(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 | -151.80%-415.78K | 161.57%221.38K | 153.58%783.25K | 92.72%-229.86K | 231.38%788.72K | 177.93%802.73K | 51.55%-359.55K | -86.15%-1.46M | -24.56%-3.16M | -25.46%-600.32K |
Net income from continuing operations | -324.21%-4.37M | 84.13%-1.3M | 65.34%-461.73K | -508.28%-14.84M | -181.06%-4.28M | -3.27%-1.03M | -2,251.30%-8.21M | -411.54%-1.33M | 84.64%-2.44M | 85.06%-1.52M |
Operating gains losses | ---- | ---- | ---- | 5,995.69%6.84M | --350.25K | ---325.69K | --6.58M | --234.43K | -98.16%112.14K | ---- |
Depreciation and amortization | -30.78%165.38K | -30.79%166.27K | -29.74%166.47K | 26.32%952.13K | 8.08%236.02K | 33.55%238.92K | 34.12%240.26K | 33.63%236.94K | 9.99%753.74K | 25.32%218.38K |
Other non cash items | -89.63%57.24K | -17.55%164.34K | 209.06%167.28K | 106.77%162.83K | -32.83%-434.99K | 232.59%551.88K | 139.24%199.34K | 86.69%-153.39K | -205.84%-2.4M | -131.74%-327.47K |
Change In working capital | -67.25%449.26K | 43.79%1.19M | 303.51%910.93K | 461.50%4.16M | 186.59%2.41M | 577.85%1.37M | 1,389.99%829.57K | -88.55%-447.61K | -58.29%741.53K | -64.72%840.84K |
-Change in receivables | -107.21%-21.01K | 34.21%-175.07K | -170.48%-327.13K | 123.58%143.9K | 6.77%239.62K | 747.32%291.34K | 3.36%-266.12K | -175.44%-120.94K | 111.99%64.36K | 153.77%224.43K |
-Change in inventory | -51.32%256.13K | 162.13%409.63K | 95.17%-38.55K | 118.48%404.67K | 224.33%1.34M | 618.78%526.19K | -18.02%-659.35K | -75.75%-798.71K | -235.40%-2.19M | -316.03%-1.07M |
-Change in prepaid assets | -111.16%-12.72K | -61.21%54.96K | 121.24%23.81K | 267.41%185.92K | 140.40%42.29K | 1,243.38%114.01K | 178.83%141.7K | -137.29%-112.08K | -293.52%-111.06K | -180.07%-104.67K |
-Change in payables and accrued expense | -172.60%-223.44K | -59.29%443.97K | 1,225.96%772.46K | 25.45%1.19M | -79.70%118.37K | -129.71%-81.97K | 241.74%1.09M | 124.95%58.26K | 36.15%944.7K | 35.99%583.23K |
-Change in other current assets | 13.82%101.29K | 10.73%96.69K | 3.44%89.74K | 8.89%353.8K | 7.80%90.73K | 7.90%89K | -0.77%87.32K | 23.46%86.75K | -4.73%324.9K | 13.28%84.17K |
-Change in other current liabilities | -17.86%-97.66K | -15.01%-93.37K | -8.68%-86.92K | 0.86%-330.46K | 27.65%-86.45K | -12.21%-82.86K | -2.87%-81.18K | -30.96%-79.97K | 37.03%-333.32K | 44.43%-119.49K |
-Change in other working capital | -13.48%446.66K | -11.74%456.04K | -8.01%477.52K | 8.78%2.22M | -46.43%668.65K | 595.15%516.25K | 32.24%516.69K | 58.09%519.09K | -18.02%2.04M | -52.73%1.25M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -151.80%-415.78K | 161.57%221.38K | 153.58%783.25K | 92.72%-229.86K | 231.38%788.72K | 177.93%802.73K | 51.55%-359.55K | -86.15%-1.46M | -24.56%-3.16M | -25.46%-600.32K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 120.57%11.76K | -104.60%-23.57K | 85.54%-78.86K | -110.91%-108.26K | 98.18%-17.81K | -111.17%-57.18K | 35.74%512.03K | -150.44%-545.3K | -22.17%992.26K | -1,009.14%-977.94K |
Net PPE purchase and sale | 493.58%11.76K | 53.10%-23.57K | 10.63%-78.86K | 86.22%-152.28K | 98.74%-10.81K | 71.15%-2.99K | 65.36%-50.24K | 5.10%-88.23K | -310.04%-1.1M | -871.33%-856.43K |
Net business purchase and sale | --0 | --0 | --0 | 52.75%-304.15K | 98.91%-7K | ---54.19K | --562.28K | ---805.23K | ---643.76K | ---643.76K |
Net other investing changes | ---- | ---- | ---- | -87.30%348.17K | --0 | --0 | --0 | -70.35%348.17K | 77.48%2.74M | --522.25K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 120.57%11.76K | -104.60%-23.57K | 85.54%-78.86K | -110.91%-108.26K | 98.18%-17.81K | -111.17%-57.18K | 35.74%512.03K | -150.44%-545.3K | -22.17%992.26K | -1,009.14%-977.94K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1.43%-656.78K | 722.85%527.18K | -1,514.16%-668.13K | -139.82%-1.22M | -197.75%-660.31K | -127.32%-666.33K | 203.04%64.07K | 47.25K | 3.05M | 675.54K |
Net issuance payments of debt | 1.43%-656.78K | 722.85%527.18K | -1,514.16%-668.13K | -139.82%-1.22M | -197.75%-660.31K | -127.32%-666.33K | 203.04%64.07K | --47.25K | --3.05M | --675.54K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1.43%-656.78K | 722.85%527.18K | -1,514.16%-668.13K | -139.82%-1.22M | -197.75%-660.31K | -127.32%-666.33K | 203.04%64.07K | --47.25K | --3.05M | --675.54K |
Net cash flow | ||||||||||
Beginning cash position | 117.62%1.76M | 74.77%1.03M | -60.87%998.42K | 53.24%2.55M | -74.30%887.81K | -47.29%808.59K | -69.81%592.04K | 53.24%2.55M | -43.08%1.67M | 54.78%3.45M |
Current changes in cash | -1,439.05%-1.06M | 234.79%724.99K | 101.85%36.26K | -275.21%-1.55M | 112.25%110.61K | -95.88%79.22K | 150.71%216.55K | -762.49%-1.96M | 170.35%886.6K | -59.30%-902.73K |
End cash Position | -21.28%698.88K | 117.62%1.76M | 74.77%1.03M | -60.87%998.42K | -60.87%998.42K | -74.30%887.81K | -47.29%808.59K | -69.81%592.04K | 53.24%2.55M | 53.24%2.55M |
Free cash flow | -150.52%-404.02K | 148.27%197.82K | 145.44%704.39K | 91.03%-382.13K | 153.40%777.91K | 176.87%799.74K | 53.80%-409.79K | -76.49%-1.55M | -51.98%-4.26M | -157.07%-1.46M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data