Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Amazon
AMZN
5
Salesforce
CRM
| (Q3)Aug 31, 2025 | (Q2)May 31, 2025 | (Q1)Feb 28, 2025 | (FY)Nov 30, 2024 | (Q4)Nov 30, 2024 | (Q3)Aug 31, 2024 | (Q2)May 31, 2024 | (Q1)Feb 29, 2024 | (FY)Nov 30, 2023 | (Q4)Nov 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | -62.46%-2.27M | -382.36%-5.46M | -195.81%-3.78M | 201.62%11.74M | -3.46%7.26M | -10.27%-1.4M | 91.58%1.93M | 216.94%3.94M | 128.15%3.89M | 821.69%7.52M |
| Net income from continuing operations | 117.84%2.24M | 16.85%2.43M | 9,676.47%1.66M | 256.15%12.79M | 1,266.71%9.67M | 125.06%1.03M | 286.11%2.08M | 100.79%17K | -3.89%-8.19M | -523.31%-829K |
| Operating gains losses | ---- | ---- | ---- | -96.07%42K | --0 | -78.40%62K | -136.26%-62K | -74.85%42K | 334.55%1.07M | --444K |
| Depreciation and amortization | 41.10%618K | 65.88%559K | 30.18%440K | 18.15%1.49M | 10.85%378K | 6,157.14%438K | -47.18%337K | 22.46%338K | 47.60%1.26M | 57.14%341K |
| Deferred tax | --610K | --671K | --369K | -4,624.81%-5.84M | ---5.84M | --0 | --0 | --0 | --129K | ---- |
| Other non cash items | -3.97%145K | -37.67%134K | 93.39%234K | 9.65%761K | 44.97%274K | --151K | --215K | -66.57%121K | 77.95%694K | 530.00%189K |
| Change In working capital | -85.46%-7.22M | -568.30%-9.97M | -394.53%-7.32M | -119.75%-507K | -62.62%2.39M | -990.20%-3.89M | -10,046.67%-1.49M | 171.29%2.49M | 119.69%2.57M | 317.33%6.4M |
| -Change in receivables | -373.83%-2.34M | -3,572.73%-3.64M | -119.16%-270K | -56.78%946K | -41.63%129K | -169.44%-493K | 56.77%-99K | -5.25%1.41M | 151.46%2.19M | 106.80%221K |
| -Change in inventory | 57.64%-1.82M | -169.99%-9.1M | -282.18%-3.21M | -1,179.70%-5.85M | -98.08%55K | -1,293.61%-4.3M | -1,639.73%-3.37M | 160.84%1.76M | 105.91%542K | 1,230.04%2.86M |
| -Change in prepaid assets | -337.72%-1.27M | 79.60%-132K | -74.90%-460K | -2,117.24%-1.76M | -485.26%-556K | -211.58%-289K | -289.74%-647K | 37.08%-263K | -61.84%87K | -130.35%-95K |
| -Change in payables and accrued expense | -187.58%-1.68M | -21.64%3.19M | -87.44%-1.93M | 1,054.49%6.95M | -45.33%1.98M | 215.62%1.92M | 797.80%4.08M | 43.66%-1.03M | -16.50%602K | 316.17%3.63M |
| -Change in other current assets | --98K | ---24K | ---40K | --0 | --0 | --0 | --0 | --0 | 825.93%250K | 401.74%347K |
| -Change in other current liabilities | -25.00%-155K | 46.61%-126K | 19.05%-102K | 2.90%-669K | -15.09%-183K | 30.34%-124K | -1,126.09%-236K | 66.40%-126K | -182.38%-689K | ---159K |
| -Change in other working capital | 89.93%-61K | 88.22%-143K | -279.89%-1.32M | 69.32%-127K | 336.95%962K | -462.87%-606K | -73.43%-1.21M | 39.24%731K | -21.05%-414K | 20.24%-406K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -62.46%-2.27M | -382.36%-5.46M | -195.81%-3.78M | 201.62%11.74M | -3.46%7.26M | -10.27%-1.4M | 91.58%1.93M | 216.94%3.94M | 128.15%3.89M | 821.69%7.52M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 270.25%1.17M | 1,001.92%4.71M | -2,998.25%-5.3M | -276.87%-11.23M | -1,654.90%-9.85M | -255.15%-689K | -1,000.00%-522K | 92.51%-171K | 42.00%-2.98M | 39.48%-561K |
| Net PPE purchase and sale | -216.69%-2.18M | -79.89%-939K | -1,445.03%-2.64M | -159.91%-2.35M | -72.01%-965K | -255.15%-689K | -1,000.00%-522K | 16.99%-171K | 72.24%-903K | 45.05%-561K |
| Net intangibles purchase and sale | --0 | ---- | ---- | ---24K | ---24K | --0 | ---- | ---- | --0 | ---- |
| Net business purchase and sale | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- | 72.38%-520K | --0 |
| Net investment purchase and sale | --3.36M | --5.65M | ---2.66M | ---8.86M | ---8.86M | --0 | ---- | ---- | --0 | ---- |
| Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.56M | --0 |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 270.25%1.17M | 1,001.92%4.71M | -2,998.25%-5.3M | -276.87%-11.23M | -1,654.90%-9.85M | -255.15%-689K | -1,000.00%-522K | 92.51%-171K | 42.00%-2.98M | 39.48%-561K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 100.20%6K | 107.17%67K | 160.00%26K | -978.67%-4.55M | -1,947.06%-628K | -557.68%-3M | -935K | 10K | 97.52%-422K | 101.36%34K |
| Net common stock issuance | --0 | ---- | ---- | ---3.75M | ---506K | ---2.99M | ---- | ---- | --0 | --0 |
| Proceeds from stock option exercised by employees | 195.24%62K | 19.49%141K | 830.00%93K | 338.24%149K | --0 | --21K | --118K | --10K | -92.54%34K | 3,500.00%34K |
| Net other financing activities | -115.38%-56K | ---19K | ---67K | -107.89%-948K | ---122K | ---26K | ---- | ---- | 97.39%-456K | --0 |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 100.20%6K | 107.17%67K | 160.00%26K | -978.67%-4.55M | -1,947.06%-628K | -557.68%-3M | ---935K | --10K | 97.52%-422K | 101.36%34K |
| Net cash flow | ||||||||||
| Beginning cash position | -71.76%7M | -68.28%7.67M | -17.90%16.83M | 2.14%20.5M | 47.04%20.08M | 61.38%24.79M | 67.59%24.18M | 2.14%20.5M | -64.42%20.07M | -44.17%13.65M |
| Current changes in cash | 78.58%-1.09M | -243.49%-683K | -339.33%-9.05M | -922.81%-4.04M | -145.95%-3.21M | -165.34%-5.08M | -55.39%476K | 166.88%3.78M | 101.36%491K | 256.44%6.99M |
| Effect of exchange rate changes | 56.30%583K | -88.97%15K | -7.77%-111K | 708.20%371K | 76.51%-35K | 77.62%373K | 202.26%136K | -1,036.36%-103K | 81.29%-61K | -283.95%-149K |
| End cash Position | -67.65%6.5M | -71.76%7M | -68.28%7.67M | -17.90%16.83M | -17.90%16.83M | 47.04%20.08M | 61.38%24.79M | 67.59%24.18M | 2.14%20.5M | 2.14%20.5M |
| Free cash flow | -116.64%-4.52M | -553.79%-6.4M | -270.22%-6.42M | 213.42%9.37M | -9.89%6.27M | -42.81%-2.09M | 32.24%1.41M | 205.42%3.77M | 117.50%2.99M | 444.68%6.96M |
| 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 | -- |