Operating Cash Flow
-308.70%-2.62M
+171.09%9.75M
+228.19%3.46M
-280.52%-4.26M
+281.59%1.25M
+168.06%3.60M
-123.44%-2.70M
-508.15%-1.12M
-141.57%-690.00K
---5.28M
--11.52M
---184.00K
--1.66M
-67.71%2.10M
+112.62%224.00K
+108.68%472.00K
-74.76%1.51M
+333.93%6.51M
-705.80%-1.78M
+29.99%-5.44M
Net Profit Before Non-Cash Adjustment
+49.34%1.12M
-5972.23%-16.44M
-82.87%217.00K
-60.21%189.00K
-60.48%752.00K
-121.45%-270.77K
-53.88%1.27M
-68.35%475.00K
+749.55%1.90M
--1.26M
--2.75M
--1.50M
--224.00K
-109.65%-52.00K
-120.67%-117.00K
+694.85%771.00K
+119.86%757.04K
+218.93%539.00K
+151.41%566.00K
+670.59%97.00K
Depreciation and Amortization
-4.04%356.00K
-24.38%342.97K
-13.94%358.00K
-3.56%406.00K
-12.29%371.00K
+6.81%453.56K
-0.48%416.00K
-3.00%421.00K
-1.17%423.00K
--424.63K
--418.00K
--434.00K
--428.00K
+26.84%449.00K
+50.00%474.00K
+41.72%445.00K
+42.05%449.19K
+20.82%354.00K
+13.26%316.00K
+13.77%314.00K
Reversal of Impairment Losses Recognized in Profit and Loss
--0.00
+11846.86%8.60M
----
----
+100.00%0.00
---73.23K
----
----
+96.92%-6.00K
----
----
----
---195.00K
--118.00K
+100.00%0.00
---16.00K
----
----
---1.11M
-100.00%0.00
Provision and Write-Off
-21.49%-424.00K
----
-100.00%0.00
+81.61%-32.00K
-5716.67%-349.00K
-111.69%-27.19K
+30.00%26.00K
---174.00K
---6.00K
--232.55K
--20.00K
----
----
--474.00K
--70.00K
+506.12%199.00K
--156.95K
----
----
---49.00K
Disposal Profit
+96.32%-35.00K
+104.47%30.60K
+100.00%0.00
+39.22%71.00K
-1800.00%-950.00K
-27125.75%-684.29K
---62.00K
+5200.00%51.00K
+66.44%-50.00K
--2.53K
--0.00
---1.00K
---149.00K
+2800.00%81.00K
+0.00%-1.00K
-9300.00%-92.00K
+99.09%-700.00
-102.94%-3.00K
-200.00%-1.00K
+109.09%1.00K
Net Exchange Gains and Losses
---6.00K
----
----
----
--0.00
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Other Non-Cash Items
-44.89%97.00K
+140.87%212.35K
+20.63%193.00K
-18.02%141.00K
-8.81%176.00K
-1083.21%-519.56K
-21.95%160.00K
+118.90%172.00K
+4.89%193.00K
--52.84K
--205.00K
---910.00K
--184.00K
+1019.05%193.00K
+43.44%175.00K
+66.02%171.00K
+39.63%75.27K
-122.58%-21.00K
+58.44%122.00K
+63.49%103.00K
Change in Working Capital
-285.74%-3.47M
+206.99%17.28M
+173.94%3.03M
-113.88%-4.87M
+165.82%1.87M
+179.26%5.63M
-145.12%-4.10M
-60.92%-2.28M
-303.08%-2.84M
---7.10M
--9.09M
---1.42M
--1.40M
-78.51%1.23M
+110.83%173.00K
+86.62%-771.00K
-93.47%564.76K
+1002.69%5.73M
-243.36%-1.60M
+25.43%-5.76M
-Change in Receivables
-5.07%-3.50M
+414.26%27.49M
+175.69%3.16M
-139.07%-5.43M
-154.86%-3.33M
-22.79%-8.75M
+36.45%-4.17M
+165.98%13.91M
+264.13%6.08M
---7.12M
---6.56M
---21.08M
---3.70M
-7.19%11.69M
+116.34%686.00K
-20.45%-6.23M
+162.26%1.39M
+1122.72%12.59M
-506.39%-4.20M
-1551.12%-5.17M
-Change in Inventory
+711.48%6.92M
-521.67%-7.42M
+81.70%1.09M
+8.53%-1.68M
-227.05%-1.13M
+347.35%1.76M
+177.05%601.00K
-5838.71%-1.84M
+141.46%891.00K
---711.37K
---780.00K
---31.00K
--369.00K
-60.87%54.00K
-1.86%-930.00K
-199.77%-438.00K
-142.71%-287.41K
+148.42%138.00K
-8.82%-913.00K
-53.00%439.00K
-Change in Payables
-299.41%-8.46M
-8.16%4.79M
+98.97%-51.00K
-826.03%-4.41M
+132.76%4.24M
+745.94%5.21M
-137.09%-4.94M
-96.13%607.00K
-557.87%-12.94M
--616.30K
--13.31M
--15.69M
--2.83M
+10.13%-6.29M
-168.44%-2.89M
+492.73%6.86M
-32.92%1.73M
-3010.22%-7.00M
+359.46%4.23M
+79.08%-1.75M
-Changes in Other Current Assets
-24.83%1.57M
-309.89%-7.62M
-126.45%-1.17M
+144.51%6.65M
-33.48%2.09M
-1685.91%-1.86M
+40.79%4.40M
-473.05%-14.95M
+65.19%3.14M
--117.28K
--3.13M
--4.01M
--1.90M
---4.22M
--3.31M
-235.34%-965.00K
----
----
----
--713.00K
Interest Paid CFO
+23.35%-197.00K
----
----
----
---257.00K
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Interest Received CFO
+23.46%100.00K
----
----
----
--81.00K
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Tax Refund Paid
+62.70%-163.00K
+66.43%-154.68K
+16.26%-340.00K
-259.15%-339.00K
-37.42%-437.00K
+29.35%-460.81K
+57.93%-406.00K
+200.95%213.00K
-39.47%-318.00K
---652.21K
---965.00K
---211.00K
---228.00K
-106.84%-393.00K
-374.14%-550.00K
-66.67%-235.00K
-163.78%-496.03K
-367.61%-190.00K
-50.65%-116.00K
+59.94%-141.00K
Other Operating Cash Inflows (Outflows)
--0.00
+2866.23%2.28K
--0.00
--0.00
--0.00
--77.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
--0.00
Net cash flow from investing
+88.28%-207.00K
-141.54%-1.71M
+124.92%158.00K
-205.10%-515.00K
-54.91%-1.77M
+1919.76%4.11M
+48.99%-634.00K
+113.74%490.00K
-206.45%-1.14M
---226.06K
---1.24M
---3.57M
---372.00K
+87.95%-608.00K
-108.01%-50.00K
-332.70%-2.28M
+41.64%-831.26K
-190.50%-5.05M
+226.70%624.00K
-203.95%-526.00K
Net PPE Purchase and Sale
-590.32%-152.00K
-101.70%-44.80K
-269.44%-133.00K
-221.43%-90.00K
+224.00%31.00K
+1383.47%2.64M
+63.64%-36.00K
-107.63%-28.00K
-103.11%-25.00K
---205.81K
---99.00K
--367.00K
--804.00K
+5733.33%169.00K
-33.33%-24.00K
-151.03%-610.00K
-104.87%-49.09K
+99.76%-3.00K
+43.75%-18.00K
-523.08%-243.00K
Net Business Purchase and Sale
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
---215.00
---5.03M
----
----
Net Investment Property Transactions
-100.00%0.00
-100.00%0.00
--0.00
+100.00%0.00
--665.00K
--1.64M
--0.00
---2.21M
--0.00
----
----
----
----
--0.00
--0.00
---970.00K
----
----
----
--0.00
Net Investment Properties Purchase and Sale
----
--0.00
--0.00
--0.00
-100.00%0.00
+100.00%0.00
--0.00
--0.00
--364.00K
---2.82K
----
----
----
----
----
----
-8.98%-584.30K
----
----
----
Interest Received CFI
----
+97.47%156.00K
-28.57%45.00K
+22.97%91.00K
+12.50%81.00K
+11.19%79.00K
-13.70%63.00K
+17.46%74.00K
+44.00%72.00K
--71.05K
--73.00K
--63.00K
--50.00K
-87.83%23.00K
+40.00%21.00K
-52.38%10.00K
-25.85%20.34K
+950.00%189.00K
-54.55%15.00K
-61.11%21.00K
Net changes in other investments
+97.77%-55.00K
-457.55%-1.45M
+137.22%246.00K
-122.47%-597.00K
-58.74%-2.46M
-86.86%404.76K
+22.78%-661.00K
+166.47%2.66M
-26.51%-1.55M
--3.08M
---856.00K
---4.00M
---1.23M
-294.09%-800.00K
-106.48%-47.00K
-132.24%-706.00K
----
+59.72%-203.00K
+36350.00%725.00K
-1688.24%-304.00K
Financing Cash Flow
-147.75%-691.00K
+41.58%-4.67M
+18.80%-1.37M
+153.66%3.96M
-88.41%1.45M
-753.57%-7.99M
+85.65%-1.68M
-172.39%-7.37M
+1272.09%12.49M
---935.84K
---11.71M
--10.18M
--910.00K
-1057.91%-3.39M
+58.06%1.82M
+5.87%3.05M
+50.52%-1.35M
+178.84%354.00K
+164.68%1.15M
+342.92%2.88M
Net Issuance Payments of Debt
-133.60%-424.00K
+153.15%953.61K
-91.96%-2.48M
+112.14%1.37M
-89.42%1.26M
-27.96%-1.79M
+85.78%-1.29M
-231.05%-11.24M
+677.25%11.92M
---1.40M
---9.10M
--8.58M
--1.53M
-538.17%-2.96M
+53.64%2.20M
+7.67%3.40M
+57.49%-1.06M
+319.48%676.00K
+140.34%1.43M
+249.67%3.15M
Net Common Stock Issuance
----
----
----
----
----
----
----
----
--1.00M
----
----
----
----
----
----
----
----
----
----
----
Increase or Decrease of Lease Financing
+14.92%-154.00K
+34.61%-135.89K
+3.66%-158.00K
-23.87%-192.00K
-5.23%-181.00K
-53.27%-207.81K
+14.58%-164.00K
+21.32%-155.00K
+55.90%-172.00K
---135.59K
---192.00K
---197.00K
---390.00K
-38.31%-213.00K
-27.34%-177.00K
-10.60%-167.00K
-22.67%-197.86K
-413.33%-154.00K
-183.67%-139.00K
-11.85%-151.00K
Interest Paid CFF
----
-4.44%-188.00K
-6.73%-238.00K
+5.69%-232.00K
+3.02%-257.00K
+9.12%-180.00K
+19.78%-223.00K
+28.07%-246.00K
-13.25%-265.00K
---198.06K
---278.00K
---342.00K
---234.00K
-28.57%-216.00K
-43.07%-196.00K
-45.97%-181.00K
-17.54%-95.61K
-51.35%-168.00K
-24.55%-137.00K
-5.98%-124.00K
Net Other Financing Charges
-130.87%-113.00K
+7.57%-6.21M
--1.52M
-23.49%3.27M
-63.40%366.00K
---6.72M
--0.00
--4.28M
--1.00M
----
----
----
----
----
----
----
----
----
----
----
Ending Cash Balance
+10.86%6.87M
+122.02%10.38M
+54.19%7.63M
-46.04%5.38M
-65.51%6.20M
-36.06%4.67M
-64.01%4.95M
-34.40%9.97M
+105.01%17.97M
--7.31M
--13.76M
--15.19M
--8.76M
+14.45%5.35M
+153.73%7.24M
+83.94%5.25M
-32.58%4.00M
+13.98%4.67M
-40.33%2.86M
-26.21%2.85M
Net Change in Cash
-476.12%-3.51M
+1315.85%3.38M
+144.95%2.25M
+89.77%-818.00K
-91.23%934.00K
+95.69%-277.59K
-248.99%-5.02M
-224.40%-8.00M
+384.80%10.66M
---6.45M
---1.44M
--6.43M
--2.20M
-204.40%-1.90M
+66500.00%2.00M
+140.34%1.24M
-136.45%-669.72K
+364.87%1.82M
-99.67%3.00K
+53.34%-3.08M
Beginning Cash Balance
+97.19%10.38M
+54.19%7.63M
-46.04%5.38M
-65.51%6.20M
-28.01%5.26M
-64.01%4.95M
-34.40%9.97M
+105.01%17.97M
+11.33%7.31M
--13.76M
--15.19M
--8.76M
--6.57M
+153.73%7.24M
+83.94%5.25M
-32.58%4.00M
+13.98%4.67M
-40.33%2.86M
-26.21%2.85M
-43.33%5.94M
Effect of Exchange Rate Changes
--6.00K
---44.31K
--2.00K
--0.00
--0.00
+100.00%0.00
--0.00
--0.00
--0.00
---574.00
--0.00
--0.00
--0.00
----
----
----
----
----
----
----
Free Cash Flow
-332.53%-2.80M
+172.53%9.70M
+218.81%3.33M
-298.26%-4.58M
+257.52%1.21M
+164.80%3.56M
-124.53%-2.80M
-89.29%-1.15M
-154.49%-765.00K
---5.49M
--11.42M
---607.00K
--1.40M
-68.45%2.05M
+106.51%117.00K
+97.57%-138.00K
-82.96%1.46M
+556.14%6.50M
-796.90%-1.80M
+27.29%-5.68M
Deadline
May 31, 2026
Feb 28, 2026
Nov 30, 2025
Aug 31, 2025
May 31, 2025
Feb 28, 2025
Nov 30, 2024
Aug 31, 2024
May 31, 2024
Feb 29, 2024
Nov 30, 2023
Aug 31, 2023
May 31, 2023
Sep 30, 2022
Jun 30, 2022
Mar 31, 2022
Dec 31, 2021
Sep 30, 2021
Jun 30, 2021
Mar 31, 2021
Accounting Standard
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP
NonUS_GAAP