(Q2)Apr 30, 2024 | (Q1)Jan 31, 2024 | (FY)Oct 31, 2023 | (Q4)Oct 31, 2023 | (Q3)Jul 31, 2023 | (Q2)Apr 30, 2023 | (Q1)Jan 31, 2023 | (FY)Oct 31, 2022 | (Q4)Oct 31, 2022 | (Q3)Jul 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -31.91%6.89M | -12.50%9.59M | -66.66%7.5M | -66.66%7.5M | -64.74%9.78M | 93.63%10.12M | -9.42%10.95M | 1,001.37%22.5M | 1,001.37%22.5M | 208.50%27.72M |
-Cash and cash equivalents | -31.91%6.89M | -12.50%9.59M | -66.66%7.5M | -66.66%7.5M | -64.74%9.78M | 93.63%10.12M | -9.42%10.95M | 1,001.37%22.5M | 1,001.37%22.5M | 208.50%27.72M |
-Accounts receivable | -14.65%5.43M | 25.39%4.88M | 22.89%6.42M | 22.89%6.42M | 99.96%5.05M | 211.15%6.36M | 152.47%3.89M | 254.48%5.23M | 254.48%5.23M | -3.59%2.52M |
-Notes receivable | 1.22%248K | 55.56%168K | 40.94%179K | 40.94%179K | 23.28%233K | --245K | --108K | --127K | --127K | --189K |
-Due from related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Other receivables | 72.65%5.23M | 101.47%3.98M | -30.25%5.03M | -30.25%5.03M | 82.47%2.14M | 146.50%3.03M | 72.88%1.98M | 184.26%7.21M | 184.26%7.21M | -21.30%1.18M |
Total current assets | -34.60%20.41M | -17.18%25.05M | -37.72%25.24M | -37.72%25.24M | -39.06%28.85M | 93.28%31.21M | 42.21%30.24M | 228.17%40.53M | 228.17%40.53M | 164.22%47.34M |
Non current assets | ||||||||||
-Accumulated depreciation | -43.51%-1.41M | -43.89%-1.31M | -43.72%-1.21M | -43.72%-1.21M | -34.74%-1.05M | -36.35%-979K | -38.57%-909K | -41.14%-844K | -41.14%-844K | -18.00%-780K |
-Long term equity investment | -39.23%38.14M | -42.65%35.01M | -0.24%60.5M | -0.24%60.5M | 9.70%62.72M | 200.83%62.77M | 174.01%61.05M | 2,089.42%60.65M | 2,089.42%60.65M | 1,977.62%57.18M |
-Goodwill | -19.71%11.6M | -15.43%12.69M | -14.09%13.3M | -14.09%13.3M | -19.69%13.89M | 141.23%14.45M | 136.04%15.01M | 136.76%15.48M | 136.76%15.48M | 155.71%17.29M |
-Other intangible assets | 0.69%5.96M | -1.39%5.96M | -1.39%5.96M | -1.39%5.96M | -25.13%5.96M | 56.56%5.92M | 60.25%6.04M | 48.44%6.04M | 48.44%6.04M | 75.34%7.96M |
Regulatory assets | -14.51%5.61M | 26.60%5.14M | 20.95%6.57M | 20.95%6.57M | 30.03%5.36M | 185.97%6.56M | 113.25%4.06M | 201.89%5.43M | 201.89%5.43M | 44.83%4.12M |
Total assets | -9.85%183K | 54.76%260K | -29.06%144K | -29.06%144K | -80.30%315K | -19.12%203K | -53.46%168K | -37.35%203K | -37.35%203K | 654.25%1.6M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 63,843.48%29.41M | 3,653.11%30.74M | 488.16%4.67M | 488.16%4.67M | -90.83%71K | -95.80%46K | -5.43%819K | -83.79%794K | -83.79%794K | -89.67%774K |
-Current debt | --29.35M | 3,930.62%30.67M | 519.25%4.6M | 519.25%4.6M | ---- | ---- | -7.20%761K | -84.69%743K | -84.69%743K | -90.26%726K |
-Current capital lease obligation | 32.61%61K | 12.07%65K | 35.29%69K | 35.29%69K | 47.92%71K | -4.17%46K | 26.09%58K | 13.33%51K | 13.33%51K | 26.32%48K |
-accounts payable | 1.98%8.54M | 169.59%9.58M | 6.82%3.99M | 6.82%3.99M | -23.91%10.25M | 161.84%8.37M | 3.19%3.56M | -48.95%3.74M | -48.95%3.74M | 271.71%13.47M |
-Total tax payable | -38.08%39.02M | -41.48%35.79M | 0.82%61.27M | 0.82%61.27M | 12.01%64.26M | 199.15%63.01M | 164.25%61.16M | 1,568.24%60.77M | 1,568.24%60.77M | 1,780.82%57.37M |
-Due to related parties current | -70.59%55K | --0 | 0.00%121K | 0.00%121K | 61.76%110K | 85.15%187K | 280.00%76K | 21.00%121K | 21.00%121K | 1,260.00%68K |
Current accrued expenses | 63.98%2.53M | 47.71%2.23M | 63.34%2.28M | 63.34%2.28M | 516.17%1.87M | 470.74%1.54M | 187.98%1.51M | 424.06%1.39M | 424.06%1.39M | 28.39%303K |
Current provisions | 246.99%4.67M | 145.10%5.05M | 135.41%4.19M | 135.41%4.19M | 3,601.96%1.89M | 4,537.93%1.35M | 2,214.61%2.06M | 731.31%1.78M | 731.31%1.78M | -89.78%51K |
Current liabilities | 247.36%50.43M | 405.40%51.58M | 32.17%20.27M | 32.17%20.27M | -0.77%16.33M | 122.62%14.52M | 67.67%10.21M | 0.03%15.34M | 0.03%15.34M | 23.27%16.45M |
Non current liabilities | ||||||||||
-Long term debt | -2.61%1.31M | -1.71%1.32M | 19.84%1.34M | 19.84%1.34M | 19.66%1.35M | 17.63%1.34M | 16.57%1.34M | -4.38%1.11M | -4.38%1.11M | -4.08%1.13M |
Non current accrued expenses | -5.36%2.56M | 3.11%2.62M | 18.19%2.66M | 18.19%2.66M | 22.89%2.8M | 18.83%2.71M | 14.31%2.54M | 5.28%2.25M | 5.28%2.25M | 47.50%2.28M |
Due to related parties non current | --626K | --609K | --592K | --592K | --1.3M | ---- | ---- | --0 | --0 | ---- |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Long term provisions | -40.03%36.84M | -43.58%33.69M | -0.62%59.16M | -0.62%59.16M | 9.50%61.37M | 211.42%61.42M | 182.60%59.7M | 3,609.22%59.53M | 3,609.22%59.53M | 3,458.54%56.05M |
Employee benefits | 1.22%248K | 55.56%168K | 40.94%179K | 40.94%179K | 23.28%233K | 23.12%245K | -61.43%108K | -56.36%127K | -56.36%127K | -36.36%189K |
Total non current liabilities | 15.37%89.44M | 22.43%87.37M | 7.14%81.54M | 7.14%81.54M | 9.16%80.58M | 181.06%77.53M | 144.14%71.36M | 301.08%76.11M | 301.08%76.11M | 350.19%73.82M |
Shareholders'equity | ||||||||||
Share capital | 15.94%31.83M | 20.39%31.82M | 20.25%31.7M | 20.25%31.7M | 6.60%27.89M | 6.73%27.45M | 8.36%26.43M | 7.08%26.36M | 7.08%26.36M | 6.32%26.16M |
-common stock | 15.94%31.83M | 20.39%31.82M | 20.25%31.7M | 20.25%31.7M | 6.60%27.89M | 6.73%27.45M | 8.36%26.43M | 7.08%26.36M | 7.08%26.36M | 6.32%26.16M |
Additional paid-in capital | -6.22%4.69M | -4.30%4.65M | 3.90%4.58M | 3.90%4.58M | 23.19%4.47M | -31.05%5M | -33.90%4.86M | 83.98%4.41M | 83.98%4.41M | 89.41%3.63M |
Gains losses not affecting retained earnings | -12.93%-393K | -52.53%-302K | -52.74%-307K | -52.74%-307K | -38.15%-344K | -39.76%-348K | 38.32%-198K | 36.99%-201K | 36.99%-201K | 22.19%-249K |
Total equity | -28.51%34.57M | -15.56%40.35M | -29.28%41.21M | -29.28%41.21M | -31.94%45.54M | 98.10%48.36M | 60.12%47.79M | 177.06%58.27M | 177.06%58.27M | 155.15%66.91M |
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.