(Q1)Aug 31, 2024 | (FY)May 31, 2024 | (Q4)May 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 879.72%58.22M | -88.49%3.34M | -88.49%3.34M | -80.65%4.44M | -12.32%9.22M | -82.17%5.94M | -25.26%29M | -25.26%29M | 91.63%22.92M | -25.15%10.51M |
-Cash and cash equivalents | 879.72%58.22M | -88.49%3.34M | -88.49%3.34M | -80.65%4.44M | -12.32%9.22M | -82.17%5.94M | -25.26%29M | -25.26%29M | 91.63%22.92M | -25.15%10.51M |
Receivables | 8,411.11%2.3M | 4,591.46%3.85M | 4,591.46%3.85M | 174.39%225K | 11.23%307K | -46.00%27K | -63.88%82K | -63.88%82K | -92.10%82K | --276K |
-Accounts receivable | 8,411.11%2.3M | 4,591.46%3.85M | 4,591.46%3.85M | 174.39%225K | 11.23%307K | -46.00%27K | -63.88%82K | -63.88%82K | -92.10%82K | --276K |
Restricted cash | -15.55%21.34M | 46.48%21.35M | 46.48%21.35M | --29.55M | 236.10%25.42M | 236.95%25.27M | --14.58M | --14.58M | ---- | --7.56M |
Other current assets | -10.62%2.06M | -33.25%1.34M | -33.25%1.34M | 341.74%6.13M | -36.71%1.52M | 53.87%2.31M | 50.49%2.01M | 50.49%2.01M | -33.83%1.39M | 45.36%2.4M |
Total current assets | 150.72%84.11M | -33.73%30.26M | -33.73%30.26M | 333.38%105.7M | 75.72%36.46M | -20.84%33.55M | 13.15%45.67M | 13.15%45.67M | 30.65%24.39M | 32.20%20.75M |
Non current assets | ||||||||||
Net PPE | 185.30%826.05M | 233.42%712.68M | 233.42%712.68M | 175.40%496.23M | 194.04%427.08M | 183.61%289.54M | 202.46%213.74M | 202.46%213.74M | 301.97%180.19M | 283.68%145.25M |
-Gross PPE | 184.29%843.43M | 232.48%727.08M | 232.48%727.08M | 176.31%507.8M | 195.31%436.84M | 185.44%296.68M | 205.10%218.68M | 205.10%218.68M | 307.75%183.78M | 286.31%147.93M |
-Accumulated depreciation | -143.48%-17.39M | -191.68%-14.41M | -191.68%-14.41M | -222.26%-11.57M | -264.43%-9.76M | -286.63%-7.14M | -389.59%-4.94M | -389.59%-4.94M | -1,365.31%-3.59M | -514.45%-2.68M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.45M |
Other non current assets | 5.80%27.58M | 338.50%19.93M | 338.50%19.93M | 1,261.02%41.24M | --17.12M | --26.07M | -49.22%4.55M | -49.22%4.55M | --3.03M | ---- |
Total non current assets | 170.47%853.62M | 235.61%732.61M | 235.61%732.61M | 193.35%537.47M | 202.80%444.2M | 204.81%315.61M | 174.17%218.29M | 174.17%218.29M | 308.73%183.22M | 287.51%146.7M |
Total assets | 168.57%937.73M | 189.01%762.87M | 189.01%762.87M | 209.80%643.17M | 187.06%480.65M | 139.28%349.15M | 120.00%263.96M | 120.00%263.96M | 226.97%207.61M | 212.69%167.44M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 866.64%157.48M | 1,903.09%129.12M | 1,903.09%129.12M | 503.47%93.92M | 358.99%38.27M | --16.29M | -51.39%6.45M | -51.39%6.45M | 19.37%15.56M | 56.62%8.34M |
-accounts payable | 764.28%140.26M | 1,701.38%116.12M | 1,701.38%116.12M | 570.84%93.92M | 412.07%38.26M | --16.23M | -51.39%6.45M | -51.39%6.45M | 7.38%14M | 40.37%7.47M |
-Total tax payable | ---- | ---- | ---- | ---- | -99.54%4K | --62K | ---- | ---- | --1.56M | --865K |
-Other payable | --17.21M | --13M | --13M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | 109.71%26.72M | 163.88%26.28M | 163.88%26.28M | --27.55M | --10.54M | --12.74M | --9.96M | --9.96M | ---- | ---- |
Current debt and capital lease obligation | 398.91%171.83M | 1,152.90%175.31M | 1,152.90%175.31M | 1,212.89%118.79M | 683.09%60.97M | 770.16%34.44M | 498.72%13.99M | 498.72%13.99M | 4,188.15%9.05M | 3,997.89%7.79M |
-Current debt | 307.68%37.36M | 477.58%45.92M | 477.58%45.92M | 298.13%19.33M | 125.11%9.28M | 254.19%9.16M | 496.40%7.95M | 496.40%7.95M | --4.86M | --4.12M |
-Current capital lease obligation | 431.97%134.47M | 2,041.48%129.39M | 2,041.48%129.39M | 2,272.07%99.46M | 1,310.81%51.69M | 1,743.76%25.28M | 501.79%6.04M | 501.79%6.04M | 1,887.20%4.19M | 1,828.42%3.66M |
Current deferred liabilities | -65.37%30.54M | -35.65%54.73M | -35.65%54.73M | 19.81%100.63M | 71.31%92.65M | 182.23%88.2M | 534.74%85.06M | 534.74%85.06M | 779.10%83.99M | 5,254.75%54.08M |
Other current liabilities | --96K | --96K | --96K | --8.28M | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 154.92%386.67M | 233.91%385.54M | 233.91%385.54M | 221.51%349.16M | 188.33%202.42M | 211.67%151.68M | 298.17%115.46M | 298.17%115.46M | 375.92%108.6M | 973.65%70.21M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 265.24%253.94M | 224.48%252.5M | 224.48%252.5M | 541.71%175.52M | 390.15%122.57M | 292.16%69.53M | 594.37%77.82M | 594.37%77.82M | 2,610.80%27.35M | 2,375.94%25.01M |
-Long term debt | 204.53%106.23M | 16.05%79.47M | 16.05%79.47M | 125.09%42.46M | 104.57%33.5M | 188.07%34.88M | 1,061.25%68.48M | 1,061.25%68.48M | --18.86M | --16.38M |
-Long term capital lease obligation | 326.37%147.71M | 1,752.75%173.03M | 1,752.75%173.03M | 1,467.29%133.06M | 932.00%89.07M | 516.44%34.64M | 75.88%9.34M | 75.88%9.34M | 741.43%8.49M | 754.55%8.63M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -5.11%260K | 21.50%260K |
Due to related parties non current | ---- | --0 | --0 | --0 | --0 | --0 | --1M | --1M | ---- | ---- |
Preferred securities outside stock equity | --55.28M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 344.76%309.22M | 220.36%252.5M | 220.36%252.5M | 535.67%175.52M | 385.11%122.57M | 241.62%69.53M | 570.96%78.82M | 570.96%78.82M | -43.97%27.61M | -47.29%25.27M |
Total liabilities | 214.59%695.89M | 228.41%638.04M | 228.41%638.04M | 285.19%524.68M | 240.41%325M | 220.50%221.21M | 376.81%194.28M | 376.81%194.28M | 88.91%136.21M | 75.27%95.47M |
Shareholders'equity | ||||||||||
Share capital | 47.27%162K | 42.57%144K | 42.57%144K | 27.00%127K | 30.85%123K | 18.28%110K | 3.06%101K | 3.06%101K | -68.75%100K | -70.63%94K |
-common stock | 47.27%162K | 42.57%144K | 42.57%144K | 27.00%127K | 30.85%123K | 18.28%110K | 3.06%101K | 3.06%101K | -68.75%100K | -70.63%94K |
Retained earnings | -126.69%-254.28M | -148.21%-249.99M | -148.21%-249.99M | -96.87%-185.54M | -40.68%-122.7M | -85.10%-112.17M | -79.63%-100.72M | -79.63%-100.72M | -79.43%-94.24M | -94.52%-87.22M |
Paid-in capital | 106.62%496.03M | 133.93%374.74M | 133.93%374.74M | 96.04%303.96M | 84.68%278.3M | 86.28%240.07M | 24.87%160.19M | 24.87%160.19M | 255.17%155.06M | 245.18%150.7M |
Less: Treasury stock | 0.00%62K | 0.00%62K | 0.00%62K | 0.00%62K | 0.00%62K | 0.00%62K | 0.00%62K | 0.00%62K | 0.00%62K | 0.00%62K |
Total stockholders'equity | 89.02%241.85M | 109.74%124.83M | 109.74%124.83M | 94.72%118.49M | 145.10%155.66M | 87.31%127.95M | -17.63%59.52M | -17.63%59.52M | 806.82%60.85M | 6,988.18%63.51M |
Noncontrolling interests | ---- | --0 | --0 | --0 | --0 | --0 | 45.67%10.16M | 45.67%10.16M | --10.55M | --8.46M |
Total equity | 89.02%241.85M | 79.15%124.83M | 79.15%124.83M | 65.96%118.49M | 116.28%155.66M | 66.38%127.95M | -12.06%69.68M | -12.06%69.68M | 929.31%71.4M | 7,905.86%71.97M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data
No Data