(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 | (Q1)Aug 31, 2022 | (FY)May 31, 2022 | (Q4)May 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -7.54%-129.61K | 21.62%-84.94K | -56.72%-124.48K | 48.00%-429.24K | 61.60%-120.91K | -5.08%-120.53K | 38.79%-108.37K | 63.71%-79.43K | -184.79%-825.5K | -6,660.48%-314.9K |
Net income from continuing operations | -91.96%-167.06K | 94.02%-16.93K | -28.40%-216.52K | 20.29%-743.55K | -9.95%-204.7K | 57.23%-87.03K | 13.58%-283.2K | 21.74%-168.63K | 32.78%-932.83K | 82.42%-186.17K |
Operating gains losses | ---12.73K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Depreciation and amortization | -74.76%8.26K | -24.87%7.95K | 130.52%24.16K | -22.69%82.29K | 147.12%28.51K | -11.20%32.72K | -78.05%10.59K | 6.40%10.48K | -27.33%106.45K | -74.51%11.54K |
Asset impairment expenditure | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Remuneration paid in stock | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Other non cashItems | -1.84%4.22K | -15.29%3.77K | -11.92%4.07K | -17.24%17.58K | -18.73%4.2K | -18.06%4.3K | -16.78%4.46K | -15.50%4.62K | 443.21%21.24K | 124.78%5.17K |
Change In working capital | 153.46%37.7K | -145.86%-73.46K | -13.88%63.82K | 1,153.13%214.45K | 134.84%50.67K | -251.08%-70.52K | 65.01%160.19K | 496.82%74.11K | -119.10%-20.36K | -181.37%-145.44K |
-Change in receivables | 147.22%16.29K | -369.53%-75.87K | 181.02%51.4K | -100.38%-95.48K | -134.44%-25.7K | 8.77%-34.49K | 149.29%28.15K | -131.87%-63.44K | -501.06%-47.65K | -43.95%74.62K |
-Change in inventory | -52.26%14.23K | 75.73%-15.44K | 5.32%40.51K | 126.26%18.81K | 111.90%14.16K | 15.55%29.82K | -353.64%-63.62K | 8.16%38.46K | -103.08%-71.64K | -345.79%-118.98K |
-Change in prepaid assets | -17.69%18.27K | 49.51%52.1K | -28.48%-99.52K | -97.45%2.1K | -73.35%22.52K | 224.68%22.2K | -49.64%34.85K | -45.07%-77.47K | 1,089.25%82.48K | 212.78%84.48K |
-Change in payables and accrued expense | 134.20%22.41K | -81.05%19.49K | -85.02%34.06K | 190.07%313.77K | 131.88%49.09K | -199.27%-65.51K | 12.70%102.88K | 116.77%227.31K | 198.36%108.17K | -318.56%-153.97K |
-Change in other working capital | -48.71%-33.5K | -192.78%-53.75K | 173.63%37.38K | 73.01%-24.75K | 70.28%-9.39K | -314.62%-22.53K | 650.79%57.93K | 35.20%-50.76K | -189.83%-91.72K | -141.15%-31.6K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -7.54%-129.61K | 21.62%-84.94K | -56.72%-124.48K | 48.00%-429.24K | 61.60%-120.91K | -5.08%-120.53K | 38.79%-108.37K | 63.71%-79.43K | -184.79%-825.5K | -6,660.48%-314.9K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 17.34K | 681.33%4.98K | 81.74%-2.2K | 50.92%-13.32K | 84.21%-400 | 0 | 44.46%-857 | 28.51%-12.06K | -204.31%-27.13K | 19.20%-2.53K |
Net PPE purchase and sale | --17.34K | 681.33%4.98K | 81.74%-2.2K | 50.92%-13.32K | 84.21%-400 | --0 | 44.46%-857 | 28.51%-12.06K | -204.31%-27.13K | 19.20%-2.53K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --17.34K | 681.33%4.98K | 81.74%-2.2K | 50.92%-13.32K | 84.21%-400 | --0 | 44.46%-857 | 28.51%-12.06K | -204.31%-27.13K | 19.20%-2.53K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 326.43%58.38K | -38.85%85.55K | 23.94%138.23K | -42.76%424.41K | -31.56%198.77K | -131.96%-25.78K | -19.33%139.9K | -43.37%111.52K | 98.97%741.44K | 133.75%290.42K |
Net issuance payments of debt | 8.05%-96.83K | 186.28%16.61K | 139.09%9.3K | -299.85%-151.03K | -106.62%-2.69K | -1,190.34%-105.31K | -125.49%-19.25K | 52.67%-23.79K | 157.54%75.57K | 148.10%40.65K |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net other financing activities | 95.16%155.2K | -56.68%68.95K | -4.72%128.93K | -13.58%575.44K | -19.34%201.46K | 11.99%79.52K | 62.56%159.14K | -45.26%135.31K | 64.84%665.87K | 129.66%249.77K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 326.43%58.38K | -38.85%85.55K | 23.94%138.23K | -42.76%424.41K | -31.56%198.77K | -131.96%-25.78K | -19.33%139.9K | -43.37%111.52K | 98.97%741.44K | 133.75%290.42K |
Net cash flow | ||||||||||
Beginning cash position | -34.45%216.42K | -28.19%215.07K | -26.00%206.79K | -28.46%279.46K | -40.01%183.86K | -4.77%330.17K | -14.89%299.5K | -28.46%279.46K | 23.32%390.66K | 11.77%306.47K |
Current changes in cash | 63.16%-53.89K | -81.74%5.6K | -42.36%11.55K | 83.68%-18.14K | 386.74%77.46K | -263.78%-146.31K | 690.72%30.67K | 151.68%20.04K | -250.55%-111.2K | -123.20%-27.01K |
Effect of exchange rate changes | ---5.14K | ---4.24K | ---3.27K | ---54.53K | ---54.53K | --0 | --0 | --0 | --0 | ---- |
End cash Position | -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 | -14.89%299.5K | -28.46%279.46K | -28.46%279.46K |
Free cash from | -8.16%-130.36K | 21.34%-86.23K | -38.47%-126.68K | 48.10%-442.55K | 61.91%-120.91K | 0.29%-120.53K | 38.62%-109.63K | 61.19%-91.49K | -185.38%-852.64K | -3,972.84%-317.44K |
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.