(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 | (Q3)Aug 31, 2022 | (Q2)May 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -121.71%-356.87K | 4.05%8.92M | 37.64%3.34M | -27.76%1.94M | 2.15%1.99M | 9.10%1.64M | 8.16%8.57M | 45.71%2.43M | 30.56%2.69M | 26.68%1.95M |
Net income from continuing operations | -27.46%556.24K | -443.57%-9.52M | -1,435.61%-11.19M | 45.79%680.56K | -65.19%220.98K | -7.84%766.81K | 33.02%2.77M | 231.49%837.82K | -45.50%466.82K | -45.78%634.72K |
Operating gains losses | --45.29K | 70.02%-122.11K | 81.61%-63.36K | ---282.73K | ---- | ---- | -1,545.76%-407.34K | -2,592.29%-344.51K | ---- | ---- |
Depreciation and amortization | -64.12%161.18K | -5.47%1.71M | -8.44%409.91K | -6.04%419.99K | -2.42%431.23K | -4.96%449.27K | 36.41%1.81M | 11.08%447.71K | 12.88%446.99K | 13.83%441.92K |
Deferred tax | ---- | -289.68%-6.75M | ---- | ---- | ---- | ---- | -5.23%-1.73M | ---- | ---- | ---- |
Other non cash items | 100.11%172 | -328.15%-1.03M | -641.60%-980.45K | -68.98%128.07K | 45.88%-17.71K | -44.72%-159.26K | 162.18%451.17K | 207.13%181.03K | 232.12%412.9K | 92.14%-32.72K |
Change In working capital | -1,828.97%-1.44M | 40.82%5.99M | 74.67%4.53M | -40.68%603.8K | 44.42%768.45K | -22.20%83.34K | -12.48%4.25M | 17.60%2.59M | 16.63%1.02M | 77.49%532.07K |
-Change in receivables | 33.96%-439.41K | 8.82%-1.57M | 53.86%-457.93K | 83.95%-69.18K | -60.65%-376.16K | -959.92%-665.42K | -422.90%-1.72M | -1,330.11%-992.48K | -7.76%-430.97K | -157.25%-234.15K |
-Change in inventory | -78.37%49.86K | -26.44%360.45K | -28.81%133.02K | -263.37%-183.57K | 14.87%180.53K | 585.16%230.46K | 133.03%490K | 304.84%186.84K | -41.81%112.36K | 10,480.91%157.17K |
-Change in prepaid assets | 317.68%69.5K | -66.61%-148.12K | 47.71%83.91K | -188.63%-91.32K | 56.80%-108.78K | -1,132.20%-31.93K | -229.28%-88.9K | 1,205.37%56.81K | 238.81%103.03K | -272.69%-251.83K |
-Change in payables and accrued expense | -655.61%-2.18M | 252.68%2.27M | 191.34%3.54M | -380.00%-504.56K | -205.06%-470.24K | 51.44%-289.16K | 18.45%643.95K | -35.98%1.21M | 180.64%180.2K | 90.31%-154.15K |
-Change in other current assets | 100.83%11.64K | -87.01%36.93K | -92.78%60.67K | 90.15%-41.56K | 103.33%12.02K | -97.45%5.8K | 160.95%284.33K | 332.33%839.92K | -865.73%-422.03K | -4,238.30%-361.23K |
-Change in other current liabilities | 31.69%-54.68K | 13.09%-271.23K | 32.51%-53.56K | 22.90%-60.66K | 1.05%-76.96K | -4.97%-80.05K | -11.12%-312.07K | -7.08%-79.36K | -7.08%-78.67K | -14.80%-77.78K |
-Change in other working capital | 21.18%1.11M | 7.10%5.3M | -10.20%1.23M | 0.04%1.55M | 10.59%1.61M | 58.28%913.63K | 16.59%4.95M | 50.17%1.37M | 3.98%1.55M | 4.19%1.45M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -121.71%-356.87K | 4.05%8.92M | 37.64%3.34M | -27.76%1.94M | 2.15%1.99M | 9.10%1.64M | 8.16%8.57M | 45.71%2.43M | 30.56%2.69M | 26.68%1.95M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 71.63%-341.05K | 46.70%-8.14M | -203.45%-1.98M | 69.84%-3.39M | -1,973.05%-1.57M | 80.14%-1.2M | -119.81%-15.28M | 758.40%1.92M | -632.90%-11.23M | 101.69%84.09K |
Net PPE purchase and sale | -21.86%-457.72K | 33.59%-6.84M | -190.50%-1.71M | 70.72%-3.29M | -374.78%-1.46M | 42.00%-375.6K | -461.53%-10.3M | 776.81%1.9M | -633.74%-11.24M | -2,882.03%-306.97K |
Net intangibles purchase and sale | ---- | 84.00%-800K | ---266.67K | ---133.33K | ---- | ---- | 2.29%-5M | --0 | --0 | --0 |
Net investment purchase and sale | 114.12%116.67K | -2,787.49%-505.79K | -100.00%1 | 197.41%38.08K | -27.77%282.47K | -103.73%-826.34K | --18.82K | --20.56K | --12.8K | --391.06K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 71.63%-341.05K | 46.70%-8.14M | -203.45%-1.98M | 69.84%-3.39M | -1,973.05%-1.57M | 80.14%-1.2M | -119.81%-15.28M | 758.40%1.92M | -632.90%-11.23M | 101.69%84.09K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 169.74%538.96K | -1,501.91%-2.07M | 72.32%-1.54M | -89.56%903.85K | 51.64%-663.23K | 50.84%-772.85K | 104.81%147.86K | -583.58%-5.57M | 1,217.08%8.66M | -1,476.04%-1.37M |
Net issuance payments of debt | 233.93%709.34K | -112.99%-1.21M | -168.96%-1.54M | -89.40%911.44K | 93.87%-47.48K | 31.66%-529.65K | 326.48%9.29M | 388.28%2.23M | 1,209.88%8.6M | 0.00%-775K |
Net common stock issuance | 29.94%-170.38K | 56.09%-799.04K | --0 | 97.16%-7.58K | 8.08%-548.25K | 70.66%-243.2K | -629.78%-1.82M | 48.88%-127.48K | ---266.98K | ---596.48K |
Cash dividends paid | ---- | --0 | ---- | ---- | ---- | ---- | ---7.67M | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | ---- | --0 | --0 | --0 | ---- | ---- | -56.81%551.27K | --0 | --519.27K | --0 |
Net other financing activities | ---- | 65.65%-67.5K | --0 | --0 | ---- | ---- | ---196.5K | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 169.74%538.96K | -1,501.91%-2.07M | 72.32%-1.54M | -89.56%903.85K | 51.64%-663.23K | 50.84%-772.85K | 104.81%147.86K | -583.58%-5.57M | 1,217.08%8.66M | -1,476.04%-1.37M |
Net cash flow | ||||||||||
Beginning cash position | -76.17%406.07K | -79.38%1.7M | -80.03%584K | -59.92%1.12M | -35.98%1.37M | -79.38%1.7M | -20.25%8.26M | -62.02%2.92M | -64.72%2.8M | -80.98%2.14M |
Current changes in cash | 51.96%-158.96K | 80.21%-1.3M | 85.42%-177.93K | -549.09%-540K | -137.75%-249.1K | 94.59%-330.86K | -212.63%-6.56M | -317.10%-1.22M | 148.63%120.24K | 119.82%659.82K |
End cash Position | -82.00%247.11K | -76.17%406.07K | -76.17%406.07K | -80.03%584K | -59.92%1.12M | -35.98%1.37M | -79.38%1.7M | -79.38%1.7M | -62.02%2.92M | -64.72%2.8M |
Free cash flow | -164.23%-814.59K | 114.90%1.28M | -44.49%1.36M | 82.67%-1.48M | -91.97%131.66K | 130.63%1.27M | -981.69%-8.6M | 78.33%2.45M | -1,720.11%-8.55M | 147.83%1.64M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data
No Data