(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 | 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 | -194.81%-60.3M | 218.31%226M | 37.68%47.5M |
Net income from continuing operations | -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 | -88.02%-45.5M | 835.45%80.9M | 585.53%52.1M |
Operating gains losses | 200.00%300K | --0 | 50.00%-100K | 88.89%-1.3M | 112.82%500K | ---300K | 80.60%-1.3M | 81.82%-200K | 34.27%-11.7M | -200.00%-3.9M |
Depreciation and amortization | 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 | -1.22%16.2M | 0.00%64.9M | 1.92%15.9M |
Deferred tax | ---100K | 60.00%-200K | 400.00%500K | -121.88%-700K | -108.57%-300K | --0 | 0.00%-500K | --100K | 140.00%3.2M | 143.21%3.5M |
Other non cash items | 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 | -7.35%6.3M | 3.94%26.4M | 1.56%6.5M |
Change In working capital | 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 | -174.30%-42.5M | 90.51%-4.5M | -287.20%-63.5M |
-Change in receivables | -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 | -33.50%40.9M | 15.91%-11.1M | -371.83%-33.5M |
-Change in inventory | 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 | -197.47%-105.9M | -78.24%-46.7M | -104.90%-500K |
-Change in prepaid assets | 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 | -0.66%-30.5M | -171.67%-32.6M | -58.39%5.7M |
-Change in payables and accrued expense | 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 | 16.80%43.8M | 43.68%37.5M | -2,712.50%-20.9M |
-Change in other current assets | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---3.7M | ---- |
-Change in other current liabilities | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --3.5M | ---- |
-Change in other working capital | -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 | -61.83%9.2M | 319.91%48.6M | 58.53%-14.1M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 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 | -194.81%-60.3M | 218.31%226M | 37.68%47.5M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -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 | -11.72%-16.2M | 14.46%-43.2M | 18.59%-12.7M |
Net PPE purchase and sale | -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 | -11.76%-11.4M | 11.02%-42M | -38.61%-14M |
Net business purchase and sale | ---- | ---- | ---- | ---10.7M | ---- | ---- | ---- | ---- | --0 | ---- |
Net investment purchase and sale | ---200K | 42.06%-6.2M | ---2.1M | ---- | ---- | --0 | ---10.7M | --0 | ---- | ---- |
Net other investing changes | 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 | -11.63%-4.8M | 63.64%-1.2M | 125.45%1.4M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -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 | -11.72%-16.2M | 14.46%-43.2M | 18.59%-12.7M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 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 | 101.52%1.6M | -338.24%-229.2M | -331.15%-26.3M |
Net issuance payments of debt | 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 | 99.31%-700K | -475.47%-185.3M | -457.14%-7.8M |
Net common stock issuance | -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 | ---4.7M | ---33.4M | ---13.9M |
Cash dividends paid | 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 | 1.92%-5.1M | -0.49%-20.7M | 0.00%-5.2M |
Proceeds from stock option exercised by employees | -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 | 2,320.00%12.1M | 2,450.00%10.2M | 50.00%600K |
Net other financing activities | ---- | ---- | --100K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 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 | 101.52%1.6M | -338.24%-229.2M | -331.15%-26.3M |
Net cash flow | ||||||||||
Beginning cash position | -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 | -13.62%316.6M | -6.93%366.5M | -12.54%308.9M |
Current changes in cash | 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 | -32.57%-74.9M | -45.91%-46.4M | -33.59%8.5M |
Effect of exchange rate changes | -100.00%-200K | ---200K | 125.00%500K | 45.71%-1.9M | 125.00%200K | 75.00%-100K | --0 | -42.86%-2M | -177.78%-3.5M | -260.00%-800K |
End cash Position | -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 | -22.33%239.7M | -13.62%316.6M | -13.62%316.6M |
Free cash flow | 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 | -234.27%-71.7M | 673.11%184M | 37.30%33.5M |
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
No Data