(Q3)Aug 31, 2022 | (Q2)May 31, 2022 | (Q1)Feb 28, 2022 | (FY)Nov 30, 2021 | (Q4)Nov 30, 2021 | (Q3)Aug 31, 2021 | (Q2)May 31, 2021 | (Q1)Feb 28, 2021 | |
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Current assets | ||||||||
Cash, cash equivalents and short term investments | 829.20%499.52K | --0 | -99.64%7.62K | --12.34K | --12.34K | --53.76K | --768.41K | --2.1M |
-Cash and cash equivalents | 829.20%499.52K | --0 | -99.64%7.62K | --12.34K | --12.34K | --53.76K | --768.41K | --2.1M |
Total current assets | 183.95%833.23K | -62.33%352.86K | -75.81%543.08K | --393.27K | --393.27K | --293.44K | --936.62K | --2.24M |
Non current assets | ||||||||
-Accumulated depreciation | -121.99%-399.59K | -177.63%-343.2K | -319.53%-282.04K | ---230.42K | ---230.42K | ---180K | ---123.62K | ---67.23K |
Investment properties | ---- | ---- | --3.84M | ---- | ---- | --4.28M | --4.28M | ---- |
-Long term equity investment | -6.17%1.7M | -5.93%1.73M | -5.72%1.76M | --1.79M | --1.79M | --1.81M | --1.84M | --1.87M |
-Including:Available-for-sale securities | ---- | ---- | --3.84M | ---- | ---- | --4.28M | --4.28M | ---- |
-Goodwill | ---- | ---- | --0 | --0 | --0 | --750K | --750K | --750K |
-Other intangible assets | 1,288.56%979.01K | 1,288.56%979.01K | ---- | --807.37K | --807.37K | --70.51K | --70.51K | --107.01K |
Due from related parties non current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --98.81K |
Regulatory assets | 45.45%258.7K | 145.87%261.57K | 215.02%358.15K | --236.58K | --236.58K | --177.86K | --106.38K | --113.69K |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --98.81K |
Total assets | 45.45%258.7K | 145.87%261.57K | 119.13%249.13K | --236.58K | --236.58K | --177.86K | --106.38K | --113.69K |
Liabilities | ||||||||
Current liabilities | ||||||||
Current debt and capital lease obligation | 130.41%372.24K | 135.52%369.47K | -28.52%108.9K | --364K | --364K | --161.56K | --156.87K | --152.35K |
-Current debt | 344.83%257.78K | 361.92%257.82K | ---- | --257.78K | --257.78K | --57.95K | --55.82K | --53.77K |
-Current capital lease obligation | 10.47%114.46K | 10.47%111.64K | 10.47%108.9K | --106.22K | --106.22K | --103.61K | --101.06K | --98.57K |
-accounts payable | 364.90%1.54M | 312.03%1.36M | 203.12%1.1M | --1.43M | --1.43M | --331.66K | --329.48K | --362.48K |
-Total tax payable | -6.17%1.7M | -5.93%1.73M | -15.67%1.76M | --1.79M | --1.79M | --1.81M | --1.84M | --2.09M |
-Due to related parties current | 64.58%226.23K | 76.33%233.24K | --2.37M | --174.28K | --174.28K | --137.46K | --132.27K | ---- |
Current accrued expenses | 840.87%83.97K | 840.87%83.97K | 1,051.93%102.81K | --106.04K | --106.04K | --8.93K | --8.93K | --8.93K |
Current liabilities | 285.43%2.47M | 264.13%2.29M | 649.42%3.93M | --2.31M | --2.31M | --639.61K | --627.55K | --523.75K |
Non current liabilities | ||||||||
-Long term debt | -6.41%1.67M | -6.16%1.7M | -5.93%1.73M | --1.76M | --1.76M | --1.79M | --1.81M | --1.84M |
Non current accrued expenses | 76.95%5.3M | 88.72%5.36M | 155.03%5.35M | --5.33M | --5.33M | --3M | --2.84M | --2.1M |
Due to related parties non current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --215.05K |
Long term provisions | 9.81%29.08K | 9.80%28.4K | 9.81%27.74K | --27.11K | --27.11K | --26.48K | --25.87K | --25.26K |
Total non current liabilities | 69.87%4.17M | 62.77%4.02M | 117.65%5.69M | --4.1M | --4.1M | --2.45M | --2.47M | --2.61M |
Shareholders'equity | ||||||||
Share capital | 11.58%11.93M | 7.14%11.43M | 137.83%14.47M | --10.9M | --10.9M | --10.7M | --10.67M | --6.08M |
-common stock | 11.58%11.93M | 7.14%11.43M | 137.83%14.47M | --10.9M | --10.9M | --10.7M | --10.67M | --6.08M |
Other equity interest | --30K | --30K | ---- | --30K | --30K | ---- | ---- | ---- |
Total equity | -26.24%6.14M | -35.12%5.71M | 87.47%9.73M | --5.76M | --5.76M | --8.32M | --8.81M | --5.19M |
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.