(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 | 17.24%20.4M | 137.91%17.4M | -364.29%-18.5M | -73.50%23.8M | 12.69%45.3M | 7.41%17.4M | -388.68%-45.9M | -60.00%7M | -17.24%89.8M | 71.06%40.2M |
Net income from continuing operations | -35.78%14M | 5.78%23.8M | -102.69%-600K | 14.39%89.8M | -2.93%23.2M | -3.54%21.8M | 8.17%22.5M | 99.11%22.3M | 69.55%78.5M | 62.59%23.9M |
Operating gains losses | -88.24%200K | -185.71%-600K | 4,500.00%27.6M | -35.00%3.9M | -70.00%900K | 54.55%1.7M | -58.82%700K | 200.00%600K | -71.29%6M | 150.00%3M |
Depreciation and amortization | 27.54%8.8M | 33.85%8.7M | 23.53%8.4M | -15.71%27.9M | 1.32%7.7M | -10.39%6.9M | -26.97%6.5M | -23.60%6.8M | -8.82%33.1M | -17.39%7.6M |
Deferred tax | 96.55%-200K | --0 | ---4.6M | -125.29%-2.2M | --3.6M | ---5.8M | --0 | --0 | 3.57%8.7M | ---- |
Change In working capital | 51.59%-6.1M | 76.88%-18.1M | -101.49%-54M | -130.94%-112.7M | 187.72%5M | 23.17%-12.6M | -323.24%-78.3M | -226.83%-26.8M | -50.62%-48.8M | 71.36%-5.7M |
-Change in receivables | 108.05%1.9M | 5,583.33%34.1M | -141.10%-52.8M | 37.52%-31.8M | 235.05%13.1M | -29.67%-23.6M | 110.53%600K | -26.59%-21.9M | -64.72%-50.9M | -215.48%-9.7M |
-Change in inventory | -204.88%-25.8M | -68.62%-31.7M | -53.08%-39.8M | -126.92%-23.6M | 77.33%-3.4M | 823.53%24.6M | -193.75%-18.8M | -280.56%-26M | -113.89%-10.4M | -163.29%-15M |
-Change in prepaid assets | 87.36%-1.1M | 79.10%-1.4M | -233.33%-8.8M | 15.69%-8.6M | -98.40%200K | 37.86%-8.7M | -76.32%-6.7M | 234.69%6.6M | -120.48%-10.2M | 303.23%12.5M |
-Change in payables and accrued expense | 471.60%46.3M | 78.40%-7M | 383.93%54.2M | -133.86%-6.4M | 294.12%6.7M | -56.45%8.1M | -653.49%-32.4M | 286.21%11.2M | 140.73%18.9M | 103.29%1.7M |
-Change in other current assets | -734.38%-26.7M | 40.00%-3M | 67.74%-1M | -743.33%-19.3M | -600.00%-8M | -700.00%-3.2M | -655.56%-5M | -444.44%-3.1M | -67.03%3M | -67.35%1.6M |
-Change in other working capital | 92.86%-700K | 43.13%-9.1M | -190.63%-5.8M | -2,975.00%-23M | -212.50%-3.6M | -1,080.00%-9.8M | -2,100.00%-16M | 252.38%6.4M | 100.90%800K | 138.55%3.2M |
Cash from discontinued investing activities | 0 | 0 | 0.00%-200K | 96.58%-500K | 0.00%-100K | 0 | -150.00%-200K | 98.63%-200K | -342.42%-14.6M | 88.89%-100K |
Operating cash flow | 17.24%20.4M | 137.74%17.4M | -375.00%-18.7M | -69.02%23.3M | 12.72%45.2M | 9.43%17.4M | -382.82%-46.1M | 134.48%6.8M | -28.52%75.2M | 77.43%40.1M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 27.78%-6.5M | -14.47%-8.7M | -8.41%-11.6M | -736.36%-138M | -1,053.13%-110.7M | -114.29%-9M | -445.45%-7.6M | -118.37%-10.7M | -3,200.00%-16.5M | -242.86%-9.6M |
Net PPE purchase and sale | 40.21%-5.8M | -19.67%-7.3M | -35.82%-9.1M | -70.52%-29.5M | 1.41%-7M | -130.95%-9.7M | -60.53%-6.1M | -204.55%-6.7M | -53.10%-17.3M | -162.96%-7.1M |
Net business purchase and sale | ---- | ---- | ---- | -1,569.23%-108.5M | ---- | ---- | ---- | ---- | -912.50%-6.5M | -412.50%-2.5M |
Net other investing changes | -200.00%-700K | 6.67%-1.4M | 37.50%-2.5M | ---- | ---- | --700K | -115.00%-1.5M | -48.15%-4M | -27.00%7.3M | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 27.78%-6.5M | -14.47%-8.7M | -8.41%-11.6M | -736.36%-138M | -1,053.13%-110.7M | -114.29%-9M | -445.45%-7.6M | -118.37%-10.7M | -3,200.00%-16.5M | -242.86%-9.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -5.45%-5.8M | -141.42%-23.4M | 695.38%38.7M | 330.27%137.7M | 742.76%93.2M | 63.82%-5.5M | 329.67%56.5M | -18.18%-6.5M | 87.26%-59.8M | 79.94%-14.5M |
Net issuance payments of debt | --0 | -136.14%-30M | 133.33%35M | 602.92%172M | 1,966.67%84M | ---10M | 436.03%83M | 400.00%15M | 92.72%-34.2M | 93.89%-4.5M |
Net common stock issuance | ---5.1M | --0 | --0 | -18.16%-50.1M | --0 | --0 | ---28.2M | ---21.9M | ---42.4M | ---22.2M |
Proceeds from stock option exercised by employees | -98.44%100K | 288.24%6.6M | 825.00%3.7M | 5.36%17.7M | -24.59%9.2M | 28.00%6.4M | 1,600.00%1.7M | 180.00%400K | 2,700.00%16.8M | 771.43%12.2M |
Net other financing activities | ---- | ---- | ---- | ---1.9M | --0 | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -5.45%-5.8M | -141.42%-23.4M | 695.38%38.7M | 330.27%137.7M | 742.76%93.2M | 63.82%-5.5M | 329.67%56.5M | -18.18%-6.5M | 87.26%-59.8M | 79.94%-14.5M |
Net cash flow | ||||||||||
Beginning cash position | 47.46%75.5M | 86.36%90.2M | 38.88%81.8M | -2.16%58.9M | 25.81%54.1M | 10.34%51.2M | -7.98%48.4M | -2.16%58.9M | -85.83%60.2M | -61.81%43M |
Current changes in cash | 179.31%8.1M | -625.00%-14.7M | 180.77%8.4M | 2,190.91%23M | 73.13%27.7M | 182.86%2.9M | 145.90%2.8M | -38.67%-10.4M | 99.70%-1.1M | 130.48%16M |
Effect of exchange rate changes | --0 | --0 | --0 | 50.00%-100K | --0 | --0 | --0 | 0.00%-100K | -166.67%-200K | -200.00%-100K |
End cash Position | 54.53%83.6M | 47.46%75.5M | 86.36%90.2M | 38.88%81.8M | 38.88%81.8M | 25.81%54.1M | 10.34%51.2M | -7.98%48.4M | -2.16%58.9M | -2.16%58.9M |
Free cash flow | 89.61%14.6M | 119.35%10.1M | -27,900.00%-27.8M | -110.71%-6.2M | 15.76%38.2M | -34.19%7.7M | -517.60%-52.2M | -85.71%100K | -38.34%57.9M | 65.83%33M |
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