(Q3)Feb 29, 2024 | (Q2)Nov 30, 2023 | (Q1)Aug 31, 2023 | (FY)May 31, 2023 | (Q4)May 31, 2023 | (Q3)Mar 1, 2023 | (Q2)Nov 30, 2022 | (Q1)Aug 31, 2022 | (FY)May 31, 2022 | (Q4)May 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -582.15%-2.89M | 48.77%-238.94K | 61.09%-462.67K | -3,089.17%-2.99M | -18,900.95%-906.96K | -423.23K | -466.42K | -1.19M | 39.06%-93.62K | 4.82K |
Net income from continuing operations | -331.12%-2.12M | -619.48%-2.06M | -47.67%-1.06M | -225.56%-2.85M | -106.69%-1.36M | ---492.39K | ---286.39K | ---720.21K | -263.41%-876.7K | ---655.68K |
Operating gains losses | ---- | ---- | ---- | ---16.57K | ---247 | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -0.09%17.8K | -6.48%17.78K | 9.72%17.85K | 44.39%71.47K | 53.13%18.38K | --17.82K | --19.01K | --16.27K | 57.63%49.5K | --12K |
Asset impairment expenditure | --0 | -110.19%-7.26K | --143 | 183.18%46.05K | -256.94%-25.52K | --300 | --71.27K | --0 | -47.17%16.26K | --16.26K |
Remuneration paid in stock | --1.07M | --1.39M | 704.36%303.66K | --231.3K | --193.54K | --0 | --0 | --37.75K | --0 | --0 |
Deferred tax | --0 | --0 | 94.60%-3.03K | ---56.12K | --0 | --0 | --0 | ---56.12K | --0 | --0 |
Other non cashItems | -58.78%43.66K | -78.40%14.13K | 280.15%161.31K | 1,342.70%324.33K | 1,836.91%110.54K | --105.92K | --65.44K | --42.43K | 405.74%22.48K | ---6.36K |
Change In working capital | -4,817.99%-1.9M | 221.22%407.01K | 123.76%120.94K | -205.32%-731.81K | -76.27%151.56K | ---38.56K | ---335.75K | ---509.05K | 2,018.22%694.84K | --638.61K |
-Change in receivables | -175.61%-100.7K | 88.54%-13.67K | 8.29%-125.9K | -481.46%-355.69K | -120.15%-62.67K | ---36.54K | ---119.21K | ---137.28K | 42.02%-61.17K | --311.02K |
-Change in inventory | -335.35%-164.81K | 168.83%222.23K | 74.01%-78.95K | -914.03%-861.55K | -226.58%-304.97K | --70.03K | ---322.87K | ---303.75K | -196.20%-84.96K | --240.93K |
-Change in prepaid assets | -124.13%-558.63K | -153.54%-203.15K | 82.22%-46.47K | 66.80%-35.92K | 195.38%95.32K | ---249.24K | --379.41K | ---261.4K | 14.51%-108.17K | ---99.94K |
-Change in payables and accrued expense | -594.83%-1M | 187.93%330.71K | 52.29%296.79K | 172.22%999.15K | 127.30%486.87K | --202.55K | --114.86K | --194.88K | 258.37%367.04K | --214.2K |
-Change in other current liabilities | -124.71%-1.59K | 1,119.37%29.14K | --4.22K | 23.29%14.5K | -62.15%5.68K | --6.43K | --2.39K | --0 | 83.13%11.76K | --15K |
-Change in other working capital | -115.72%-68.58K | 110.70%41.75K | 4,825.66%71.26K | -186.32%-492.3K | -61.21%-68.67K | ---31.79K | ---390.33K | ---1.51K | 742.72%570.35K | ---42.6K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -582.15%-2.89M | 48.77%-238.94K | 61.09%-462.67K | -3,089.17%-2.99M | -18,912.65%-906.96K | ---423.23K | ---466.42K | ---1.19M | 39.06%-93.62K | --4.82K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 99.53%-330 | 99.46%-720 | 0 | -182.58%-335.6K | 113.23%15.1K | -69.93K | -132.49K | -148.28K | -6,190.36%-118.76K | -114.09K |
Net PPE purchase and sale | 99.53%-330 | 99.46%-720 | --0 | -182.58%-335.6K | 113.23%15.1K | ---69.93K | ---132.49K | ---148.28K | -6,190.36%-118.76K | ---114.09K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 99.53%-330 | 99.46%-720 | --0 | -182.58%-335.6K | 113.23%15.1K | ---69.93K | ---132.49K | ---148.28K | -6,190.36%-118.76K | ---114.09K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 706.17%3.74M | -5.90%265.69K | -65.57%542.97K | 912.23%3.22M | 409.84%893.51K | 463.43K | 282.34K | 1.58M | 201.04%317.76K | 175.26K |
Net issuance payments of debt | -140.60%-58.26K | -94.35%15.95K | -70.11%471.42K | 468.51%1.81M | -203.74%-196.47K | --143.49K | --282.34K | --1.58M | 201.04%317.76K | --189.4K |
Net common stock issuance | ---- | ---- | ---- | --1.53M | --1.15M | ---- | ---- | ---- | --0 | --0 |
Net other financing activities | ---1.12M | --249.74K | --71.55K | ---120.08K | ---61.22K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 706.17%3.74M | -5.90%265.69K | -65.57%542.97K | 912.23%3.22M | 409.84%893.51K | --463.43K | --282.34K | --1.58M | 201.04%317.76K | --175.26K |
Net cash flow | ||||||||||
Beginning cash position | 252.63%109.21K | -76.06%83.18K | -97.32%2.89K | 4,673.08%107.63K | -97.03%1.24K | --30.97K | --347.53K | --107.63K | -95.68%2.26K | --41.64K |
Current changes in cash | 2,954.04%848.62K | 108.22%26.03K | -66.53%80.3K | -199.40%-104.75K | -97.50%1.65K | ---29.73K | ---316.56K | --239.9K | 310.99%105.38K | --65.99K |
End cash Position | 77,394.34%957.83K | 252.63%109.21K | -76.06%83.18K | -97.32%2.89K | -97.32%2.89K | --1.24K | --30.97K | --347.53K | 4,673.08%107.63K | --107.63K |
Free cash from | -467.69%-2.89M | 59.98%-239.66K | 65.40%-462.67K | -1,483.57%-3.36M | -740.52%-918.4K | ---508.63K | ---598.91K | ---1.34M | -36.58%-212.38K | ---109.27K |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-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