(Q2)May 31, 2024 | (Q1)Mar 1, 2024 | (FY)Nov 30, 2023 | (Q4)Nov 30, 2023 | (Q3)Sep 1, 2023 | (Q2)Jun 2, 2023 | (Q1)Mar 3, 2023 | (FY)Nov 30, 2022 | (Q4)Nov 30, 2022 | (Q3)Sep 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 47.93%3.72M | -23.31%1.08M | 10.90%11.3M | 23.93%4.01M | -38.42%3.36M | 91.18%2.51M | 713.29%1.41M | 33.44%10.19M | 23.73%3.24M | 5.46M |
Net income from continuing operations | 6.65%2.62M | -72.62%1.12M | 1,439.71%11.83M | 434.90%3.88M | 88.12%1.39M | 7,330.30%2.45M | 661.01%4.1M | 351.76%768K | 617.86%725K | --741K |
Operating gains losses | 319.12%149K | 55.56%-8K | 78.25%-62K | -208.57%-76K | 124.82%70K | -58.14%-68K | 40.00%-18K | 91.59%-285K | 137.23%70K | ---282K |
Depreciation and amortization | 32.21%2.09M | 49.67%2.04M | 20.02%6.89M | 44.34%1.95M | 46.16%2M | 10.13%1.58M | -14.22%1.36M | -9.37%5.74M | -15.40%1.35M | --1.37M |
Remuneration paid in stock | --0 | --0 | -91.60%30K | ---- | ---- | --0 | --30K | --357K | ---- | ---- |
Remuneration paid in stock | 187.23%135K | 143.18%107K | 787.50%220K | 152.12%86K | -17.31%43K | -17.54%47K | 83.33%44K | -148.48%-32K | -512.50%-165K | --52K |
Deferred tax | -10.26%35K | 10.00%33K | -353.38%-1.27M | -21.16%-1.38M | -79.78%37K | -64.55%39K | -87.29%30K | -136.35%-281K | -299.13%-1.14M | --183K |
Other non cashItems | 67.87%465K | 203.45%440K | 185.78%1.33M | 248.48%460K | 289.47%444K | -36.90%277K | 34.26%145K | -5.31%464K | 8.20%132K | --114K |
Change In working capital | 2.49%-1.77M | 38.06%-2.66M | -321.46%-7.66M | -149.03%-935K | -118.96%-623K | -153.86%-1.81M | -319.16%-4.29M | 8.30%3.46M | 210.59%1.91M | --3.29M |
-Change in receivables | 39.02%-1.39M | 5,566.07%3.17M | -1,452.56%-5.76M | -568.80%-1.76M | -51.32%-1.77M | -89.40%-2.29M | -96.57%56K | -139.34%-371K | 115.02%375K | ---1.17M |
-Change in inventory | -25.45%-700K | 66.16%-1.14M | -87.05%-5.24M | 213.24%1.09M | -69.84%-2.41M | -758.46%-558K | -827.27%-3.37M | -220.66%-2.8M | -255.43%-959K | ---1.42M |
-Change in prepaid assets | 588.89%792K | 140.63%256K | -376.23%-1.29M | 212.97%270K | -147.97%-768K | 74.53%-162K | -144.19%-630K | -32.22%467K | -119.12%-239K | --1.6M |
-Change in payables and accrued expense | -131.34%-1.01M | -502.53%-4.62M | 240.65%7.22M | -77.77%593K | 350.00%2.27M | 300.88%3.21M | 161.83%1.15M | 395.81%2.12M | 103.35%2.67M | --504K |
-Change in other working capital | 126.95%542K | 77.99%-329K | -163.72%-2.58M | -1,916.13%-1.13M | -45.49%2.05M | -609.11%-2.01M | -735.20%-1.5M | 8,708.51%4.05M | 189.86%62K | --3.77M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 47.93%3.72M | -23.31%1.08M | 10.90%11.3M | 23.93%4.01M | -38.42%3.36M | 91.18%2.51M | 713.29%1.41M | 33.44%10.19M | 23.73%3.24M | --5.46M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 96.47%-1M | -142.36%-3.12M | -114.03%-23.77M | -81.63%-979K | 81.12%-1.71M | -16,681.07%-28.36M | 639.75%7.37M | -276.54%-11.11M | 43.68%-539K | -9.03M |
Net PPE purchase and sale | 34.70%-1.2M | -144.35%-3.44M | -72.08%-6.53M | -1,836.78%-10.69M | -156.95%-1.76M | -316.86%-1.83M | 666.03%7.75M | -31.47%-3.79M | 40.90%-552K | ---683K |
Net business purchase and sale | --0 | ---- | -197.83%-25.37M | --885K | --0 | ---26.25M | ---- | ---8.52M | --0 | ---8.52M |
Interest received (cash flow from investment activities) | --0 | ---12K | -1,500.00%-80K | ---14K | -1,400.00%-15K | -1,175.00%-51K | --0 | 92.31%-5K | --0 | ---1K |
Net other investing changes | 185.78%193K | 186.70%326K | 578.97%8.2M | 67,907.69%8.84M | -61.90%64K | -182.12%-225K | -12,633.33%-376K | --1.21M | --13K | --168K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 96.47%-1M | -142.36%-3.12M | -114.03%-23.77M | -81.63%-979K | 81.12%-1.71M | -16,681.07%-28.36M | 639.75%7.37M | -276.54%-11.11M | 43.68%-539K | ---9.03M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -111.56%-516K | -652.50%-301K | 306.24%3.57M | -80.91%-398K | -316.51%-454K | 699.73%4.46M | 93.92%-40K | 35.82%-1.73M | 67.12%-220K | -109K |
Net issuance payments of debt | -110.62%-516K | -330.00%-43K | 791.61%4.12M | -1,452.63%-295K | -160.88%-431K | 874.80%4.86M | 98.48%-10K | 77.90%-596K | 97.16%-19K | --708K |
Net common stock issuance | --0 | -760.00%-258K | 86.26%-156K | 48.76%-103K | 97.18%-23K | --0 | ---30K | ---1.14M | ---201K | ---817K |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | ---- | ---- | ---396K | --0 | ---- | ---396K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -111.56%-516K | -652.50%-301K | 306.24%3.57M | -80.91%-398K | -316.51%-454K | 699.73%4.46M | 93.92%-40K | 35.82%-1.73M | 67.12%-220K | ---109K |
Net cash flow | ||||||||||
Beginning cash position | -84.00%3.89M | -57.77%6.62M | -22.43%15.67M | -71.30%3.94M | -85.28%2.73M | 33.39%24.29M | -22.43%15.67M | 6.12%20.2M | -29.84%13.72M | --18.55M |
Current changes in cash | 110.29%2.2M | -126.83%-2.35M | -235.86%-8.91M | 6.33%2.64M | 132.67%1.2M | -5,419.40%-21.38M | 572.18%8.74M | -233.47%-2.65M | 150.15%2.48M | ---3.68M |
Effect of exchange rate changes | 233.14%233K | -231.90%-385K | 92.39%-143K | 108.33%44K | 100.17%2K | -201.72%-175K | 14.07%-116K | -128.19%-1.88M | -54.39%-528K | ---1.16M |
End cash Position | 131.42%6.32M | -84.00%3.89M | -57.77%6.62M | -57.77%6.62M | -71.30%3.94M | -85.28%2.73M | 33.39%24.29M | -22.43%15.67M | -22.43%15.67M | --13.72M |
Free cash from | 269.01%2.52M | -404.65%-2.36M | -25.40%4.77M | -36.56%1.7M | -66.35%1.61M | -21.92%684K | 164.72%774K | 35.07%6.39M | 61.03%2.69M | --4.78M |
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 | -- | -- | -- | -- | -- | -- | -- |
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.