(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 | (Q1)Aug 31, 2022 | (FY)May 31, 2022 | (Q4)May 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -94.06%-39.26K | -175.96%-168.24K | 258.92%359.93K | 41.50%-646.66K | -451.46%-338.97K | 96.39%-20.23K | 61.10%-60.97K | 53.31%-226.48K | 31.46%-1.11M | 238.61%96.45K |
Net income from continuing operations | 20.51%-109.72K | 14.26%-290.52K | -24.54%-102.78K | 66.63%-824.12K | 60.79%-264.73K | 84.15%-138.03K | 28.79%-338.84K | 81.57%-82.52K | -27.61%-2.47M | 19.22%-675.22K |
Operating gains losses | --0 | ---72.38K | --36.19K | ---21.58K | ---61.64K | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -7.52%119.48K | 2.28%131.56K | -18.66%109.47K | 0.84%516.57K | -30.08%124.17K | 6.63%129.19K | 7.38%128.63K | 43.60%134.57K | 123.05%512.25K | 137.24%177.59K |
Remuneration paid in stock | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -61.35%106.3K | -74.21%18.04K |
Other non cashItems | -278.70%-52.88K | 1,320.34%447.01K | -1,655.72%-466.3K | -95.28%18.92K | -128.37%-72.12K | -71.75%29.59K | 38.69%31.47K | 54.32%29.97K | 568.13%401.08K | --254.21K |
Change In working capital | 104.77%3.86K | 41.33%166.45K | 175.52%232.99K | -197.62%-336.44K | -121.28%-64.66K | -423.39%-81.05K | -33.32%117.77K | -91.78%-308.51K | 152.03%344.63K | 114.82%303.81K |
-Change in receivables | -5.74%-32.57K | 443.84%33.81K | -77.39%3.25K | -137.23%-10.05K | 175.57%16.2K | -173.20%-30.8K | 7.01%-9.83K | -14.94%14.39K | 233.14%26.99K | -163.96%-21.43K |
-Change in inventory | 262.11%76.88K | -83.99%1.33K | 78.04%-1.49K | 44.34%-82.85K | -9.63%-36.97K | -74.71%-47.43K | 111.73%8.32K | 60.19%-6.79K | -46.36%-148.85K | -1,817.92%-33.72K |
-Change in prepaid assets | -1,364.40%-2.42K | -257.96%-7.34K | 83.61%-261 | 556.09%9.89K | 201.93%6.64K | -99.51%191 | -71.24%4.65K | 96.87%-1.59K | 95.62%-2.17K | -141.85%-6.52K |
-Change in payables and accrued expense | -40.78%-42.49K | 8.80%127.58K | 174.45%228.3K | -151.68%-238.29K | -105.08%-18.7K | -62,983.33%-30.18K | -46.13%117.26K | -145.94%-306.66K | 192.37%461.13K | 249.65%368.12K |
-Change in other working capital | -83.59%4.46K | 521.40%11.07K | 140.54%3.19K | -301.12%-15.14K | -1,103.02%-31.83K | 193.55%27.17K | -110.79%-2.63K | -152.77%-7.86K | -10.41%7.53K | 76.33%-2.65K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -94.08%-39.26K | 726.74%382.11K | 15.92%-190.43K | 41.50%-646.66K | -532.26%-338.98K | 96.27%-20.23K | 61.10%-60.97K | 53.31%-226.48K | 31.46%-1.11M | 212.70%78.42K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -2,937.68%-179.92K | 746.80%224.63K | 70.16%-16.57K | 363.30%241.4K | 2,610.56%337.57K | 86.75%-5.92K | 1.01%-34.73K | -128.05%-55.52K | -11.80%-91.68K | 306.57%12.45K |
Net PPE purchase and sale | 77.44%-1.34K | 1,056.63%93.07K | 565.15%25.7K | 265.91%152.1K | 1,291.36%173.28K | 86.75%-5.92K | 72.27%-9.73K | 77.31%-5.52K | -11.80%-91.68K | 177.70%12.45K |
Net investment purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | --58.95K | ---105.98K | 15.47%-42.26K | --89.29K | ---- | ---- | ---- | ---50K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 1,072.65%57.61K | 62.84%-12.9K | 70.16%-16.57K | 363.30%241.4K | 2,610.56%337.57K | 86.75%-5.92K | 1.01%-34.73K | -128.05%-55.52K | -11.80%-91.68K | 306.57%12.45K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -112.07%-5.66K | -73.16%-5.66K | -188.50%-137.26K | -73.50%147K | 18.48%-51.72K | -85.92%46.9K | -101.29%-3.27K | 391.72%155.09K | -78.75%554.63K | -108.98%-63.45K |
Net issuance payments of debt | -18.61%-175.66K | -73.33%-135.66K | -1.89%-137.26K | 0.28%-497.8K | 36.01%-136.72K | -105.71%-148.1K | 44.67%-78.27K | -86.81%-134.71K | -373.53%-499.22K | -169.40%-213.65K |
Net common stock issuance | 46.34%300K | --0 | --0 | -38.81%644.8K | -100.13%-200 | -49.38%205K | -61.97%150.2K | 179.59%289.8K | -55.47%1.05M | -55.50%150.2K |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---10K | ---76.01K | --810 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -112.07%-5.66K | -38.77%-5.66K | -188.04%-137.26K | -73.50%147K | 18.48%-51.72K | -85.92%46.9K | -101.61%-4.08K | 394.28%155.9K | -78.75%554.63K | -108.98%-63.45K |
Net cash flow | ||||||||||
Beginning cash position | 86.23%99.04K | -62.27%57.4K | -92.55%20.8K | -69.72%279.06K | -70.62%73.93K | -89.48%53.18K | -65.70%152.14K | -69.72%279.06K | 14,220.65%921.53K | -13.46%251.63K |
Current changes in cash | -322.96%-46.26K | 142.08%41.64K | 128.84%36.6K | 59.80%-258.26K | -293.72%-53.13K | 108.18%20.75K | -260.39%-98.96K | 73.44%-126.92K | -170.21%-642.48K | -95.65%27.43K |
End cash Position | -28.61%52.78K | 86.23%99.04K | -62.27%57.4K | -92.55%20.8K | -92.55%20.8K | -70.62%73.93K | -89.48%53.18K | -65.70%152.14K | -69.72%279.06K | -69.72%279.06K |
Free cash from | -50.12%-39.26K | 640.49%382.11K | 17.92%-190.43K | 45.98%-646.66K | -449.71%-317.8K | 95.54%-26.15K | 63.15%-70.7K | 54.46%-232.01K | 29.37%-1.2M | 206.15%90.87K |
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 | -- | -- | -- | -- | 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.