Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Morningstar
MORN
5
Vistra Energy
VST
| (Q3)Feb 28, 2023 | (Q2)Nov 30, 2022 | (Q1)Aug 31, 2022 | (FY)May 31, 2022 | (Q4)May 31, 2022 | (Q3)Feb 28, 2022 | (Q2)Nov 30, 2021 | (Q1)Aug 31, 2021 | (FY)May 31, 2021 | (Q4)May 31, 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | -97.02%124.52K | -88.05%836.82K | 269.79%1.57M | -29.48%1.13M | -29.48%1.13M | 1,892.20%4.18M | 2,269.50%7M | -33.03%424.81K | 71.34%1.61M | 71.34%1.61M |
| -Cash and cash equivalents | -97.02%124.52K | -88.05%836.82K | 269.79%1.57M | -29.48%1.13M | -29.48%1.13M | 1,892.20%4.18M | 2,269.50%7M | -33.03%424.81K | 71.34%1.61M | 71.34%1.61M |
| Receivables | 311.25%372.79K | 362.97%438.1K | 55.32%342.17K | 214.27%843.2K | 214.27%843.2K | -55.73%90.65K | -60.72%94.63K | 86.61%220.31K | -20.04%268.3K | -20.04%268.3K |
| -Accounts receivable | 248.53%139.84K | 400.75%282.11K | -35.87%123.97K | 212.05%655.8K | 212.05%655.8K | -75.98%40.12K | -18.85%56.34K | 123.35%193.31K | -26.48%210.16K | -26.48%210.16K |
| -Taxes receivable | 361.04%232.96K | 176.82%105.99K | 500.72%162.2K | 222.32%187.4K | 222.32%187.4K | 33.96%50.53K | -8.81%38.29K | -14.30%27K | 17.04%58.14K | 17.04%58.14K |
| -Other receivables | ---- | --50K | --56K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Inventory | --0 | --0 | --57.42K | 83.47%29.97K | 83.47%29.97K | --111.17K | --59.65K | --0 | --16.33K | --16.33K |
| Prepaid assets | -76.10%192.07K | 139.77%330.39K | 114.24%256.86K | 272.40%471.75K | 272.40%471.75K | 1,054.99%803.53K | 306.39%137.79K | 3,896.50%119.9K | 346.72%126.68K | 346.72%126.68K |
| Other current assets | -69.72%6.05K | --4.67K | --7.68K | --9.1K | --9.1K | --19.97K | ---- | ---- | ---- | ---- |
| Total current assets | -86.63%695.43K | -77.93%1.61M | 192.16%2.24M | 23.20%2.49M | 23.20%2.49M | 974.96%5.2M | 1,179.01%7.3M | 1.28%765.02K | 55.05%2.02M | 55.05%2.02M |
| Non current assets | ||||||||||
| Net PPE | 200.34%3.91M | 305.39%3.97M | 275.50%3.86M | 321.40%3.81M | 321.40%3.81M | 20.83%1.3M | -19.71%979.63K | -25.37%1.03M | -38.46%903.62K | -38.46%903.62K |
| -Gross PPE | 150.48%7.42M | 202.57%6.95M | 188.18%6.3M | 204.49%5.78M | 204.49%5.78M | 56.22%2.96M | 21.98%2.3M | 16.09%2.19M | 4.39%1.9M | 4.39%1.9M |
| -Accumulated depreciation | -111.45%-3.51M | -126.08%-2.98M | -110.59%-2.44M | -98.14%-1.97M | -98.14%-1.97M | -102.69%-1.66M | -98.77%-1.32M | -129.22%-1.16M | -184.84%-993.28K | -184.84%-993.28K |
| Goodwill and other intangible assets | -65.44%657.43K | -14.46%657.43K | -14.46%657.43K | --657.43K | --657.43K | --1.9M | --768.53K | --768.53K | --0 | --0 |
| -Goodwill | -65.44%657.43K | -14.46%657.43K | -14.46%657.43K | --657.43K | --657.43K | --1.9M | --768.53K | --768.53K | --0 | --0 |
| Investments and advances | 49.31%336.22K | --334.24K | --331.61K | --326.48K | --326.48K | --225.19K | ---- | ---- | --0 | --0 |
| Non current prepaid assets | ---- | ---- | ---- | --0 | --0 | --0 | --15.79K | --15.79K | --15.79K | --15.79K |
| Total non current assets | 42.95%4.9M | 181.36%4.96M | 167.59%4.85M | 421.17%4.79M | 421.17%4.79M | 218.41%3.43M | 44.57%1.76M | 31.56%1.81M | -37.39%919.42K | -37.39%919.42K |
| Total assets | -35.16%5.6M | -27.44%6.57M | 174.88%7.09M | 147.70%7.28M | 147.70%7.28M | 453.02%8.63M | 405.94%9.06M | 20.84%2.58M | 6.06%2.94M | 6.06%2.94M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 335.10%1.63M | 87.19%1.29M | 287.56%1.24M | 310.76%1.16M | 310.76%1.16M | 72.85%374.13K | 192.40%686.82K | 106.68%320.99K | -22.04%281.86K | -22.04%281.86K |
| -accounts payable | 335.10%1.63M | 87.19%1.29M | 287.56%1.24M | 310.76%1.16M | 310.76%1.16M | 72.85%374.13K | 192.40%686.82K | 106.68%320.99K | -22.04%281.86K | -22.04%281.86K |
| Current accrued expenses | 50.00%75K | 47.06%50K | -3.23%60K | -14.29%60K | -14.29%60K | -17.36%50K | -2.86%34K | 254.29%62K | 117.36%70K | 117.36%70K |
| Current debt and capital lease obligation | 199.86%1.23M | 80.27%1.22M | 44.50%960.42K | 44.77%1.01M | 44.77%1.01M | -40.51%410.21K | 2.53%676.22K | 7.11%664.66K | -19.75%700.97K | -19.75%700.97K |
| -Current debt | 87.44%61.08K | -83.23%78.65K | -98.21%7.71K | -96.25%17.63K | -96.25%17.63K | -93.62%32.59K | -8.47%469.08K | -16.09%431.47K | -12.94%470.17K | -12.94%470.17K |
| -Current capital lease obligation | 209.56%1.17M | 450.56%1.14M | 308.56%952.71K | 332.06%997.18K | 332.06%997.18K | 110.92%377.63K | 40.82%207.13K | 119.30%233.19K | -30.78%230.8K | -30.78%230.8K |
| Current deferred liabilities | --43.68K | --43.68K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Current liabilities | 256.76%2.98M | 85.99%2.6M | 116.14%2.26M | 112.05%2.23M | 112.05%2.23M | -17.95%834.34K | 21.59%1.4M | 32.05%1.05M | -19.40%1.05M | -19.40%1.05M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 116.52%1.38M | 575.54%1.27M | 694.72%1.09M | 517.14%864.04K | 517.14%864.04K | 222.11%636.31K | -24.41%187.9K | -58.36%137.19K | -69.41%140.01K | -69.41%140.01K |
| -Long term debt | 8.65%120K | -36.66%119.01K | 10.47%116.08K | 120.94%113.23K | 120.94%113.23K | 120.95%110.44K | 196.93%187.9K | 7.54%105.08K | -61.49%51.25K | -61.49%51.25K |
| -Long term capital lease obligation | 139.18%1.26M | --1.15M | 2,933.56%974.23K | 745.90%750.81K | 745.90%750.81K | 256.38%525.86K | --0 | -86.14%32.12K | -72.66%88.76K | -72.66%88.76K |
| Total non current liabilities | 116.52%1.38M | 575.54%1.27M | 694.72%1.09M | 517.14%864.04K | 517.14%864.04K | 222.11%636.31K | -24.41%187.9K | -58.36%137.19K | -69.41%140.01K | -69.41%140.01K |
| Total liabilities | 196.08%4.35M | 144.03%3.87M | 183.14%3.35M | 159.60%3.1M | 159.60%3.1M | 21.10%1.47M | 13.41%1.58M | 5.53%1.18M | -32.38%1.19M | -32.38%1.19M |
| Shareholders'equity | ||||||||||
| Share capital | 18.45%23.94M | 26.78%23.22M | 85.90%21.79M | 77.35%20.11M | 77.35%20.11M | 120.90%20.21M | 111.11%18.32M | 36.49%11.72M | 36.78%11.34M | 36.78%11.34M |
| -common stock | 18.45%23.94M | 26.78%23.22M | 85.90%21.79M | 77.35%20.11M | 77.35%20.11M | 120.90%20.21M | 111.11%18.32M | 36.49%11.72M | 36.78%11.34M | 36.78%11.34M |
| Retained earnings | -62.67%-27.14M | -65.86%-24.76M | -60.09%-22.18M | -55.70%-19.87M | -55.70%-19.87M | -44.78%-16.69M | -37.11%-14.93M | -37.02%-13.85M | -34.58%-12.76M | -34.58%-12.76M |
| Gains losses not affecting retained earnings | 22.43%4.45M | 9.69%4.25M | 17.04%4.12M | 24.68%3.95M | 24.68%3.95M | 33.66%3.64M | 48.79%3.88M | 40.73%3.52M | 44.08%3.17M | 44.08%3.17M |
| Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | --210.22K | ---- | ---- | ---- |
| Total stockholders'equity | -82.54%1.25M | -63.70%2.71M | 168.41%3.74M | 139.99%4.19M | 139.99%4.19M | 1,967.16%7.16M | 1,801.82%7.47M | 37.85%1.39M | 73.41%1.75M | 73.41%1.75M |
| Noncontrolling interests | -416.02%-7.99K | ---7.95K | ---7.77K | ---7.52K | ---7.52K | ---1.55K | ---- | ---- | --0 | --0 |
| Total equity | -82.65%1.24M | -63.80%2.71M | 167.86%3.73M | 139.56%4.18M | 139.56%4.18M | 1,966.72%7.16M | 1,801.82%7.47M | 37.85%1.39M | 73.41%1.75M | 73.41%1.75M |
| Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
| Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |