(Q3)Aug 31, 2023 | (Q2)May 31, 2023 | (Q1)Feb 28, 2023 | (FY)Nov 30, 2022 | (Q4)Nov 30, 2022 | (Q3)Aug 31, 2022 | (Q2)May 31, 2022 | (Q1)Feb 28, 2022 | (FY)Nov 30, 2021 | (Q4)Nov 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -17.06%-9.89M | -242.94%-12.3M | 318.52%11.16M | 180.84%27.9M | 642.15%32.85M | -482.65%-8.45M | 505.70%8.61M | -371.61%-5.11M | 131.82%9.94M | -47.35%4.43M |
Net profit before non-cash adjustment | -80.56%3.26M | 122.03%234K | 921.56%4M | 28.21%18.21M | -83.57%2.99M | 1,160.91%16.77M | -4.53%-1.06M | 64.63%-487K | 178.24%14.2M | 317.55%18.18M |
Total adjustment of non-cash items | 83.47%-2.67M | -16.04%623K | -349.75%-2M | 9.60%-15.02M | 97.64%-413.32K | -2,643.15%-16.15M | 289.29%742K | 16.40%802K | -381.65%-16.61M | -382.32%-17.55M |
-Depreciation and amortization | -31.10%257K | -44.61%257K | -49.51%257K | -18.20%1.68M | -34.83%334.52K | -27.57%373K | -9.73%464K | -0.59%509K | 47.82%2.05M | -2.36%513.3K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 98.55%-15.51K | ---- | ---- | ---- | ---- | -200.00%-1.07M | -99.97%273 |
-Share of associates | --0 | --0 | --0 | 552.23%64.85K | 240.76%32.85K | --0 | --0 | --32K | ---14.34K | ---23.34K |
-Disposal profit | 80.64%-3.35M | --0 | ---2.63M | -0.93%-19.14M | 90.66%-1.77M | ---17.3M | ---73K | --0 | -969.01%-18.97M | -532.69%-18.97M |
-Other non-cash items | -45.63%423K | 4.27%366K | 41.76%370K | 73.16%2.4M | 7.97%1.01M | 600.90%778K | 114.02%351K | 47.46%261K | 10.11%1.38M | 288.83%931.65K |
Changes in working capital | -15.53%-10.48M | -247.42%-13.16M | 268.99%9.17M | 100.16%24.71M | 697.97%30.28M | -387.63%-9.07M | 215.55%8.93M | -311.13%-5.42M | -25.37%12.35M | -64.03%3.79M |
-Change in receivables | 109.71%2.26M | 31.51%31.84M | -65.69%-9.08M | -51.79%9.61M | 133.58%14.13M | -489.30%-23.25M | 281.52%24.21M | -450.19%-5.48M | 23.37%19.93M | -42.83%6.05M |
-Change in payables | -179.72%-12.77M | -228.47%-45.15M | 915.90%19.7M | 278.23%13.06M | 1,414.13%13.2M | 1,638.71%16.02M | -121.25%-13.75M | -359.40%-2.42M | -338.55%-7.33M | -158.15%-1M |
-Changes in other current assets | 101.96%36K | 109.82%151K | -159.28%-1.46M | 889.68%2.04M | 335.72%2.95M | -3.09%-1.83M | -157.05%-1.54M | 3,235.14%2.47M | 88.62%-258.5K | 28.65%-1.25M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -2,004.35%-484K | 58.70%-19K | -19K | -503.69%-100.45K | -258.18%-31.45K | -309.09%-23K | -4,700.00%-46K | 0 | 165.74%24.88K | -56.91%19.88K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -22.46%-10.37M | -243.93%-12.32M | 318.14%11.15M | 179.13%27.8M | 638.12%32.82M | -481.79%-8.47M | 502.04%8.56M | -372.63%-5.11M | 134.47%9.96M | -47.40%4.45M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 33,433.33%2M | ---- | ---- | 44,156.67%1.98M | 400,010.00%2M | -118.75%-6K | ---- | ---- | 99.97%-4.5K | 100.00%-500 |
Net business purchase and sale | --0 | --0 | -799,800.00%-8M | 92.56%-483.81K | -99.90%193 | 100.01%1K | ---486K | --1K | -7,760.30%-6.5M | 399.88%200K |
Net investment property transactions | 80.09%-5.26M | 59.70%-3.8M | -16.42%-20.96M | -1,212.61%-84.19M | -402.52%-30.31M | -6,822.77%-26.45M | ---9.43M | ---18M | ---6.41M | ---6.03M |
Net investment product transactions | ---7K | --0 | --0 | ---409.85K | ---4.85K | --0 | --0 | 89.88%-405K | --0 | --0 |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | 500.00%24K | 1,900.00%20K | 812.50%73K | 55.42%17.96K | 39.52%4.96K | 0.00%4K | -66.67%1K | 700.00%8K | -55.46%11.56K | 82.27%3.56K |
Net changes in other investments | --20K | --0 | --61.42M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 87.80%-3.23M | 61.90%-3.78M | 276.88%32.54M | -543.70%-83.08M | -385.72%-28.31M | -768.22%-26.45M | -29,981.82%-9.93M | -360.02%-18.4M | 24.84%-12.91M | 62.93%-5.83M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -101.66%-583K | 56.20%-431K | -291.91%-40.45M | 957.66%49.64M | -156.42%-5.5M | 1,101.31%35.05M | 0.51%-984K | 2,394.67%21.08M | -140.79%-5.79M | -126.20%-2.14M |
Net common stock issuance | 3,255.82%11.24M | 7,848.66%20.75M | --4.51M | -95.98%608.1K | -99.81%12.1K | --335K | -96.95%261K | --0 | 487.02%15.12M | 213,222,200.00%6.4M |
Increase or decrease of lease financing | 53.54%-46K | 41.67%-91K | -169.23%-70K | 36.97%-368.47K | -118.75%-87.47K | 68.77%-99K | 74.09%-156K | 80.30%-26K | 7.85%-584.59K | 633.55%466.41K |
Interest paid (cash flow from financing activities) | 43.55%-442K | 5.13%-388K | -65.19%-446K | -69.82%-1.55M | 89.16%-89.16K | -26,000.00%-783K | -554.44%-409K | -51.69%-270K | 28.78%-913.41K | -240.46%-822.41K |
Net other fund-raising expenses | ---- | ---- | ---- | 7,866.69%2M | ---- | ---- | ---- | ---- | 95.58%-25.75K | ---- |
Financing cash flow | -70.52%10.17M | 1,640.06%19.84M | -275.45%-36.47M | 544.98%50.33M | -194.63%-3.66M | 1,003.12%34.5M | -118.23%-1.29M | 2,920.93%20.78M | -45.30%7.8M | -50.08%3.87M |
Net cash flow | ||||||||||
Beginning cash position | 663.17%13.1M | 114.28%9.36M | -69.74%2.15M | 217.40%7.09M | -71.74%1.3M | -81.45%1.72M | 448.31%4.37M | 217.41%7.09M | 149.95%2.23M | 171.88%4.6M |
Current changes in cash | -725.54%-3.43M | 240.62%3.73M | 365.27%7.22M | -201.81%-4.95M | -66.04%844.88K | 91.07%-415K | -131.39%-2.65M | -89.35%-2.72M | 262.39%4.86M | 414.79%2.49M |
End cash Position | 643.27%9.67M | 663.17%13.1M | 114.28%9.36M | -69.73%2.15M | -69.73%2.15M | -71.74%1.3M | -81.45%1.72M | 448.31%4.37M | 217.40%7.09M | 217.40%7.09M |
Free cash flow | -22.37%-10.37M | -244.13%-12.32M | 318.14%11.15M | 179.08%27.78M | 638.19%32.82M | -476.62%-8.47M | 516.88%8.55M | -372.63%-5.11M | 177.36%9.96M | 164.98%4.45M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-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
No Data