(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -45.09%9.92M | -47.86%11.32M | -49.54%12.7M | -45.16%15.61M | -45.16%15.61M | -45.53%18.07M | -47.23%21.7M | -44.72%25.18M | -43.67%28.46M | -43.67%28.46M |
-Cash and cash equivalents | 14.03%6.92M | -14.88%8.32M | 4.32%12.7M | 0.66%15.61M | 0.66%15.61M | 92.41%6.07M | 81.99%9.77M | -73.24%12.18M | -69.31%15.51M | -69.31%15.51M |
-Accounts receivable | 165.42%28.26K | 118.10%59.38K | 320.28%117.87K | -97.86%342 | -97.86%342 | --10.65K | --27.23K | --28.05K | --15.99K | --15.99K |
-Accrued interest receivable | -40.95%162.22K | -93.91%14.2K | --0 | 425.21%413.16K | 425.21%413.16K | 359.27%274.71K | 587.98%233.39K | 333.24%43.16K | --78.67K | --78.67K |
Holding assets for sale | --1.85M | --1.85M | --1.85M | --1.85M | --1.85M | ---- | ---- | ---- | --0 | --0 |
Total current assets | -36.75%17M | -37.24%18.19M | -30.29%21.8M | -24.53%26.22M | -24.53%26.22M | -32.31%26.88M | -38.58%28.98M | -37.66%31.27M | -34.91%34.74M | -34.91%34.74M |
Non current assets | ||||||||||
-Accumulated depreciation | -53.49%-4.32M | -49.24%-3.88M | -46.01%-3.49M | -36.45%-2.97M | -36.45%-2.97M | -51.07%-2.82M | -53.98%-2.6M | -54.96%-2.39M | -52.46%-2.17M | -52.46%-2.17M |
-Long term equity investment | -63.28%378.26K | -58.20%479.26K | -54.32%575.07K | -51.27%665.96K | -51.27%665.96K | -29.95%1.03M | -26.99%1.15M | -24.48%1.26M | -7.09%1.37M | -7.09%1.37M |
-Goodwill | 0.00%78.98K | 0.00%78.98K | 0.00%78.98K | 0.00%78.98K | 0.00%78.98K | 0.00%78.98K | 0.00%78.98K | 0.00%78.98K | 0.00%78.98K | 0.00%78.98K |
-Other intangible assets | 34.43%2.64M | 40.39%2.54M | 47.70%2.39M | 50.02%2.14M | 50.02%2.14M | 65.34%1.96M | 65.29%1.81M | 63.02%1.62M | 73.93%1.43M | 73.93%1.43M |
Regulatory assets | 21.31%2.5M | 20.30%2.32M | 45.47%2.16M | 76.51%2.36M | 76.51%2.36M | 86.28%2.06M | 108.95%1.93M | 109.93%1.49M | 121.82%1.34M | 121.82%1.34M |
Total assets | 30.06%2.31M | 34.65%2.25M | 44.46%2.05M | 56.69%1.95M | 56.69%1.95M | 69.68%1.78M | 87.66%1.67M | 102.73%1.42M | 106.13%1.24M | 106.13%1.24M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -17.21%373.93K | -18.43%354.76K | -19.66%336.62K | -20.90%319.45K | -20.90%319.45K | 15.97%451.66K | 28.52%434.91K | 45.32%418.99K | -69.69%403.85K | -69.69%403.85K |
-Current debt | 23.32%373.93K | 23.25%354.76K | 23.17%336.62K | 23.10%319.45K | 23.10%319.45K | 23.02%303.21K | 22.95%287.84K | 22.88%273.29K | -80.11%259.51K | -80.11%259.51K |
-Current capital lease obligation | ---- | ---- | ---- | --0 | --0 | 3.81%148.45K | 41.03%147.07K | 121.00%145.7K | 416.81%144.34K | 416.81%144.34K |
-accounts payable | 27.50%1.98M | 19.91%2.36M | 87.11%2.3M | 81.90%2.86M | 81.90%2.86M | 56.91%1.55M | 91.02%1.97M | 25.75%1.23M | 3.77%1.57M | 3.77%1.57M |
-Total tax payable | -63.28%378.26K | -58.20%479.26K | -54.32%575.07K | -51.27%665.96K | -51.27%665.96K | -29.95%1.03M | -26.99%1.15M | -24.48%1.26M | -7.09%1.37M | -7.09%1.37M |
-Due to related parties current | 421.43%16.43K | --0 | --0 | -83.82%5K | -83.82%5K | -88.22%3.15K | -67.27%6.3K | -52.25%27.24K | 66.29%30.91K | 66.29%30.91K |
Current deferred liabilities | --82.56K | --53.34K | --0 | -98.59%14.16K | -98.59%14.16K | --0 | --0 | 0.00%1M | 0.20%1M | 0.20%1M |
Current liabilities | 22.18%2.45M | 14.89%2.77M | -1.37%2.64M | 6.34%3.2M | 6.34%3.2M | -16.53%2.01M | 0.87%2.41M | 15.19%2.68M | -22.16%3.01M | -22.16%3.01M |
Non current liabilities | ||||||||||
-Long term debt | ---- | ---- | ---- | --0 | --0 | -33.06%277.86K | -30.31%312.65K | -27.96%347.12K | -25.93%381.27K | -25.93%381.27K |
Non current accrued expenses | 16.56%20.96M | 21.31%21.22M | 51.51%19.04M | 41.02%17.06M | 41.02%17.06M | 79.30%17.98M | 319.86%17.49M | 196.42%12.57M | 195.60%12.1M | 195.60%12.1M |
Long term provisions | -49.71%378.26K | -42.54%479.26K | -36.92%575.07K | -32.42%665.96K | -32.42%665.96K | -28.73%752.19K | -25.66%834.03K | -23.06%911.69K | 3.05%985.41K | 3.05%985.41K |
Total non current liabilities | -6.79%2.83M | -8.69%3.25M | -18.30%3.22M | -11.64%3.87M | -11.64%3.87M | -21.62%3.04M | -10.18%3.55M | -1.38%3.94M | -18.01%4.38M | -18.01%4.38M |
Shareholders'equity | ||||||||||
Share capital | -1.21%66.19M | -1.21%66.19M | -1.21%66.19M | -1.03%66.19M | -1.03%66.19M | 0.19%67M | 0.19%67M | 0.29%67M | 0.31%66.88M | 0.31%66.88M |
-common stock | -1.21%66.19M | -1.21%66.19M | -1.21%66.19M | -1.03%66.19M | -1.03%66.19M | 0.19%67M | 0.19%67M | 0.29%67M | 0.31%66.88M | 0.31%66.88M |
Additional paid-in capital | 10.31%8.71M | 10.31%8.71M | 10.31%8.71M | 10.31%8.71M | 10.31%8.71M | 0.00%7.89M | 0.00%7.89M | 0.00%7.89M | -0.19%7.89M | -0.19%7.89M |
Retained earnings | 0.00%40K | 0.00%40K | 0.00%40K | 0.00%40K | 0.00%40K | --40K | --40K | --40K | 0.00%40K | 0.00%40K |
Total equity | -15.36%38.03M | -15.18%39.49M | -13.11%40.92M | -11.82%43.36M | -11.82%43.36M | -11.51%44.94M | -11.62%46.55M | -13.75%47.09M | -14.75%49.17M | -14.75%49.17M |
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.