(Q2)May 31, 2024 | (Q1)Feb 29, 2024 | (FY)Nov 30, 2023 | (Q4)Nov 30, 2023 | (Q3)Aug 31, 2023 | (Q2)May 31, 2023 | (Q1)Feb 28, 2023 | (FY)Nov 30, 2022 | (Q4)Nov 30, 2022 | (Q3)Aug 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 69.59%63.93M | 9.28%46.18M | -8.39%72.64M | -8.39%72.64M | -33.45%51M | -42.31%37.7M | -32.75%42.26M | -27.62%79.3M | -27.62%79.3M | -17.36%76.63M |
-Cash and cash equivalents | 123.20%43.61M | -3.17%23M | -13.93%50.45M | -13.93%50.45M | -45.31%29.87M | -45.13%19.54M | -45.87%23.76M | -32.22%58.62M | -32.22%58.62M | -24.19%54.61M |
-Accounts receivable | 29.15%58.63M | 20.25%47.81M | -10.02%36.65M | -10.02%36.65M | 2.40%41.93M | -0.10%45.4M | -1.83%39.76M | 8.16%40.73M | 8.16%40.73M | -5.86%40.95M |
-Other receivables | 43.83%73.78M | 5.12%46.52M | 7.13%51.51M | 7.13%51.51M | 23.53%45.24M | 80.98%51.3M | 84.82%44.26M | -7.23%48.08M | -7.23%48.08M | -6.26%36.62M |
Total current assets | 48.19%136.14M | 10.22%102.43M | -4.58%116.86M | -4.58%116.86M | -14.10%101.16M | -20.91%91.87M | -14.92%92.93M | -19.96%122.47M | -19.96%122.47M | -15.09%117.77M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | ---- | 43.24%-14.02M | 43.24%-14.02M | ---- | ---- | ---- | -14.86%-24.71M | -14.86%-24.71M | ---- |
Investment properties | 35.24%334.51M | ---- | 28.08%254.97M | 28.08%254.97M | 43.37%252.04M | --247.34M | 37.46%224.3M | 23.86%199.07M | 23.86%199.07M | 15.25%175.79M |
-Long term equity investment | 52.49%157.67M | 7.29%117.02M | -17.61%83.93M | -17.61%83.93M | 9.68%89.34M | 25.93%103.4M | 33.43%109.07M | 26.21%101.87M | 26.21%101.87M | 0.33%81.45M |
-Including:Financial assets designated as fair value through profit or loss, Total | 35.24%334.51M | ---- | 28.08%254.97M | 28.08%254.97M | 43.37%252.04M | --247.34M | 37.46%224.3M | 23.86%199.07M | 23.86%199.07M | 15.25%175.79M |
-Including:Held to maturity investments | 649.73%2.79M | -30.86%2.33M | --965K | --965K | --1.74M | --372K | --3.37M | --0 | --0 | ---- |
Non current note receivables | 78.11%4.52M | 24.19%4.2M | -7.36%3.6M | -7.36%3.6M | -66.96%2.55M | -68.97%2.54M | -52.10%3.38M | -36.11%3.89M | -36.11%3.89M | 16.61%7.71M |
-Goodwill | 11.20%1.05B | -0.01%940.97M | -0.01%940.99M | -0.01%940.99M | -0.01%941.02M | -0.01%941.04M | -0.01%941.05M | -0.01%941.06M | -0.01%941.06M | -0.01%941.08M |
Regulatory assets | 29.04%69.42M | 13.98%53.92M | 0.19%43.25M | 0.19%43.25M | 17.70%48.42M | 5.90%53.8M | 1.96%47.31M | -0.67%43.17M | -0.67%43.17M | -10.49%41.14M |
Total assets | 28.42%10.79M | -19.04%6.11M | 170.80%6.6M | 170.80%6.6M | 3,245.36%6.49M | 56.70%8.4M | 28.03%7.54M | -57.99%2.44M | -57.99%2.44M | -92.13%194K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 451.65%6.01M | 552.46%5.96M | 502.02%5.96M | 502.02%5.96M | -8.55%1.12M | -28.05%1.09M | -61.83%913K | -74.74%990K | -74.74%990K | -69.29%1.23M |
-Current capital lease obligation | 451.65%6.01M | 552.46%5.96M | 502.02%5.96M | 502.02%5.96M | -8.55%1.12M | -28.05%1.09M | -61.83%913K | -74.74%990K | -74.74%990K | -69.29%1.23M |
-accounts payable | ---- | ---- | 3.39%18.86M | 3.39%18.86M | -3.58%18.76M | ---- | ---- | -10.42%18.24M | -10.42%18.24M | -0.48%19.46M |
-Total tax payable | 59.33%419.17M | 5.79%281.69M | -5.94%247.13M | -5.94%247.13M | 3.96%250.69M | 8.76%263.08M | 10.66%266.27M | 8.82%262.73M | 8.82%262.73M | -0.83%241.15M |
-Other payable | 29.78%1.87M | 29.99%1.88M | 29.99%1.88M | 29.99%1.88M | 51.23%2.03M | 4.03%1.44M | 1.26%1.44M | -43.13%1.44M | -43.13%1.44M | -49.40%1.34M |
Current provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -96.29%27K |
Current liabilities | 46.68%86.22M | 16.62%59.31M | 11.27%84.25M | 11.27%84.25M | 5.83%71.13M | 1.39%58.79M | -4.23%50.86M | -12.79%75.72M | -12.79%75.72M | -5.61%67.21M |
Non current liabilities | ||||||||||
-Long term debt | -7.03%77.8M | -2.83%77.17M | -2.71%78.1M | -2.71%78.1M | 2.60%83.56M | 1.92%83.69M | -2.84%79.42M | -0.53%80.28M | -0.53%80.28M | 0.33%81.45M |
Non current accrued expenses | -3.99%97.97M | 0.17%97.88M | 0.34%99.74M | 0.34%99.74M | 1.91%101.07M | 3.74%102.04M | 1.22%97.71M | 4.56%99.41M | 4.56%99.41M | 6.06%99.18M |
Derivative product liabilities | --31.47M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Long term provisions | 305.24%79.87M | 34.39%39.85M | -73.03%5.82M | -73.03%5.82M | --5.77M | --19.71M | --29.65M | --21.59M | --21.59M | ---- |
Total non current liabilities | 57.02%505.39M | 7.53%341M | -2.09%331.38M | -2.09%331.38M | 4.36%321.82M | 7.34%321.86M | 7.97%317.12M | 3.11%338.44M | 3.11%338.44M | -1.91%308.36M |
Shareholders'equity | ||||||||||
Share capital | -0.91%392.03M | -1.19%393.4M | -0.31%390.5M | -0.31%390.5M | -4.05%393.03M | -4.82%395.64M | -5.15%398.14M | -8.09%391.72M | -8.09%391.72M | -3.45%409.62M |
-common stock | -0.91%392.03M | -1.19%393.4M | -0.31%390.5M | -0.31%390.5M | -4.05%393.03M | -4.82%395.64M | -5.15%398.14M | -8.09%391.72M | -8.09%391.72M | -3.45%409.62M |
Additional paid-in capital | 3.12%41.52M | 4.25%40.54M | 6.16%44.46M | 6.16%44.46M | 3.94%42M | 2.59%40.26M | 2.58%38.89M | 4.23%41.88M | 4.23%41.88M | 2.40%40.41M |
Gains losses not affecting retained earnings | 1.86%2.91M | 0.10%2.88M | -4.27%2.87M | -4.27%2.87M | -1.84%2.83M | 2.70%2.86M | 1.16%2.87M | 1.39%3M | 1.39%3M | 0.88%2.88M |
Noncontrolling interests | -21.37%905K | 169.97%2.37M | 35.73%2.25M | 35.73%2.25M | 235.90%1.66M | 140.29%1.15M | 29.84%879K | 111.24%1.65M | 111.24%1.65M | -57.79%493K |
Total equity | 17.22%1.63B | 6.57%1.45B | 3.75%1.42B | 3.75%1.42B | 4.33%1.4B | 4.73%1.39B | 3.22%1.36B | 0.71%1.37B | 0.71%1.37B | 0.53%1.34B |
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.