16.97%-3.16M | -20.50%-3M | -24.73%-2.85M | -29.60%-2.69M | -29.60%-2.69M | -43.51%-2.7M | -43.87%-2.49M |
Investments and advances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --590.14K | --558.42K |
-Long term equity investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --590.14K | --558.42K |
Non current prepaid assets | 0.00%157.5K | 0.00%157.5K | 0.00%157.5K | -20.45%157.5K | -24.46%157.5K | -28.08%157.5K | -31.37%157.5K | -31.37%157.5K | 18.24%198K | 24.51%208.5K |
Goodwill and other intangible assets | -25.31%567.05K | -25.96%567.87K | -25.96%567.87K | -55.25%743.73K | -55.55%751.48K | -55.84%759.23K | -56.13%766.98K | -56.13%766.98K | -6.47%1.66M | -6.33%1.69M |
-Goodwill | 0.00%557.9K | 0.00%557.9K | 0.00%557.9K | 0.00%557.9K | 0.00%557.9K | 0.00%557.9K | 0.00%557.9K | 0.00%557.9K | 0.00%557.9K | 0.00%557.9K |
-Other intangible assets | -95.45%9.15K | -95.23%9.98K | -95.23%9.98K | -83.17%185.84K | -82.91%193.59K | -82.67%201.34K | -82.43%209.09K | -82.43%209.09K | -9.43%1.1M | -9.16%1.13M |
Total non current assets | -15.00%4.51M | -15.60%4.62M | -15.60%4.62M | -39.23%5.01M | -38.13%5.29M | -43.09%5.3M | -38.74%5.48M | -38.74%5.48M | 10.52%8.24M | 10.86%8.55M |
Total assets | 6.31%10.92M | -21.31%7.93M | -21.31%7.93M | -36.51%9.13M | -31.12%10.69M | -32.79%10.27M | -36.37%10.07M | -36.37%10.07M | 0.11%14.38M | 23.76%15.52M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -59.05%2.49M | -68.36%1.97M | -68.36%1.97M | -69.69%2.01M | 216.99%7.19M | -71.07%6.08M | -70.13%6.22M | -70.13%6.22M | -66.83%6.65M | -66.83%2.27M |
-Current debt | -65.71%1.92M | -75.19%1.43M | -75.19%1.43M | -76.09%1.48M | 262.89%6.67M | -72.89%5.59M | -71.83%5.76M | -71.83%5.76M | -68.56%6.2M | -71.85%1.84M |
-Current capital lease obligation | 16.00%575.1K | 17.10%539.69K | 17.10%539.69K | 19.82%531.68K | 20.60%518.39K | 19.08%495.76K | 20.84%460.89K | 20.84%460.89K | 42.43%443.74K | 40.26%429.86K |
Payables | 32.62%12.98M | 33.50%11.41M | 33.50%11.41M | 30.61%10.75M | 38.23%10.75M | 45.58%9.79M | 43.73%8.55M | 43.73%8.55M | 97.46%8.23M | 100.47%7.78M |
-accounts payable | 39.04%3.55M | 39.87%2.51M | 39.87%2.51M | 21.89%2.62M | 38.68%3.06M | 52.94%2.56M | 26.84%1.79M | 26.84%1.79M | 142.70%2.15M | 140.20%2.21M |
-Total tax payable | 30.36%9.42M | 31.80%8.9M | 31.80%8.9M | 33.68%8.13M | 38.05%7.69M | 43.14%7.23M | 49.00%6.75M | 49.00%6.75M | 85.28%6.08M | 88.13%5.57M |
Current accrued expenses | -53.79%728.12K | -45.79%850.89K | -45.79%850.89K | -44.71%768.88K | 7.32%1.51M | 50.23%1.58M | 18.64%1.57M | 18.64%1.57M | 5.63%1.39M | 35.20%1.41M |
Current liabilities | -7.14%16.2M | -12.92%14.23M | -12.92%14.23M | -16.81%13.53M | 69.83%19.45M | -39.41%17.44M | -41.87%16.34M | -41.87%16.34M | -36.27%16.27M | -4.64%11.45M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -12.23%6.22M | -12.29%6.6M | -12.29%6.6M | -6.88%7.11M | -46.34%6.74M | 42.55%7.09M | 54.81%7.53M | 54.81%7.53M | 70.94%7.64M | -17.72%12.56M |
-Long term debt | -11.70%4.85M | -10.37%5.19M | -10.37%5.19M | -3.87%5.56M | -52.30%5.05M | 90.02%5.49M | 114.81%5.79M | 114.81%5.79M | 131.35%5.78M | -19.89%10.59M |
-Long term capital lease obligation | -14.05%1.38M | -18.67%1.42M | -18.67%1.42M | -16.25%1.56M | -14.38%1.69M | -23.19%1.6M | -19.64%1.74M | -19.64%1.74M | -5.68%1.86M | -3.70%1.97M |
Total non current liabilities | -12.23%6.22M | -12.29%6.6M | -12.29%6.6M | -6.88%7.11M | -46.34%6.74M | 42.55%7.09M | 54.81%7.53M | 54.81%7.53M | 70.94%7.64M | -17.72%12.56M |
Total liabilities | -8.61%22.42M | -12.72%20.83M | -12.72%20.83M | -13.64%20.65M | 9.06%26.19M | -27.34%24.53M | -27.61%23.87M | -27.61%23.87M | -20.30%23.91M | -11.96%24.02M |
Shareholders'equity | ||||||||||
Share capital | 149.97%18.14K | 71.61%12.45K | 71.61%12.45K | 89.82%13.77K | 0.03%7.26K | 126.29%7.26K | 126.29%7.26K | 126.29%7.26K | -43.41%7.25K | -43.41%7.25K |
-common stock | 149.97%18.14K | 71.61%12.45K | 71.61%12.45K | 89.82%13.77K | 0.03%7.26K | 126.29%7.26K | 126.29%7.26K | 126.29%7.26K | -43.41%7.25K | -43.41%7.25K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Additional paid-in capital | 7.90%103.74M | 5.59%101.52M | 5.59%101.52M | 9.37%105.15M | 0.07%96.21M | 23.34%96.15M | 23.34%96.15M | 23.34%96.15M | 23.35%96.14M | 23.51%96.14M |
Retained earnings | -4.43%-114.19M | -4.12%-113.37M | -4.12%-113.37M | -9.18%-115.01M | -5.94%-110.65M | -13.63%-109.34M | -14.51%-108.88M | -14.51%-108.88M | -12.49%-105.34M | -12.72%-104.44M |
Other equity interest | 0.00%65.7K | 0.00%65.7K | 0.00%65.7K | -852.08%-527.15K | -6.26%65.7K | -6.26%65.7K | -6.26%65.7K | -6.26%65.7K | -5.89%70.09K | 6.68%70.09K |
Total stockholders'equity | 21.04%-10.36M | 7.03%-11.77M | 7.03%-11.77M | -13.72%-10.38M | -74.64%-14.36M | 27.90%-13.12M | 25.76%-12.66M | 25.76%-12.66M | 41.59%-9.12M | 44.18%-8.22M |
Noncontrolling interests | 0.02%-1.14M | 0.21%-1.14M | 0.21%-1.14M | -184.40%-1.14M | -321.68%-1.14M | -305.81%-1.14M | -1,074.63%-1.14M | -1,074.63%-1.14M | -4,598.19%-400.66K | -7,622.03%-270.27K |
Total equity | 19.36%-11.5M | 6.46%-12.91M | 6.46%-12.91M | -20.90%-11.51M | -82.50%-15.5M | 22.83%-14.26M | 19.53%-13.8M | 19.53%-13.8M | 39.05%-9.52M | 42.36%-8.49M |
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 with Explanatory Notes | -- | -- | -- |
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