(Q3)Aug 31, 2024 | (Q2)May 31, 2024 | (Q1)Feb 29, 2024 | (FY)Nov 30, 2023 | (Q4)Nov 30, 2023 | (Q3)Aug 31, 2023 | (Q2)May 31, 2023 | (Q1)Feb 28, 2023 | (FY)Nov 30, 2022 | (Q4)Nov 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -13.60%4.6M | 91.86%-290K | 48.85%-1.71M | 61.35%-5.68M | 21.05%-4.11M | 293.29%5.33M | -241.19%-3.56M | 41.32%-3.34M | 16.05%-14.69M | 38.83%-5.2M |
Net income from continuing operations | 514.34%3.09M | 109.86%987K | 57.09%-4.48M | 49.28%-23.96M | 65.25%-2.76M | 90.12%-746K | 55.94%-10.01M | -15.62%-10.44M | -48.90%-47.24M | 19.92%-7.93M |
Operating gains losses | 100.11%2K | 57.70%-151K | -107.10%-232K | 160.90%2.79M | 3,221.37%4.35M | -407.60%-1.82M | -231.25%-357K | 4,313.51%3.27M | 57.67%1.07M | -78.70%131K |
Depreciation and amortization | -43.66%489K | 35.41%1.26M | -44.94%517K | -73.42%3.32M | -38.72%576K | 1.40%868K | -89.02%932K | -57.01%939K | 42.56%12.47M | -57.06%940K |
Deferred tax | -15.87%106K | -6.35%118K | 14.58%110K | -4.97%421K | -48.95%73K | -16.56%126K | 3.28%126K | 255.56%96K | 603.17%443K | --143K |
Other non cash items | -8.40%2.29M | 4.15%2.36M | 73.26%-100K | 71.16%10.2M | -53.83%971K | 77.75%2.5M | 75.31%2.27M | -132.30%-374K | 4.97%5.96M | 66.25%2.1M |
Change In working capital | -91.76%544K | -162.59%-2.91M | -39.81%1.42M | -37.52%8.13M | -1,995.79%-5.47M | 160.32%6.6M | -56.61%4.64M | 5,521.43%2.36M | 7,648.21%13.02M | -171.88%-261K |
-Change in receivables | -35.07%2.9M | 7.99%-2.89M | 51.56%3.05M | 27.61%-1.12M | -513.79%-4.45M | 268.46%4.46M | -410.78%-3.14M | 166.22%2.01M | -170.94%-1.54M | -128.91%-725K |
-Change in inventory | -118.66%-455K | -71.01%769K | -105.18%-237K | 14.86%10.33M | -81.63%657K | 58.79%2.44M | 185.27%2.65M | 55.29%4.58M | 313.21%8.99M | 275.43%3.58M |
-Change in prepaid assets | -46.66%511K | -85.56%473K | -65.51%567K | 47.51%4.51M | 3.74%-1.37M | -15.59%958K | 198.54%3.28M | -26.77%1.64M | 154.91%3.06M | 77.06%-1.42M |
-Change in payables and accrued expense | 20.97%-2.33M | -168.71%-1.78M | 121.73%1.42M | -582.55%-7.51M | 80.48%-608K | -61.66%-2.95M | -63.47%2.59M | -100.89%-6.55M | -119.82%-1.1M | -166.30%-3.11M |
-Change in other working capital | -104.74%-80K | 171.29%524K | -604.02%-3.38M | -46.83%1.92M | -79.08%297K | 254.41%1.69M | -229.40%-735K | -41.50%671K | 61.93%3.61M | 53.51%1.42M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -13.60%4.6M | 91.86%-290K | 48.85%-1.71M | 61.35%-5.68M | 21.05%-4.11M | 293.29%5.33M | -241.19%-3.56M | 41.32%-3.34M | 16.05%-14.69M | 38.83%-5.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 39.61%779K | -118.66%-137K | 141.10%134K | -87.24%1.11M | -96.02%142K | -88.98%558K | 656.70%734K | -608.70%-326K | 168.17%8.68M | 362.98%3.57M |
Net PPE purchase and sale | --0 | --0 | --0 | 67.72%-318K | --0 | 97.56%-15K | 73.44%-81K | -404.55%-222K | -675.59%-985K | 36.36%-21K |
Net intangibles purchase and sale | --0 | ---1.5M | ---- | ---1.5M | ---1.5M | --0 | --0 | ---- | --0 | ---- |
Net investment purchase and sale | 35.95%779K | 67.24%1.36M | 228.85%134K | -69.73%2.93M | -54.22%1.64M | -89.91%573K | 102.74%815K | -5,100.00%-104K | 176.91%9.67M | 324.75%3.59M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 39.61%779K | -118.66%-137K | 141.10%134K | -87.24%1.11M | -96.02%142K | -88.98%558K | 656.70%734K | -608.70%-326K | 168.17%8.68M | 362.98%3.57M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 76.40%-1.87M | -164.05%-639K | -69.75%-275K | 53.01%14.78M | 966.65%23.09M | -198.91%-7.91M | -31.52%-242K | 50.31%-162K | -74.50%9.66M | 199.13%2.17M |
Net issuance payments of debt | 76.16%-1.8M | -27.08%-122K | 2.40%-122K | -174.22%-7.9M | 17.93%-119K | -168.12%-7.56M | 37.66%-96K | 19.87%-125K | 1,777.01%10.65M | 8.23%-145K |
Net common stock issuance | ---- | ---- | ---- | 750.00%25.16M | ---- | ---- | ---- | ---- | -93.57%2.96M | ---- |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -98.43%21K | -55.56%16K |
Net other financing activities | 81.43%-65K | -254.11%-517K | -313.51%-153K | 37.57%-2.48M | -192.49%-1.95M | 88.74%-350K | -386.67%-146K | 78.24%-37K | 55.05%-3.97M | 87.59%-666K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 76.40%-1.87M | -164.05%-639K | -69.75%-275K | 53.01%14.78M | 966.65%23.09M | -198.91%-7.91M | -31.52%-242K | 50.31%-162K | -74.50%9.66M | 199.13%2.17M |
Net cash flow | ||||||||||
Beginning cash position | 83.79%31.17M | 61.01%32.24M | 42.93%34.1M | 16.95%23.86M | -36.09%14.97M | 28.46%16.96M | 39.61%20.02M | 16.95%23.86M | 60.16%20.4M | -27.83%23.42M |
Current changes in cash | 273.41%3.52M | 65.28%-1.07M | 51.69%-1.85M | 179.90%10.21M | 3,509.25%19.13M | -119.66%-2.03M | -171.44%-3.07M | 36.87%-3.83M | -52.19%3.65M | 104.40%530K |
Effect of exchange rate changes | -75.00%9K | -300.00%-8K | -33.33%-8K | 119.05%36K | 102.22%2K | 138.71%36K | 136.36%4K | -220.00%-6K | -625.00%-189K | -2,150.00%-90K |
End cash Position | 131.79%34.69M | 83.79%31.17M | 61.01%32.24M | 42.93%34.1M | 42.93%34.1M | -36.09%14.97M | 28.46%16.96M | 39.61%20.02M | 16.95%23.86M | 16.95%23.86M |
Free cash flow | -13.36%4.6M | 50.86%-1.79M | 52.04%-1.71M | 52.18%-7.5M | -7.35%-5.61M | 257.59%5.31M | -170.05%-3.64M | 37.90%-3.56M | 11.26%-15.68M | 38.82%-5.22M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data