(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 | 84.07%395.88K | 111.51%437.37K | 111.51%437.37K | -14.40%157.38K | -34.45%216.42K | -28.19%215.07K | -26.00%206.79K | -26.00%206.79K | -40.01%183.86K | -4.77%330.17K |
-Cash and cash equivalents | 5.01%225.84K | 29.28%267.34K | 29.28%267.34K | -14.40%157.38K | -34.45%216.42K | -28.19%215.07K | -26.00%206.79K | -26.00%206.79K | -40.01%183.86K | -4.77%330.17K |
-Short term investments | --170.04K | --170.04K | --170.04K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Receivables | 47.86%574.52K | 21.12%603.46K | 21.12%603.46K | -26.71%448.47K | -19.17%487.81K | -39.57%388.57K | -12.53%498.24K | -12.53%498.24K | 0.01%611.91K | 12.89%603.49K |
-Accounts receivable | 6.39%238.51K | -24.26%208.73K | -24.26%208.73K | 13.56%283.77K | 39.30%300.05K | -7.95%224.19K | 53.01%275.59K | 53.01%275.59K | -1.90%249.89K | 21.38%215.39K |
-Due from related parties current | 104.41%336.02K | 77.28%394.73K | 77.28%394.73K | -54.50%164.71K | -51.62%187.76K | -58.85%164.38K | -42.84%222.66K | -42.84%222.66K | 1.37%362.02K | 8.67%388.1K |
Inventory | 4.81%86.09K | -43.50%69.29K | -43.50%69.29K | -39.08%83.34K | -41.44%97.58K | -20.25%82.14K | -13.30%122.65K | -13.30%122.65K | 508.58%136.8K | 245.09%166.62K |
Other current assets | -18.04%118.39K | 3.20%46.36K | 3.20%46.36K | 9.83%74.08K | 3.02%92.35K | 16.03%144.45K | -4.47%44.93K | -4.47%44.93K | -48.72%67.44K | -41.47%89.64K |
Total current assets | 41.51%1.17M | 32.53%1.16M | 32.53%1.16M | -23.67%763.28K | -24.86%894.16K | -29.04%830.22K | -15.90%872.61K | -15.90%872.61K | -6.74%1M | 9.90%1.19M |
Non current assets | ||||||||||
Net PPE | -18.73%148.21K | -23.88%155.53K | -23.88%155.53K | -30.06%162.85K | -33.83%175.72K | -33.65%182.38K | -25.24%204.34K | -25.24%204.34K | -17.52%232.85K | -15.15%265.56K |
-Gross PPE | -16.93%750.07K | -16.64%754.98K | -16.64%754.98K | -5.52%860.27K | -4.26%876.49K | -5.39%902.95K | -4.39%905.65K | -4.39%905.65K | -4.21%910.55K | -3.67%915.46K |
-Accumulated depreciation | 16.47%-601.86K | 14.53%-599.45K | 14.53%-599.45K | -2.91%-697.42K | -7.83%-700.77K | -6.05%-720.57K | -4.07%-701.31K | -4.07%-701.31K | -1.41%-677.71K | -1.97%-649.9K |
Non current accounts receivable | ---- | ---- | ---- | -11.31%121.99K | -28.57%147.15K | -42.23%150.75K | -55.59%162.21K | -55.59%162.21K | -71.82%137.55K | -63.16%206K |
Due from related parties non current | ---- | --0 | --0 | -11.31%121.99K | -28.57%147.15K | -42.23%150.75K | -55.59%162.21K | -55.59%162.21K | -71.82%137.55K | -63.16%206K |
Total non current assets | -55.51%148.21K | -57.57%155.53K | -57.57%155.53K | -23.10%284.84K | -31.53%322.87K | -37.83%333.13K | -42.60%366.54K | -42.60%366.54K | -51.93%370.4K | -45.93%471.56K |
Total assets | 13.73%1.32M | 5.88%1.31M | 5.88%1.31M | -23.52%1.05M | -26.75%1.22M | -31.80%1.16M | -26.07%1.24M | -26.07%1.24M | -25.64%1.37M | -15.01%1.66M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 15.14%272.27K | -12.28%189.08K | -12.28%189.08K | 11.09%185.76K | 5.26%274.95K | -12.68%236.47K | -26.94%215.54K | -26.94%215.54K | -34.29%167.21K | 13.74%261.22K |
-Current debt | 16.51%255.58K | -14.18%170.65K | -14.18%170.65K | 11.79%168.73K | 5.08%257.41K | -13.21%219.36K | -28.15%198.85K | -28.15%198.85K | -35.96%150.94K | 16.37%244.98K |
-Current capital lease obligation | -2.44%16.69K | 10.46%18.44K | 10.46%18.44K | 4.63%17.03K | 7.96%17.54K | -5.31%17.11K | -8.63%16.69K | -8.63%16.69K | -13.31%16.28K | -15.20%16.25K |
Payables | 2.90%809.49K | 12.74%807.6K | 12.74%807.6K | 12.07%988.59K | -8.84%872.6K | -18.80%786.7K | -0.91%716.35K | -0.91%716.35K | 12.68%882.15K | 31.87%957.21K |
-accounts payable | -1.58%558.81K | -0.74%534.06K | -0.74%534.06K | 4.07%677.93K | -21.40%572.2K | -6.60%567.79K | 25.04%538.02K | 25.04%538.02K | 12.45%651.42K | 27.79%728K |
-Dividends payable | 0.00%69.48K | 0.00%69.48K | 0.00%69.48K | 0.00%69.48K | 0.00%69.48K | 0.00%69.48K | 0.00%69.48K | 0.00%69.48K | 0.00%69.48K | 0.00%69.48K |
-Due to related parties current | 99.65%79.26K | --86.42K | --86.42K | 43.41%111.21K | 33.10%103.21K | -80.17%39.7K | --0 | --0 | --77.55K | --77.55K |
-Other payable | -7.10%101.95K | 8.06%117.63K | 8.06%117.63K | 55.29%129.97K | 55.39%127.7K | 20.31%109.74K | 70.27%108.86K | 70.27%108.86K | -37.60%83.7K | -5.23%82.18K |
Current accrued expenses | 1.26%534.24K | -4.44%500.88K | -4.44%500.88K | 13.51%439.11K | 39.07%524.69K | 36.88%527.58K | 44.37%524.17K | 44.37%524.17K | 29.89%386.83K | 30.61%377.29K |
Current deferred liabilities | -23.92%221.15K | -25.11%189.69K | -25.11%189.69K | -22.56%203.41K | -16.93%236.92K | 27.89%290.66K | -8.90%253.29K | -8.90%253.29K | -15.17%262.68K | -4.66%285.21K |
Other current liabilities | 0.00%100 | 0.00%100 | 0.00%100 | -99.72%110 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 38,976.00%39.08K | 0.00%100 |
Current liabilities | -0.23%1.84M | -1.29%1.69M | -1.29%1.69M | 4.55%1.82M | 1.50%1.91M | -0.59%1.84M | 3.03%1.71M | 3.03%1.71M | 5.65%1.74M | 21.86%1.88M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -78.43%113.97K | -23.13%116.66K | -23.13%116.66K | -23.13%122.7K | -38.66%126.11K | 150.71%528.47K | -26.23%151.77K | -26.23%151.77K | -20.37%159.62K | -2.27%205.59K |
-Long term debt | ---- | ---- | ---- | ---- | ---- | 506.38%397.81K | -70.79%16.68K | -70.79%16.68K | -57.60%20.19K | 17.72%62.31K |
-Long term capital lease obligation | -12.77%113.97K | -13.64%116.66K | -13.64%116.66K | -11.99%122.7K | -11.98%126.11K | -10.01%130.66K | -9.10%135.09K | -9.10%135.09K | -8.77%139.43K | -9.00%143.28K |
Long term accounts payable and other payables | --0 | --0 | --0 | --0 | --0 | ---- | --0 | --0 | --0 | --0 |
Due to related parties non current | --1.04M | 159.32%945.89K | 159.32%945.89K | 153.65%508.45K | 90.04%409.45K | ---- | --364.75K | --364.75K | --200.45K | --215.45K |
Total non current liabilities | 118.48%1.15M | 105.71%1.06M | 105.71%1.06M | 75.29%631.15K | 27.20%535.56K | 150.71%528.47K | 151.07%516.52K | 151.07%516.52K | 79.62%360.07K | 100.14%421.04K |
Total liabilities | 26.24%2.99M | 23.54%2.75M | 23.54%2.75M | 16.69%2.45M | 6.20%2.44M | 14.86%2.37M | 19.36%2.23M | 19.36%2.23M | 13.69%2.1M | 31.25%2.3M |
Shareholders'equity | ||||||||||
Share capital | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M |
-common stock | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M | 0.00%6.29M |
Additional paid-in capital | 0.00%2.58M | 0.00%2.58M | 0.00%2.58M | 0.00%2.58M | 0.00%2.58M | 0.00%2.58M | 0.00%2.58M | 0.00%2.58M | 8.23%2.58M | 8.23%2.58M |
Retained earnings | -4.70%-10.93M | -4.34%-10.67M | -4.34%-10.67M | -6.04%-10.62M | -5.29%-10.46M | -8.20%-10.44M | -7.84%-10.22M | -7.84%-10.22M | -7.80%-10.02M | -9.26%-9.93M |
Gains losses not affecting retained earnings | 49.53%-29.17K | -13.43%-61.85K | -13.43%-61.85K | ---67.2K | ---62.04K | ---57.8K | ---54.53K | ---54.53K | ---- | ---- |
Other equity interest | 0.00%422.01K | 0.00%422.01K | 0.00%422.01K | 0.00%422.01K | 0.00%422.01K | 0.00%422.01K | 0.00%422.01K | 0.00%422.01K | -31.69%422.01K | -31.69%422.01K |
Total stockholders'equity | -38.30%-1.67M | -45.71%-1.44M | -45.71%-1.44M | -92.41%-1.4M | -91.67%-1.23M | -237.63%-1.21M | -422.81%-986.83K | -422.81%-986.83K | -28,090.97%-727.61K | -418.88%-640.58K |
Total equity | -38.30%-1.67M | -45.71%-1.44M | -45.71%-1.44M | -92.41%-1.4M | -91.67%-1.23M | -237.63%-1.21M | -422.81%-986.83K | -422.81%-986.83K | -28,090.97%-727.61K | -418.88%-640.58K |
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 with Explanatory Notes | -- | -- | -- | -- | 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