(Q1)Aug 31, 2023 | (Q1)Aug 31, 2022 | (FY)May 31, 2009 | (Q4)May 31, 2009 | (Q3)Feb 28, 2009 | (Q2)Nov 30, 2008 | (Q1)Aug 30, 2008 | (FY)May 31, 2008 | (Q4)May 31, 2008 | (Q3)Feb 28, 2008 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 109.05%8.02K | -88.57K | 74.19%-243.6K | 47.20%-59.6K | 100.99%3.39K | 86.19%-29.08K | 43.11%-158.31K | -51.95%-943.92K | 68.85%-112.89K | -590.30%-342.22K |
Net income from continuing operations | 99.43%-668 | ---116.35K | 16.31%-1.22M | -4.71%-447.41K | 51.53%-198.51K | 16.36%-226.51K | 0.71%-346.95K | -5.89%-1.46M | 24.33%-427.27K | -42.57%-409.57K |
Depreciation and amortization | 19.19%16.47K | --13.82K | -27.69%5.33K | 5.78%2.56K | -66.99%549 | 38.39%1.44K | -65.40%776 | -23.48%7.37K | 125.93%2.42K | -35.06%1.66K |
Other non cash items | 84.01%-3.95K | ---24.72K | 137.24%100.62K | ---- | ---- | ---- | ---- | -89.69%42.41K | ---- | ---- |
Change In working capital | -109.90%-3.83K | --38.69K | 87.72%869.83K | 9.12%294.14K | 192.05%191.84K | 231.01%195.99K | 172.57%187.87K | 38.82%463.37K | 228.24%269.55K | -72.07%65.69K |
-Change in receivables | -92.13%7.1K | --90.17K | -212.05%-12.56K | -298.42%-24.2K | --0 | --0 | 147.13%11.65K | 47.21%-4.02K | --12.2K | --19.68K |
-Change in inventory | ---25.37K | --0 | 110.33%22.09K | -67.15%7.1K | 109.20%11.97K | 130.66%23.93K | 23.41%-20.9K | -3,552.13%-213.87K | 86,304.00%21.6K | -1,510.31%-130.13K |
-Change in prepaid assets | ---- | ---- | 203.44%8.9K | 342.09%14.77K | -253.22%-7.34K | -153.28%-3.07K | 398.88%4.55K | 155.99%2.93K | 37.07%-6.1K | 160.93%4.79K |
-Change in payables and accrued expense | 116.88%14.02K | ---83.02K | 30.66%844.71K | 23.60%287.03K | 64.93%483.77K | -66.24%35.01K | 126.09%38.9K | 1,246.37%646.47K | 212.06%232.24K | 531.87%293.32K |
-Change in other current assets | -98.66%424 | --31.54K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in other current liabilities | ---- | ---- | ---- | ---- | ---- | 585.25%139.94K | 49.04%156.85K | ---- | ---- | ---- |
-Change in other working capital | ---- | ---- | -79.01%6.69K | -1.71%9.45K | -93.58%237 | --175 | ---3.17K | 265.62%31.85K | 102.32%9.61K | -99.06%3.69K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 109.05%8.02K | ---88.57K | 74.19%-243.6K | 47.20%-59.6K | 100.99%3.39K | 86.19%-29.08K | 43.11%-158.31K | -51.95%-943.92K | 68.85%-112.89K | -590.30%-342.22K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -102.71%-700 | 25.83K | -227.35%-20.36K | 160.61%3.77K | 0 | -3.43K | -20.7K | 99.40%-6.22K | 98.56%-6.22K | 0 |
Net PPE purchase and sale | -102.71%-700 | --25.83K | ---- | ---- | --0 | ---3.43K | ---20.7K | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | -227.35%-20.36K | ---- | ---- | ---- | ---- | 99.40%-6.22K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -102.71%-700 | --25.83K | -227.35%-20.36K | 160.61%3.77K | --0 | ---3.43K | ---20.7K | 99.40%-6.22K | 98.56%-6.22K | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 0 | 12.94K | -67.80%247.63K | 170.42%55.83K | -100.61%-3.39K | -58.71%32.51K | -23.53%162.68K | -57.65%769.14K | -108.00%-79.28K | -15.41%556.94K |
Net issuance payments of debt | ---- | ---- | 113.35%197.63K | 107.35%5.83K | 111.47%160.73K | 13,592.24%31.3K | -5.26%-240 | -27,604.92%-1.48M | -9,440.31%-79.28K | -124,551.96%-1.4M |
Net common stock issuance | --0 | --12.94K | -97.78%50K | ---- | ---- | ---- | ---- | 25.00%2.25M | --0 | -8.33%550K |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | 100.13%1.21K | 133.45%162.92K | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | --0 | --12.94K | -67.80%247.63K | 170.42%55.83K | -100.61%-3.39K | -58.71%32.51K | -23.53%162.68K | -57.65%769.14K | -108.00%-79.28K | -15.41%556.94K |
Net cash flow | ||||||||||
Beginning cash position | -33.15%345.65K | --517.07K | -91.72%16.34K | --0 | --0 | --0 | -91.72%16.34K | 347.75%197.34K | 29,516.97%214.72K | --0 |
Current changes in cash | 114.69%7.32K | ---49.8K | 90.97%-16.34K | --0 | --0 | --0 | 75.07%-16.34K | -218.10%-181K | -200.90%-198.39K | 4,912.26%214.72K |
End cash Position | -24.46%352.96K | --467.28K | --0 | --0 | --0 | --0 | --0 | -91.72%16.34K | -91.72%16.34K | 29,516.97%214.72K |
Free cash flow | 108.26%7.32K | ---88.57K | 74.19%-243.6K | 68.58%-35.47K | 100.99%3.39K | 84.56%-32.51K | 35.67%-179.01K | -51.95%-943.92K | -150.97%-112.89K | 44.66%-342.22K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- |
No Data