(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)Mar 1, 2023 | (Q2)Nov 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -67.92%26.69K | 11,744.56%342.07K | 11,744.56%342.07K | 77,394.34%957.83K | 252.63%109.21K | --83.18K | -97.32%2.89K | -97.32%2.89K | --1.24K | --30.97K |
-Cash and cash equivalents | -67.92%26.69K | 11,744.56%342.07K | 11,744.56%342.07K | 77,394.34%957.83K | 252.63%109.21K | --83.18K | -97.32%2.89K | -97.32%2.89K | --1.24K | --30.97K |
Receivables | 13.63%704.98K | 26.01%623.31K | 26.01%623.31K | 82.56%742.04K | 73.22%641.34K | --620.42K | 167.35%494.66K | 167.35%494.66K | --406.47K | --370.24K |
-Accounts receivable | 52.27%446.27K | 112.17%386.13K | 112.17%386.13K | 86.90%598.37K | 21.97%326.69K | --293.08K | -1.64%181.99K | -1.64%181.99K | --320.15K | --267.85K |
-Taxes receivable | -32.95%209.48K | -32.61%195.59K | -32.61%195.59K | -32.24%128.79K | 126.82%299.77K | --312.44K | --290.24K | --290.24K | --190.05K | --132.16K |
-Due from related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --82.43K |
-Other receivables | 230.57%49.22K | 85.42%41.59K | 85.42%41.59K | -0.01%14.89K | 143.56%14.89K | --14.89K | --22.43K | --22.43K | --14.89K | --6.11K |
-Recievables adjustments allowances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---118.62K | ---118.32K |
Inventory | 22.02%1.83M | 24.45%1.77M | 24.45%1.77M | 29.17%1.45M | 7.71%1.28M | --1.5M | 153.12%1.42M | 153.12%1.42M | --1.12M | --1.19M |
Prepaid assets | -3.79%190.35K | 116.92%323.53K | 116.92%323.53K | 238.52%964.11K | 1,033.96%403.24K | --197.85K | -36.45%149.14K | -36.45%149.14K | --284.8K | --35.56K |
Total current assets | 14.62%2.76M | 47.83%3.06M | 47.83%3.06M | 126.84%4.11M | 49.73%2.43M | --2.4M | 89.99%2.07M | 89.99%2.07M | --1.81M | --1.63M |
Non current assets | ||||||||||
Net PPE | -10.22%503.67K | -20.56%522.55K | -20.56%522.55K | -14.75%506.06K | -3.32%523.54K | --561K | 122.24%657.82K | 122.24%657.82K | --593.6K | --541.49K |
-Gross PPE | 2.39%712.51K | -14.37%712.51K | -14.37%712.51K | -9.80%676.51K | 7.30%733.4K | --695.86K | 106.59%832.06K | 106.59%832.06K | --749.99K | --683.54K |
-Accumulated depreciation | -54.85%-208.84K | -9.02%-189.96K | -9.02%-189.96K | -8.99%-170.45K | -47.75%-209.87K | ---134.87K | -63.20%-174.24K | -63.20%-174.24K | ---156.39K | ---142.04K |
Non current prepaid assets | -28.46%27.26K | -22.17%31.39K | -22.17%31.39K | -58.55%33.63K | -55.79%35.87K | --38.1K | --40.34K | --40.34K | --81.13K | --81.13K |
Non current deferred assets | 47.03%29.96K | 44.89%32.48K | 44.89%32.48K | 29.97%35K | -33.54%18.88K | --20.38K | --22.42K | --22.42K | --26.93K | --28.41K |
Total non current assets | -9.46%560.89K | -18.62%586.42K | -18.62%586.42K | -18.10%574.7K | -11.17%578.28K | --619.48K | 143.44%720.58K | 143.44%720.58K | --701.66K | --651.03K |
Total assets | 9.69%3.32M | 30.68%3.65M | 30.68%3.65M | 86.38%4.68M | 32.32%3.01M | --3.02M | 101.41%2.79M | 101.41%2.79M | --2.51M | --2.28M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -71.74%848.87K | -68.06%792.32K | -68.06%792.32K | -66.16%853.86K | -48.72%1.16M | --3M | 276.64%2.48M | 276.64%2.48M | --2.52M | --2.26M |
-Current debt | -73.10%795.37K | -69.59%740.57K | -69.59%740.57K | -67.58%803.75K | -49.92%1.11M | --2.96M | 293.31%2.43M | 293.31%2.43M | --2.48M | --2.22M |
-Current capital lease obligation | 13.95%53.49K | 13.93%51.75K | 13.93%51.75K | 14.20%50.1K | 14.50%48.5K | --46.94K | 15.11%45.42K | 15.11%45.42K | --43.87K | --42.36K |
Payables | -27.59%1.33M | -16.59%1.44M | -16.59%1.44M | 5.77%1.3M | 97.08%2.12M | --1.84M | 148.29%1.72M | 148.29%1.72M | --1.23M | --1.08M |
-accounts payable | -30.29%1.18M | -17.80%1.28M | -17.80%1.28M | 11.65%1.14M | 180.83%2.01M | --1.7M | 291.42%1.55M | 291.42%1.55M | --1.02M | --716.64K |
-Total tax payable | -60.76%9.66K | 56.01%8.84K | 56.01%8.84K | 228.97%21.8K | --20.26K | --24.61K | --5.67K | --5.67K | --6.63K | ---- |
-Other payable | 16.48%142.69K | -7.64%152.57K | -7.64%152.57K | -29.97%146.06K | -75.59%87.73K | --122.5K | -44.43%165.19K | -44.43%165.19K | --208.58K | --359.33K |
Current accrued expenses | 3.18%258.76K | 52.71%266.59K | 52.71%266.59K | -33.16%118.91K | 116.09%303.57K | --250.8K | -13.43%174.57K | -13.43%174.57K | --177.91K | --140.48K |
Current provisions | 67.27%61.71K | 51.16%49.4K | 51.16%49.4K | 138.69%64.45K | 221.03%66.04K | --36.89K | 79.75%32.68K | 79.75%32.68K | --27K | --20.57K |
Current deferred liabilities | -46.59%87.75K | -2.33%108.56K | -2.33%108.56K | -40.04%122.84K | -10.59%209.69K | --164.28K | -82.58%111.15K | -82.58%111.15K | --204.87K | --234.52K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1 |
Current liabilities | -51.09%2.59M | -41.31%2.65M | -41.31%2.65M | -40.86%2.46M | 3.37%3.86M | --5.3M | 104.57%4.52M | 104.57%4.52M | --4.16M | --3.73M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -39.41%332.55K | 35.41%483.73K | 35.41%483.73K | 28.44%493.45K | 30.06%534.29K | --548.87K | 33.45%357.23K | 33.45%357.23K | --384.19K | --410.8K |
-Long term debt | -35.73%292.9K | 70.83%429.88K | 70.83%429.88K | 59.73%426.18K | 61.01%453.92K | --455.73K | 115.69%251.63K | 115.69%251.63K | --266.81K | --281.93K |
-Long term capital lease obligation | -57.43%39.65K | -49.00%53.85K | -49.00%53.85K | -42.69%67.28K | -37.64%80.37K | --93.14K | -30.08%105.6K | -30.08%105.6K | --117.38K | --128.87K |
Non current deferred liabilities | 18.26%83.78K | 67.92%91.93K | 67.92%91.93K | 192.54%100.08K | 129.88%65.68K | --70.84K | --54.75K | --54.75K | --34.21K | --28.57K |
Total non current liabilities | -32.82%416.33K | 39.73%575.66K | 39.73%575.66K | 41.86%593.53K | 36.55%599.98K | --619.71K | 53.90%411.98K | 53.90%411.98K | --418.4K | --439.37K |
Total liabilities | -49.18%3.01M | -34.54%3.23M | -34.54%3.23M | -33.31%3.06M | 6.86%4.46M | --5.92M | 99.09%4.93M | 99.09%4.93M | --4.58M | --4.17M |
Shareholders'equity | ||||||||||
Share capital | 473.02%8.83M | 434.01%8.23M | 434.01%8.23M | 1,623.05%8.02M | 2,290.15%3.63M | --1.54M | 1,248.54%1.54M | 1,248.54%1.54M | --465.7K | --152.03K |
-common stock | 473.02%8.83M | 434.01%8.23M | 434.01%8.23M | 1,623.05%8.02M | 2,290.15%3.63M | --1.54M | 1,248.54%1.54M | 1,248.54%1.54M | --465.7K | --152.03K |
Retained earnings | -128.26%-11.7M | -160.40%-10.57M | -160.40%-10.57M | -244.08%-9.31M | -224.70%-7.18M | ---5.12M | -236.68%-4.06M | -236.68%-4.06M | ---2.7M | ---2.21M |
Gains losses not affecting retained earnings | 481.55%3.17M | 1,040.65%2.76M | 1,040.65%2.76M | 8,462.17%2.91M | 6,890.79%1.94M | --545.83K | --242.17K | --242.17K | --33.96K | --27.69K |
Other equity interest | ---- | ---- | ---- | -97.60%3.26K | 23.34%167.27K | --142.89K | --135.62K | --135.62K | --135.62K | --135.62K |
Total stockholders'equity | 110.69%309.4K | 119.56%418.85K | 119.56%418.85K | 178.66%1.63M | 23.70%-1.45M | ---2.89M | -96.15%-2.14M | -96.15%-2.14M | ---2.07M | ---1.9M |
Total equity | 110.69%309.4K | 119.56%418.85K | 119.56%418.85K | 178.66%1.63M | 23.70%-1.45M | ---2.89M | -96.15%-2.14M | -96.15%-2.14M | ---2.07M | ---1.9M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- |
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