(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -9.97%-41.9M | 3.83%154.6M | -41.75%69.9M | 72.37%13.1M | 34.44%109.7M | 36.82%-38.1M | -34.12%148.9M | 152.63%120M | -79.40%7.6M | 4.62%81.6M |
Net income from continuing operations | 15.77%-62.5M | -85.98%12.1M | -52.58%35.9M | -38.02%-26.5M | 2.12%76.9M | -63.08%-74.2M | 6.67%86.3M | 45.30%75.7M | -25.49%-19.2M | 10.25%75.3M |
Operating gains losses | 0.00%-100K | 92.31%-100K | -160.00%-300K | 200.00%300K | --0 | 50.00%-100K | 88.89%-1.3M | 112.82%500K | ---300K | 80.60%-1.3M |
Depreciation and amortization | 23.42%19.5M | 3.72%67M | 9.20%17.8M | 6.21%17.1M | 1.88%16.3M | -2.47%15.8M | -0.46%64.6M | 2.52%16.3M | 0.00%16.1M | -3.03%16M |
Deferred tax | 60.00%800K | -171.43%-1.9M | -600.00%-2.1M | ---100K | 60.00%-200K | 400.00%500K | -121.88%-700K | -108.57%-300K | --0 | 0.00%-500K |
Other non cash items | -17.91%5.5M | 4.38%26.2M | -4.55%6.3M | 8.20%6.6M | 8.20%6.6M | 6.35%6.7M | -4.92%25.1M | 1.54%6.6M | -4.69%6.1M | -8.96%6.1M |
Change In working capital | -528.13%-13.7M | 102.87%2M | -231.11%-5.9M | 272.09%7.4M | 90.11%-2.7M | 107.53%3.2M | -1,446.67%-69.6M | 107.09%4.5M | -120.87%-4.3M | -45.21%-27.3M |
-Change in receivables | -60.43%20.3M | -2.45%31.9M | 1,881.25%31.7M | -45.71%39.2M | -10.12%-90.3M | 25.43%51.3M | 394.59%32.7M | 104.78%1.6M | 1.98%72.2M | 25.39%-82M |
-Change in inventory | -101.22%-49.3M | 160.89%50.9M | -34.86%14.2M | 134.85%15.5M | 849.18%45.7M | 76.86%-24.5M | -79.01%-83.6M | 4,460.00%21.8M | 128.45%6.6M | -148.41%-6.1M |
-Change in prepaid assets | 3.85%-25M | -153.68%-5.1M | -91.47%2.2M | 223.53%11M | -28.70%7.7M | 14.75%-26M | 129.14%9.5M | 352.63%25.8M | 134.69%3.4M | 500.00%10.8M |
-Change in payables and accrued expense | 792.98%39.5M | -2,161.54%-58.8M | -219.10%-10.6M | 62.91%-21.4M | -979.17%-21.1M | -113.01%-5.7M | -106.93%-2.6M | 142.58%8.9M | -1,277.55%-57.7M | -85.00%2.4M |
-Change in other current assets | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Change in other current liabilities | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Change in other working capital | -90.12%800K | 33.98%-16.9M | 19.03%-43.4M | -28.13%-36.9M | 16.18%55.3M | -11.96%8.1M | -152.67%-25.6M | -280.14%-53.6M | -30.32%-28.8M | -21.58%47.6M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -9.97%-41.9M | 3.83%154.6M | -41.75%69.9M | 72.37%13.1M | 34.44%109.7M | 36.82%-38.1M | -34.12%148.9M | 152.63%120M | -79.40%7.6M | 4.62%81.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -821.10%-200.8M | 9.94%-89.7M | 41.11%-20.2M | -4.62%-20.4M | 7.77%-27.3M | -34.57%-21.8M | -130.56%-99.6M | -170.08%-34.3M | -46.62%-19.5M | -996.30%-29.6M |
Net PPE purchase and sale | -39.86%-20M | 5.81%-58.4M | 42.06%-14.6M | -15.75%-14.7M | -16.54%-14.8M | -25.44%-14.3M | -47.62%-62M | -80.00%-25.2M | -38.04%-12.7M | -47.67%-12.7M |
Net business purchase and sale | -8,300.00%-176.4M | 20.56%-8.5M | ---- | ---- | ---- | ---2.1M | ---10.7M | ---- | ---- | ---- |
Net investment purchase and sale | ---- | ---- | ---- | ---200K | ---- | ---- | ---- | ---- | --0 | ---10.7M |
Net other investing changes | 18.52%-4.4M | 15.24%-22.8M | 38.46%-5.6M | 19.12%-5.5M | -1.61%-6.3M | -12.50%-5.4M | -2,141.67%-26.9M | -750.00%-9.1M | -61.90%-6.8M | -205.08%-6.2M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -821.10%-200.8M | 9.94%-89.7M | 41.11%-20.2M | -4.62%-20.4M | 7.77%-27.3M | -34.57%-21.8M | -130.56%-99.6M | -170.08%-34.3M | -46.62%-19.5M | -996.30%-29.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 639.19%211.9M | -26.24%-176.1M | 22.43%-46.7M | 37.18%-31.6M | -91.18%-58.5M | -2,556.25%-39.3M | 39.14%-139.5M | -128.90%-60.2M | -235.33%-50.3M | 62.82%-30.6M |
Net issuance payments of debt | 27,837.50%221.9M | 8.00%-2.3M | -8,766.67%-26M | 12,400.00%24.6M | 94.74%-100K | -14.29%-800K | 98.65%-2.5M | 103.85%300K | 83.33%-200K | 97.48%-1.9M |
Net common stock issuance | 86.07%-5M | -19.76%-158.2M | 72.95%-15.2M | -14.29%-52.8M | -117.20%-54.3M | -663.83%-35.9M | -295.51%-132.1M | -304.32%-56.2M | -201.96%-46.2M | -495.24%-25M |
Cash dividends paid | 12.31%-5.7M | 3.52%-24.7M | 13.43%-5.8M | 11.59%-6.1M | 8.70%-6.3M | -27.45%-6.5M | -23.67%-25.6M | -28.85%-6.7M | -32.69%-6.9M | -35.29%-6.9M |
Proceeds from stock option exercised by employees | -86.84%500K | -56.04%9.1M | -82.61%400K | -16.13%2.6M | -28.13%2.3M | -68.60%3.8M | 102.94%20.7M | 283.33%2.3M | -53.03%3.1M | 28.00%3.2M |
Net other financing activities | 100.00%200K | ---- | ---- | ---- | ---- | --100K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 639.19%211.9M | -26.24%-176.1M | 22.43%-46.7M | 37.18%-31.6M | -91.18%-58.5M | -2,556.25%-39.3M | 39.14%-139.5M | -128.90%-60.2M | -235.33%-50.3M | 62.82%-30.6M |
Net cash flow | ||||||||||
Beginning cash position | -49.35%113.7M | -29.09%224.5M | -44.47%110.4M | -42.74%149.5M | -47.52%125.8M | -29.09%224.5M | -13.62%316.6M | -35.64%198.8M | -13.17%261.1M | -22.33%239.7M |
Current changes in cash | 68.95%-30.8M | -23.28%-111.2M | -88.24%3M | 37.46%-38.9M | 11.68%23.9M | -32.44%-99.2M | -94.40%-90.2M | 200.00%25.5M | -823.26%-62.2M | 405.71%21.4M |
Effect of exchange rate changes | 140.00%1.2M | 121.05%400K | 50.00%300K | -100.00%-200K | ---200K | 125.00%500K | 45.71%-1.9M | 125.00%200K | 75.00%-100K | --0 |
End cash Position | -33.15%84.1M | -49.35%113.7M | -49.35%113.7M | -44.47%110.4M | -42.74%149.5M | -47.52%125.8M | -29.09%224.5M | -29.09%224.5M | -35.64%198.8M | -13.17%261.1M |
Free cash flow | -18.13%-61.9M | 10.70%96.2M | -41.67%55.3M | 68.63%-1.6M | 37.74%94.9M | 26.92%-52.4M | -52.77%86.9M | 182.99%94.8M | -118.41%-5.1M | -0.72%68.9M |
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