First Trust Specialty Finance and Financial Opportunities Fund FGB
Trading inactive
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.005 M -20.62 % | 5.046 M 238.94 % | -3.632 M -120.49 % | 17.721 M 160.93 % | -29.085 M -347.20 % | 11.766 M 1 022.37 % | 1.048 M -77.29 % | 4.616 M -53.65 % | 9.959 M 23.07 % | 8.092 M |
| Net income | 11.923 M 55.04 % | 7.691 M 299.65 % | -3.852 M -122.01 % | 17.501 M 159.55 % | -29.388 M -355.28 % | 11.512 M 1 347.12 % | 795.498 K -81.69 % | 4.345 M -69.11 % | 14.066 M 301.26 % | -6.989 M |
| Income before tax | 11.923 M 55.04 % | 7.691 M 299.65 % | -3.852 M -122.01 % | 17.501 M 159.55 % | -29.388 M -355.28 % | 11.512 M 1 347.12 % | 795.498 K -81.69 % | 4.345 M -69.11 % | 14.066 M 301.26 % | -6.989 M |
| Income before tax ratio | 2.98 95.32 % | 1.52 43.70 % | 1.06 7.40 % | 0.99 -2.26 % | 1.01 3.27 % | 0.98 28.94 % | 0.76 -19.39 % | 0.94 -33.35 % | 1.41 263.53 % | -0.86 |
| EBITDA | 12.558 M 51.36 % | 8.297 M 332.69 % | -3.566 M -120.37 % | 17.501 M 159.55 % | -29.388 M -355.28 % | 11.512 M 1 347.12 % | 795.498 K -81.69 % | 4.345 M -69.75 % | 14.365 M 312.25 % | -6.768 M |
| Net income ratio | 2.98 95.32 % | 1.52 43.70 % | 1.06 7.40 % | 0.99 -2.26 % | 1.01 3.27 % | 0.98 28.94 % | 0.76 -19.39 % | 0.94 -33.35 % | 1.41 263.53 % | -0.86 |
| Ratio EBITDA | 3.14 90.69 % | 1.64 67.48 % | 0.98 -0.59 % | 0.99 -2.26 % | 1.01 3.27 % | 0.98 28.94 % | 0.76 -19.39 % | 0.94 -34.74 % | 1.44 272.46 % | -0.84 |
| Gross profit ratio | 0.79 -7.36 % | 0.85 -30.07 % | 1.22 27.48 % | 0.96 -6.97 % | 1.03 14.99 % | 0.89 484.36 % | -0.23 -133.24 % | 0.70 -20.04 % | 0.87 7.22 % | 0.82 |
| Weighted average shs out dil | 14.368 M 0.88 % | 14.242 M -0.88 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.04 % | 14.362 M 8.33 % | 13.258 M -8.46 % | 14.484 M 1.07 % | 14.330 M 0.06 % | 14.321 M |
| Weighted average shs out | 14.368 M 0.88 % | 14.242 M -0.88 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.04 % | 14.362 M 8.33 % | 13.258 M -7.57 % | 14.345 M 0.10 % | 14.330 M 0.06 % | 14.321 M |
| EPS diluted | 0.83 53.69 % | 0.54 300.00 % | -0.27 -122.13 % | 1.22 159.51 % | -2.05 -356.25 % | 0.80 1 233.33 % | 0.06 -80.00 % | 0.30 -69.39 % | 0.98 300.00 % | -0.49 |
| Earnings per share | 0.83 53.69 % | 0.54 300.00 % | -0.27 -122.13 % | 1.22 159.51 % | -2.05 -356.25 % | 0.80 1 233.33 % | 0.06 -80.00 % | 0.30 -69.39 % | 0.98 300.00 % | -0.49 |
| Gross profit | 3.160 M -26.46 % | 4.298 M 197.15 % | -4.423 M -126.13 % | 16.932 M 156.68 % | -29.873 M -384.25 % | 10.509 M 4 413.93 % | -243.609 K -107.55 % | 3.227 M -62.94 % | 8.707 M 31.96 % | 6.598 M |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -161.141 K | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 845.110 K 12.93 % | 748.380 K -5.47 % | 791.694 K 0.27 % | 789.539 K 0.25 % | 787.609 K -37.33 % | 1.257 M -2.71 % | 1.292 M -7.00 % | 1.389 M 10.93 % | 1.252 M -16.19 % | 1.494 M |
| General and administrative expenses | 241.000 K 14.31 % | 210.826 K 5.22 % | 200.360 K 6.82 % | 187.567 K -8.51 % | 205.013 K -7.57 % | 221.792 K 0.30 % | 221.128 K -7.45 % | 238.922 K | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 -100.00 % | 7.709 M 38 693.38 % | 19.872 K -38.90 % | 32.524 K -66.67 % | 97.573 K 201.66 % | 32.345 K 2.06 % | 31.693 K | 0.000 -100.00 % | 5.658 M 142.33 % | -13.366 M |
| Operating expenses | 275.481 K -96.52 % | 7.920 M 3 496.14 % | 220.232 K 0.06 % | 220.091 K -27.26 % | 302.586 K 19.06 % | 254.137 K 0.52 % | 252.821 K -6.57 % | 270.607 K -95.22 % | 5.658 M -57.67 % | 13.366 M |
| Cost and expenses | 8.553 M 7.99 % | 7.920 M 3 496.14 % | 220.232 K 0.06 % | 220.091 K -27.26 % | 302.586 K 19.06 % | 254.137 K 0.52 % | 252.821 K -6.57 % | 270.607 K 106.14 % | -4.406 M -129.65 % | 14.860 M |
| Research and development expenses | 0.000 | 0.000 100.00 % | -1.327 -147.39 % | 2.801 97.12 % | 1.421 -21.10 % | 1.801 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 241.000 K 14.31 % | 210.826 K 5.22 % | 200.360 K 6.82 % | 187.567 K -8.51 % | 205.013 K -7.57 % | 221.792 K 0.30 % | 221.128 K -7.45 % | 238.922 K | 0.000 | 0.000 |
| Interest income | 50.533 K 15.04 % | 43.927 K 1 767.64 % | 2.352 K 940.71 % | 226.000 -82.76 % | 1.311 K -88.67 % | 11.574 K 81.35 % | 6.382 K 667.07 % | 832.000 | 0.000 | 0.000 |
| Interest expense | 634.772 K 4.72 % | 606.183 K 111.56 % | 286.532 K 69.81 % | 168.740 K -44.06 % | 301.662 K -62.55 % | 805.580 K 15.54 % | 697.215 K 35.92 % | 512.972 K | 0.000 -100.00 % | 221.249 K |
| Depreciation and amortization | 0.000 -100.00 % | 11.919 M 5 116.53 % | 228.485 K -3.41 % | 236.558 K 14.67 % | 206.297 K 20.04 % | 171.860 K 6.65 % | 161.141 K 206.84 % | 52.516 K | 0.000 | 0.000 |
| Operating income | 12.558 M 446.69 % | -3.622 M -1.59 % | -3.566 M -120.37 % | 17.501 M 159.55 % | -29.388 M -355.28 % | 11.512 M 671.20 % | 1.493 M -65.65 % | 4.345 M -69.75 % | 14.365 M 312.25 % | -6.768 M |
| Operating income ratio | 3.14 536.76 % | -0.72 -173.12 % | 0.98 -0.59 % | 0.99 -2.26 % | 1.01 3.27 % | 0.98 -31.29 % | 1.42 51.26 % | 0.94 -34.74 % | 1.44 272.46 % | -0.84 |
| Total other income expenses net | -634.772 K -105.61 % | 11.313 M 4 048.18 % | -286.532 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.292 M | 0.000 100.00 % | -298.847 K -35.08 % | -221.237 K |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -3.414 M 11.50 % | -3.858 M -152.43 % | 7.358 M 2.86 % | 7.153 M 40.19 % | 5.102 M -79.42 % | 24.795 M 11.48 % | 22.243 M -0.30 % | 22.310 M 4.17 % | 21.418 M -1.85 % | 21.821 M |
| Total investments | 69.697 M 11.41 % | 62.559 M 0.57 % | 62.206 M -11.79 % | 70.517 M 26.68 % | 55.663 M -49.32 % | 109.825 M 1.96 % | 107.713 M -7.84 % | 116.881 M | 0.000 -100.00 % | 117.737 M |
| Total debt | 0.000 -100.00 % | 8.600 M 0.00 % | 8.600 M 0.00 % | 8.600 M 32.31 % | 6.500 M -74.00 % | 25.000 M 0.00 % | 25.000 M 0.00 % | 25.000 M 0.00 % | 25.000 M 0.00 % | 25.000 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -44.289 M 53.93 % | -96.127 M -136.92 % | 260.383 M |
| Retained earnings | -50.076 M 11.36 % | -56.493 M 4.45 % | -59.125 M -14.77 % | -51.515 M 20.35 % | -64.680 M -115.90 % | -29.958 M 27.12 % | -41.107 M -1 537.52 % | -2.510 M 22.66 % | -3.246 M 7.09 % | -3.493 M |
| Common stock | 143.676 K 0.00 % | 143.676 K 0.00 % | 143.676 K 0.00 % | 143.676 K 0.00 % | 143.676 K 0.04 % | 143.622 K 0.07 % | 143.520 K 0.05 % | 143.448 K 0.10 % | 143.298 K 0.06 % | 143.213 K |
| Total equity | 62.981 M 11.37 % | 56.553 M 5.50 % | 53.604 M -13.82 % | 62.197 M 25.81 % | 49.437 M -41.88 % | 85.054 M 2.53 % | 82.960 M -9.99 % | 92.165 M -5.72 % | 97.753 M 4.37 % | 93.659 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.848 M 3.67 % | 2.747 M |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 25.000 M 0.00 % | 25.000 M |
| Total non current liabilities | 0.000 | 0.000 -100.00 % | 1.221 M -85.80 % | 8.600 M 32.31 % | 6.500 M -74.00 % | 25.000 M 0.00 % | 25.000 M 0.00 % | 25.000 M -10.23 % | 27.848 M 0.36 % | 27.747 M |
| Other current liabilities | -1.488 M 39.81 % | -2.473 M -93.14 % | -1.280 M -0.55 % | -1.274 M -2.17 % | -1.246 M -1 089.69 % | -104.774 K 96.00 % | -2.617 M -0.45 % | -2.606 M | 0.000 | 0.000 |
| Deferred revenue | 0.000 -100.00 % | 1.235 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 0.000 | 0.000 -100.00 % | 1.221 M 0.59 % | 1.214 M 1.25 % | 1.199 M 2 125.57 % | 53.874 K -97.90 % | 2.571 M 0.53 % | 2.557 M | 0.000 | 0.000 |
| Total liabilities | 10.221 M 2.34 % | 9.987 M 0.34 % | 9.953 M -0.04 % | 9.957 M 27.35 % | 7.819 M -69.01 % | 25.234 M -9.04 % | 27.742 M -0.01 % | 27.745 M -0.37 % | 27.848 M 0.36 % | 27.747 M |
| Other non current assets | 0.000 | 0.000 100.00 % | -62.206 M 11.79 % | -70.517 M -26.68 % | -55.663 M 49.32 % | -109.825 M -1.96 % | -107.713 M 7.84 % | -116.881 M | 0.000 -100.00 % | 33.642 K |
| Long term investments | 69.697 M 11.41 % | 62.559 M 0.57 % | 62.206 M -11.79 % | 70.517 M 26.68 % | 55.663 M -49.32 % | 109.825 M 1.96 % | 107.713 M -7.84 % | 116.881 M | 0.000 -100.00 % | 117.737 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 69.697 M 11.41 % | 62.559 M 0.57 % | 62.206 M -11.79 % | 70.517 M 26.68 % | 55.663 M -49.32 % | 109.825 M 1.96 % | 107.713 M -7.84 % | 116.881 M | 0.000 -100.00 % | 117.770 M |
| Other current assets | -87.510 K 97.80 % | -3.978 M -195.01 % | -1.348 M 17.42 % | -1.633 M -2.65 % | -1.591 M -245.41 % | -460.478 K 84.58 % | -2.987 M 1.28 % | -3.025 M 23.07 % | -3.932 M | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 3.414 M -11.50 % | 3.858 M 210.56 % | 1.242 M -14.16 % | 1.447 M 3.54 % | 1.398 M 581.60 % | 205.047 K -92.56 % | 2.757 M 2.52 % | 2.690 M -24.92 % | 3.582 M 12.70 % | 3.179 M |
| Cash and short term investments | 3.414 M -11.50 % | 3.858 M 210.56 % | 1.242 M -14.16 % | 1.447 M 3.54 % | 1.398 M 581.60 % | 205.047 K -92.56 % | 2.757 M 2.52 % | 2.690 M -24.92 % | 3.582 M 12.70 % | 3.179 M |
| Total current assets | 3.414 M -14.23 % | 3.981 M 195.24 % | 1.348 M -17.42 % | 1.633 M 2.65 % | 1.591 M 245.42 % | 460.458 K -84.58 % | 2.987 M -1.28 % | 3.025 M | 0.000 -100.00 % | 3.636 M |
| Inventory | 0.000 | 0.000 -100.00 % | 1.348 M -17.42 % | 1.633 M 2.65 % | 1.591 M 245.41 % | 460.478 K -84.58 % | 2.987 M -1.28 % | 3.025 M | 0.000 | 0.000 |
| Net receivables | 87.510 K -26.97 % | 119.821 K 12.96 % | 106.070 K -42.85 % | 185.611 K -3.79 % | 192.922 K -24.47 % | 255.411 K 11.52 % | 229.034 K -31.71 % | 335.403 K -4.21 % | 350.137 K -23.40 % | 457.117 K |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 90.525 K | 0.000 -100.00 % | 2.964 K -36.84 % | 4.693 K 89.62 % | 2.475 K -20.06 % | 3.096 K 71.24 % | 1.808 K -43.59 % | 3.205 K -100.00 % | 125.602 M | 0.000 |
| Account payables | 1.488 M 20.26 % | 1.238 M 1.35 % | 1.221 M 0.59 % | 1.214 M 1.25 % | 1.199 M 2 125.57 % | 53.874 K -97.90 % | 2.571 M 0.53 % | 2.557 M | 0.000 | 0.000 |
| Tax payables | 0.000 | 0.000 -100.00 % | 59.253 K -0.42 % | 59.502 K 25.30 % | 47.486 K -6.71 % | 50.900 K 9.58 % | 46.450 K -3.99 % | 48.378 K | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 44.289 M | 0.000 | 0.000 |
| Other total stockholders equity | 112.913 M 0.01 % | 112.903 M 0.28 % | 112.585 M -0.87 % | 113.568 M -0.36 % | 113.973 M -0.78 % | 114.869 M -7.31 % | 123.923 M -10.73 % | 138.821 M -29.53 % | 196.983 M 220.57 % | -163.375 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 10.221 M 2.34 % | 9.987 M 32.97 % | 7.511 M 5 147.19 % | 143.141 K 19.27 % | 120.011 K -33.31 % | 179.963 K 5.35 % | 170.817 K -8.80 % | 187.290 K | 0.000 | 0.000 |
| Total assets | 73.202 M 10.01 % | 66.540 M 4.69 % | 63.557 M -11.92 % | 72.154 M 26.02 % | 57.256 M -48.08 % | 110.288 M -0.37 % | 110.701 M -7.68 % | 119.909 M -4.53 % | 125.602 M 3.46 % | 121.406 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 14.859 K -25.08 % | 19.834 K -74.38 % | 77.425 K 79.11 % | 43.227 K 216.70 % | -37.040 K -55.52 % | -23.817 K -123.00 % | 103.573 K 387.70 % | 21.237 K -37.96 % | 34.232 K 133.60 % | -101.873 K |
| Accounts receivables | 32.311 K 334.97 % | -13.751 K -117.29 % | 79.541 K 987.96 % | 7.311 K -88.30 % | 62.489 K 336.91 % | -26.377 K -124.80 % | 106.369 K 621.93 % | 14.734 K -14.94 % | 17.322 K 162.39 % | -27.765 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 -100.00 % | 10.094 K 197.90 % | -10.310 K -189.50 % | 11.520 K 120.49 % | -56.222 K -1 362.56 % | 4.453 K 129.85 % | -14.919 K -146.15 % | -6.061 K -157.02 % | 10.630 K 127.37 % | -38.843 K |
| Other working capital | -17.452 K -174.29 % | 23.491 K 186.69 % | 8.194 K -66.41 % | 24.396 K 156.33 % | -43.307 K -2 187.74 % | -1.893 K -115.61 % | 12.123 K -3.51 % | 12.564 K 100.06 % | 6.280 K 117.81 % | -35.265 K |
| Other non cash items | -7.138 M -1 919.17 % | -353.493 K -104.25 % | 8.311 M 155.95 % | -14.854 M -127.42 % | 54.161 M 2 664.68 % | -2.112 M -123.03 % | 9.168 M 96.23 % | 4.672 M 234.44 % | -3.475 M -119.72 % | 17.623 M |
| Net cash provided by operating activities | 4.801 M -34.75 % | 7.357 M 62.17 % | 4.536 M 68.59 % | 2.691 M -89.12 % | 24.737 M 163.83 % | 9.376 M -6.86 % | 10.067 M 11.38 % | 9.038 M -15.16 % | 10.654 M 1.16 % | 10.532 M |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 100.00 % | -10.031 M -171.21 % | -3.699 M 45.40 % | -6.774 M 45.95 % | -12.532 M -66.44 % | -7.530 M 40.76 % | -12.711 M -64.39 % | -7.732 M 50.40 % | -15.590 M -14.84 % | -13.576 M |
| Sales maturities of investments | 0.000 -100.00 % | 12.060 M 277.93 % | 3.191 M -35.77 % | 4.968 M -84.09 % | 31.221 M 272.46 % | 8.382 M -33.69 % | 12.641 M 86.26 % | 6.786 M -55.67 % | 15.310 M 26.13 % | 12.138 M |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 -100.00 % | 2.029 M 499.62 % | -507.694 K 71.88 % | -1.806 M -109.66 % | 18.688 M 2 092.32 % | 852.442 K 1 307.72 % | -70.583 K 92.54 % | -945.881 K -238.32 % | -279.578 K 80.55 % | -1.437 M |
| Debt repayment | 0.000 | 0.000 | 0.000 -100.00 % | 2.100 M 111.35 % | -18.500 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.907 K -68.07 % | 59.205 K 36.86 % | 43.261 K -58.27 % | 103.673 K 86.84 % | 55.487 K -79.14 % | 265.995 K |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -5.244 M -10.61 % | -4.741 M 0.00 % | -4.741 M 0.00 % | -4.741 M 6.36 % | -5.063 M 57.76 % | -11.988 M -19.37 % | -10.043 M -0.08 % | -10.035 M -0.09 % | -10.026 M -1.18 % | -9.909 M |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | -5.244 M -10.61 % | -4.741 M 0.00 % | -4.741 M -79.51 % | -2.641 M 88.78 % | -23.544 M -97.38 % | -11.929 M -19.29 % | -9.999 M -0.69 % | -9.931 M 0.39 % | -9.970 M -3.39 % | -9.643 M |
| Effect of forex changes on cash | 0.000 | 0.000 -100.00 % | 507.694 K -71.88 % | 1.806 M 109.66 % | -18.688 M -2 092.32 % | -852.442 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -443.520 K -116.96 % | 2.616 M 1 376.40 % | -204.919 K -513.89 % | 49.510 K -95.85 % | 1.193 M 146.72 % | -2.552 M -3 865.02 % | 67.793 K 107.59 % | -892.665 K -321.05 % | 403.832 K 173.55 % | -549.030 K |
| Cash at beginning of period | 3.858 M 210.56 % | 1.242 M -14.16 % | 1.447 M 3.54 % | 1.398 M 581.55 % | 205.067 K -92.56 % | 2.757 M 2.52 % | 2.690 M -24.92 % | 3.582 M 12.70 % | 3.179 M | 0.000 |
| Cash at end of period | 3.414 M -11.50 % | 3.858 M 210.56 % | 1.242 M -14.16 % | 1.447 M 3.54 % | 1.398 M 581.55 % | 205.067 K -92.56 % | 2.757 M 2.52 % | 2.690 M -24.92 % | 3.582 M 752.49 % | -549.030 K |
| Operating cash flow | 4.801 M -34.75 % | 7.357 M 62.17 % | 4.536 M 68.59 % | 2.691 M -89.12 % | 24.737 M 163.83 % | 9.376 M -6.86 % | 10.067 M 11.38 % | 9.038 M -15.16 % | 10.654 M 1.16 % | 10.532 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 4.801 M -34.75 % | 7.357 M 62.17 % | 4.536 M 68.59 % | 2.691 M -89.12 % | 24.737 M 163.83 % | 9.376 M -6.86 % | 10.067 M 11.38 % | 9.038 M -15.16 % | 10.654 M 1.16 % | 10.532 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| 2024-11-30 | 2024-05-31 | 2023-11-30 | 2023-05-31 | 2022-11-30 | 2022-05-31 | 2021-11-30 | 2021-05-31 | 2020-11-30 | 2020-05-31 | 2019-11-30 | 2019-05-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.424 M 53.24 % | 1.582 M -5.82 % | 1.679 M -50.11 % | 3.367 M 47.54 % | 2.282 M 267.98 % | 620.076 K -75.61 % | 2.543 M -31.39 % | 3.706 M 233.03 % | -2.786 M 84.43 % | -17.897 M -490.35 % | 4.585 M 153.60 % | 1.808 M |
| Net income | 2.725 M -70.38 % | 9.199 M 8.18 % | 8.503 M 1 146.04 % | -812.919 K 50.34 % | -1.637 M -111.39 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.04 % | 14.362 M 477.38 % | 2.487 M |
| Income before tax | 2.725 M -70.38 % | 9.199 M 8.18 % | 8.503 M 1 146.04 % | -812.919 K 50.34 % | -1.637 M -1 061 525 840.34 % | -0.154 -168.08 % | 0.227 -77.16 % | 0.992 22.68 % | 0.808 128.32 % | -2.854 -554.19 % | 0.628 -100.00 % | 2.487 M |
| Income before tax ratio | 1.12 -80.67 % | 5.82 14.86 % | 5.06 2 196.82 % | -0.24 66.34 % | -0.72 -288 451 181.66 % | 0.00 -379.12 % | 0.00 -66.70 % | 0.00 192.21 % | 0.00 -281.94 % | 0.00 16.42 % | 0.00 -100.00 % | 1.38 |
| EBITDA | 3.040 M -68.06 % | 9.518 M 7.93 % | 8.818 M 1 790.75 % | -521.560 K 63.99 % | -1.448 M 31.58 % | -2.117 M -163.42 % | 3.338 M -88.33 % | 28.615 M 144.65 % | 11.696 M 143.92 % | -26.633 M -383.45 % | 9.396 M 221.61 % | 2.922 M |
| Net income ratio | 1.12 -80.67 % | 5.82 14.86 % | 5.06 2 196.82 % | -0.24 66.34 % | -0.72 -103.10 % | 23.17 310.05 % | 5.65 45.75 % | 3.88 175.17 % | -5.16 -542.46 % | -0.80 -125.63 % | 3.13 127.67 % | 1.38 |
| Ratio EBITDA | 1.25 -79.16 % | 6.02 14.61 % | 5.25 3 489.16 % | -0.15 75.59 % | -0.63 81.41 % | -3.41 -360.04 % | 1.31 -83.00 % | 7.72 283.90 % | -4.20 -382.14 % | 1.49 -27.39 % | 2.05 26.82 % | 1.62 |
| Gross profit ratio | 0.82 11.55 % | 0.74 -4.21 % | 0.77 -13.74 % | 0.89 5.79 % | 0.84 182.70 % | 0.30 -64.40 % | 0.84 -6.65 % | 0.90 -19.06 % | 1.11 8.02 % | 1.03 19.03 % | 0.86 32.20 % | 0.65 |
| Weighted average shs out dil | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.01 % | 14.366 M 0.01 % | 14.365 M 0.03 % | 14.361 M 0.01 % | 14.359 M |
| Weighted average shs out | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.00 % | 14.368 M 0.01 % | 14.366 M 0.01 % | 14.365 M 0.03 % | 14.361 M 0.01 % | 14.359 M |
| EPS diluted | 0.19 -70.31 % | 0.64 8.47 % | 0.59 1 142.40 % | -0.06 48.55 % | -0.11 -111.00 % | 1.00 0.00 % | 1.00 100.00 % | -84 401.00 -8 440 200.00 % | 1.00 100.00 % | -218 721.00 41.14 % | -371 574.00 -218 573 041.18 % | 0.17 |
| Earnings per share | 0.19 -70.31 % | 0.64 8.47 % | 0.59 1 142.40 % | -0.06 48.55 % | -0.11 -111.00 % | 1.00 0.00 % | 1.00 -100.00 % | 14 367 591.00 1 436 759 000.00 % | 1.00 -100.00 % | 14 367 591.00 0.04 % | 14 362 212.00 8 448 359 900.00 % | 0.17 |
| Gross profit | 1.994 M 70.93 % | 1.166 M -9.79 % | 1.293 M -56.97 % | 3.005 M 56.08 % | 1.925 M 940.28 % | 185.054 K -91.32 % | 2.131 M -35.96 % | 3.328 M 207.68 % | -3.090 M 83.19 % | -18.380 M -564.62 % | 3.956 M 235.26 % | 1.180 M |
| Income tax expense | 0.000 | 0.000 -100.00 % | 0.592 1 145.58 % | -0.057 50.31 % | -0.114 26.13 % | -0.154 -168.08 % | 0.227 -77.16 % | 0.992 22.68 % | 0.808 128.32 % | -2.854 -554.19 % | 0.628 100.00 % | -40.966 K |
| Cost of revenue | 429.891 K 3.53 % | 415.219 K 7.44 % | 386.465 K 6.78 % | 361.915 K 1.47 % | 356.672 K -18.01 % | 435.022 K 5.74 % | 411.389 K 8.79 % | 378.150 K 24.11 % | 304.699 K -36.90 % | 482.910 K -23.21 % | 628.907 K 0.15 % | 627.948 K |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 -100.00 % | 5.063 2 196.82 % | -0.241 66.34 % | -0.717 79.92 % | -3.572 -379.14 % | 1.280 -66.71 % | 3.844 192.22 % | -4.169 -281.97 % | 2.291 16.39 % | 1.968 -100.00 % | 1.742 M |
| Operating expenses | -1.046 M -112.53 % | 8.352 M 210.98 % | -7.525 M -313.41 % | 3.526 M 4.52 % | 3.374 M 46.54 % | 2.302 M 179 880 664.15 % | 1.280 -66.71 % | 3.844 192.22 % | -4.169 -281.97 % | 2.291 16.39 % | 1.968 100.00 % | -1.742 M |
| Cost and expenses | 616.485 K 107.77 % | -7.936 M -11.17 % | -7.139 M -283.61 % | 3.888 M 4.23 % | 3.730 M 276.19 % | -2.117 M -163.42 % | 3.338 M -76.71 % | 14.331 M 22.53 % | 11.696 M 128.68 % | -40.782 M -534.04 % | 9.396 M 1 482.57 % | -679.597 K |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | -1.046 M -112.53 % | 8.352 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.338 M -76.71 % | 14.331 M 22.53 % | 11.696 M | 0.000 -100.00 % | 9.396 M | 0.000 |
| Interest expense | 0.000 | 0.000 -100.00 % | 314.824 K 8.05 % | 291.359 K 54.61 % | 188.444 K 92.12 % | 98.088 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 0.000 | 0.000 -100.00 % | 8.503 M 1 146.04 % | -812.919 K 50.34 % | -1.637 M 26.11 % | -2.215 M -168.07 % | 3.254 M -77.16 % | 14.247 M 22.68 % | 11.613 M 128.32 % | -41.001 M -554.33 % | 9.024 M 21 930.48 % | 40.963 K |
| Operating income | 3.040 M -68.06 % | 9.518 M 7.93 % | 8.818 M 1 790.75 % | -521.560 K 63.99 % | -1.448 M 34.61 % | -2.215 M -168.07 % | 3.254 M -77.16 % | 14.247 M 22.68 % | 11.613 M 128.32 % | -41.001 M -554.33 % | 9.024 M 208.89 % | 2.922 M |
| Operating income ratio | 1.25 -79.16 % | 6.02 14.61 % | 5.25 3 489.16 % | -0.15 75.59 % | -0.63 82.23 % | -3.57 -379.14 % | 1.28 -66.71 % | 3.84 192.22 % | -4.17 -281.97 % | 2.29 16.39 % | 1.97 21.80 % | 1.62 |
| Total other income expenses net | -315.547 K 1.15 % | -319.225 K -1.40 % | -314.821 K -8.05 % | -291.359 K -54.61 % | -188.444 K -92.12 % | -98.088 K -16.30 % | -84.339 K 0.07 % | -84.401 K -1.76 % | -82.939 K | 0.000 100.00 % | -371.569 K | 0.000 |
| 2024-11-30 | 2024-05-31 | 2023-11-30 | 2023-05-31 | 2022-11-30 | 2022-05-31 | 2021-11-30 | 2021-05-31 | 2020-11-30 | 2020-05-31 | 2019-11-30 | 2019-05-31 |
| 2024-11-30 | 2024-05-31 | 2023-11-30 | 2023-05-31 | 2022-11-30 | 2022-05-31 | 2021-11-30 | 2021-05-31 | 2020-11-30 | 2020-05-31 | 2019-11-30 | 2019-05-31 | 2018-11-30 | 2018-05-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -3.414 M -148.99 % | 6.970 M 46.98 % | 4.742 M -31.89 % | 6.963 M -5.37 % | 7.358 M -8.33 % | 8.027 M 12.22 % | 7.153 M 105.33 % | 3.484 M -31.73 % | 5.102 M -5.95 % | 5.425 M -78.12 % | 24.795 M -0.37 % | 24.886 M 11.89 % | 22.243 M -4.35 % | 23.254 M |
| Total investments | 69.697 M -0.54 % | 70.073 M 12.01 % | 62.559 M 8.86 % | 57.469 M -7.61 % | 62.206 M -5.17 % | 65.597 M -6.98 % | 70.517 M 8.80 % | 64.812 M 16.44 % | 55.663 M 21.61 % | 45.772 M -58.32 % | 109.825 M 4.27 % | 105.332 M -2.21 % | 107.713 M -0.82 % | 108.602 M |
| Total debt | 0.000 -100.00 % | 8.602 M 0.02 % | 8.600 M 0.00 % | 8.600 M 0.00 % | 8.600 M 0.00 % | 8.600 M 0.00 % | 8.600 M 21.13 % | 7.100 M 9.23 % | 6.500 M 10.17 % | 5.900 M -76.40 % | 25.000 M 0.00 % | 25.000 M 0.00 % | 25.000 M 0.00 % | 25.000 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 124.110 M | 0.000 | 0.000 |
| Retained earnings | -50.076 M -0.32 % | -49.917 M 11.64 % | -56.493 M 9.33 % | -62.309 M -5.38 % | -59.125 M -5.39 % | -56.101 M -8.90 % | -51.515 M 2.44 % | -52.803 M 18.36 % | -64.680 M 13.57 % | -74.836 M -149.80 % | -29.958 M 31.36 % | -43.644 M -6.17 % | -41.107 M -1 328.65 % | -2.877 M |
| Common stock | 143.676 K 0.00 % | 143.676 K 0.00 % | 143.676 K 0.00 % | 143.676 K 0.00 % | 143.676 K 0.00 % | 143.676 K 0.00 % | 143.676 K 0.00 % | 143.676 K 0.00 % | 143.676 K 0.00 % | 143.676 K 0.04 % | 143.622 K 0.02 % | 143.594 K 0.05 % | 143.520 K 0.02 % | 143.497 K |
| Total equity | 62.981 M -0.24 % | 63.130 M 11.63 % | 56.553 M 12.16 % | 50.420 M -5.94 % | 53.604 M -6.96 % | 57.611 M -7.37 % | 62.197 M 1.44 % | 61.314 M 24.02 % | 49.437 M 22.99 % | 40.195 M -52.74 % | 85.054 M 5.70 % | 80.466 M -3.01 % | 82.960 M -3.32 % | 85.812 M |
| Other non current liabilities | 0.000 -100.00 % | 183.862 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 -100.00 % | 8.600 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 -100.00 % | 8.784 M 2.14 % | 8.600 M 0.00 % | 8.600 M 604.22 % | 1.221 M 6 080.52 % | 19.759 K -99.77 % | 8.600 M 21.13 % | 7.100 M 9.23 % | 6.500 M 10.17 % | 5.900 M -76.40 % | 25.000 M 0.00 % | 25.000 M 0.00 % | 25.000 M 0.00 % | 25.000 M |
| Other current liabilities | -1.488 M -2 592.75 % | -55.277 K 95.53 % | -1.235 M -1 409.09 % | -81.864 K 93.61 % | -1.280 M -2 046.27 % | -59.660 K 95.32 % | -1.274 M -2 865.72 % | -42.941 K 96.56 % | -1.246 M -672.04 % | -161.454 K -54.10 % | -104.774 K -3.51 % | -101.225 K 96.13 % | -2.617 M -2 642.51 % | -95.432 K |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 1.235 M 2 265.26 % | 52.231 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 -100.00 % | 1.840 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 0.000 -100.00 % | 185.179 K -85.04 % | 1.238 M 2 227.48 % | 53.178 K -95.65 % | 1.221 M 6 080.52 % | 19.759 K -98.37 % | 1.214 M 8 138.93 % | 14.735 K -98.77 % | 1.199 M 800.43 % | 133.159 K 147.17 % | 53.874 K -26.25 % | 73.053 K -97.16 % | 2.571 M 3 774.57 % | 66.350 K |
| Total liabilities | 10.221 M 16.34 % | 8.786 M -12.03 % | 9.987 M 14.09 % | 8.754 M -12.05 % | 9.953 M 13.87 % | 8.741 M -12.21 % | 9.957 M 37.67 % | 7.232 M -7.50 % | 7.819 M 27.56 % | 6.130 M -75.71 % | 25.234 M 0.03 % | 25.225 M -9.07 % | 27.742 M 9.99 % | 25.223 M |
| Other non current assets | 0.000 100.00 % | -70.073 M -12.01 % | -62.559 M -8.86 % | -57.469 M 7.61 % | -62.206 M 5.17 % | -65.597 M 6.98 % | -70.517 M -8.80 % | -64.812 M -16.44 % | -55.663 M -21.61 % | -45.772 M 58.32 % | -109.825 M -4.27 % | -105.332 M 2.21 % | -107.713 M 0.82 % | -108.602 M |
| Long term investments | 69.697 M -0.54 % | 70.073 M 12.01 % | 62.559 M 8.86 % | 57.469 M -7.61 % | 62.206 M -5.17 % | 65.597 M -6.98 % | 70.517 M 8.80 % | 64.812 M 16.44 % | 55.663 M 21.61 % | 45.772 M -58.32 % | 109.825 M 4.27 % | 105.332 M -2.21 % | 107.713 M -0.82 % | 108.602 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 69.697 M -0.54 % | 70.073 M 12.01 % | 62.559 M 8.86 % | 57.469 M -7.61 % | 62.206 M -5.17 % | 65.597 M -6.98 % | 70.517 M 8.80 % | 64.812 M 16.44 % | 55.663 M 21.61 % | 45.772 M -58.32 % | 109.825 M 4.27 % | 105.332 M -2.21 % | 107.713 M -0.82 % | 108.602 M |
| Other current assets | -87.510 K 95.21 % | -1.827 M 54.06 % | -3.978 M -135.55 % | -1.689 M -25.24 % | -1.348 M -82.02 % | -740.728 K 54.63 % | -1.633 M 56.07 % | -3.717 M -133.67 % | -1.591 M -206.42 % | -519.070 K -12.72 % | -460.478 K -4 747.54 % | 9.908 K 448.01 % | 1.808 K -88.84 % | 16.200 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 3.414 M 109.22 % | 1.632 M -57.70 % | 3.858 M 135.61 % | 1.637 M 31.81 % | 1.242 M 116.69 % | 573.268 K -60.39 % | 1.447 M -59.98 % | 3.616 M 158.75 % | 1.398 M 194.24 % | 474.989 K 131.65 % | 205.047 K 80.13 % | 113.833 K -95.87 % | 2.757 M 57.94 % | 1.746 M |
| Cash and short term investments | 3.414 M 109.22 % | 1.632 M -57.70 % | 3.858 M 135.61 % | 1.637 M 31.81 % | 1.242 M 116.69 % | 573.268 K -60.39 % | 1.447 M -59.98 % | 3.616 M 158.75 % | 1.398 M 194.24 % | 474.989 K 131.65 % | 205.047 K 80.13 % | 113.833 K -95.87 % | 2.757 M 57.94 % | 1.746 M |
| Total current assets | 3.414 M 85.31 % | 1.843 M -53.68 % | 3.978 M 135.55 % | 1.689 M 25.24 % | 1.348 M 82.02 % | 740.708 K -54.63 % | 1.633 M -56.07 % | 3.717 M 133.67 % | 1.591 M 195.66 % | 537.958 K 16.83 % | 460.458 K 31.94 % | 349.002 K -88.31 % | 2.987 M 23.59 % | 2.417 M |
| Inventory | 0.000 | 0.000 | 0.000 -100.00 % | 1.689 M 25.24 % | 1.348 M 82.02 % | 740.728 K -54.63 % | 1.633 M -56.07 % | 3.717 M 133.67 % | 1.591 M 206.42 % | 519.070 K 12.72 % | 460.478 K | 0.000 | 0.000 | 0.000 |
| Net receivables | 87.510 K -55.24 % | 195.522 K 63.18 % | 119.821 K 133.65 % | 51.283 K -51.65 % | 106.070 K -36.65 % | 167.440 K -9.79 % | 185.611 K 85.06 % | 100.300 K -48.01 % | 192.922 K 206.38 % | 62.969 K -75.35 % | 255.411 K 8.61 % | 235.169 K 2.68 % | 229.034 K -65.85 % | 670.685 K |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 90.525 K | 0.000 -100.00 % | 3.019 K -81.47 % | 16.289 K 449.56 % | 2.964 K -79.63 % | 14.550 K 210.04 % | 4.693 K -73.04 % | 17.407 K 603.31 % | 2.475 K -83.29 % | 14.811 K 378.39 % | 3.096 K -68.75 % | 9.908 K 448.01 % | 1.808 K -88.84 % | 16.200 K |
| Account payables | 1.488 M 2 685.47 % | 53.437 K -95.68 % | 1.238 M 2 227.48 % | 53.178 K -95.65 % | 1.221 M 6 080.52 % | 19.759 K -98.37 % | 1.214 M 8 138.93 % | 14.735 K -98.77 % | 1.199 M 800.43 % | 133.159 K 147.17 % | 53.874 K -26.25 % | 73.053 K -97.16 % | 2.571 M 3 774.57 % | 66.350 K |
| Tax payables | 0.000 | 0.000 | 0.000 -100.00 % | 29.633 K -49.99 % | 59.253 K 48.50 % | 39.901 K -32.94 % | 59.502 K 110.96 % | 28.206 K -40.60 % | 47.486 K 67.82 % | 28.295 K -44.41 % | 50.900 K 80.68 % | 28.172 K -39.35 % | 46.450 K 59.72 % | 29.082 K |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 112.913 M 0.01 % | 112.903 M 0.00 % | 112.903 M 0.28 % | 112.585 M 0.00 % | 112.585 M -0.87 % | 113.568 M 0.00 % | 113.568 M -0.36 % | 113.973 M 0.00 % | 113.973 M -0.80 % | 114.888 M 0.02 % | 114.869 M -7.34 % | 123.966 M 0.03 % | 123.923 M -10.75 % | 138.849 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 10.221 M 5 674.87 % | -183.339 K -222.85 % | 149.236 K 48.32 % | 100.620 K -98.66 % | 7.511 M -13.69 % | 8.702 M 5 979.15 % | 143.141 K 21.66 % | 117.653 K -1.96 % | 120.011 K 24.30 % | 96.549 K -46.35 % | 179.963 K 18.32 % | 152.098 K -10.96 % | 170.817 K 9.18 % | 156.460 K |
| Total assets | 73.202 M 1.79 % | 71.915 M 8.08 % | 66.540 M 12.45 % | 59.174 M -6.90 % | 63.557 M -4.21 % | 66.353 M -8.04 % | 72.154 M 5.26 % | 68.546 M 19.72 % | 57.256 M 23.60 % | 46.325 M -58.00 % | 110.288 M 4.35 % | 105.691 M -4.53 % | 110.701 M -0.30 % | 111.035 M |
| 2024-11-30 | 2024-05-31 | 2023-11-30 | 2023-05-31 | 2022-11-30 | 2022-05-31 | 2021-11-30 | 2021-05-31 | 2020-11-30 | 2020-05-31 | 2019-11-30 | 2019-05-31 | 2018-11-30 | 2018-05-31 |
| 2024-11-30 | 2024-05-31 | 2023-11-30 | 2023-05-31 | 2022-11-30 | 2022-05-31 | 2021-11-30 | 2021-05-31 | 2020-11-30 | 2020-05-31 | 2019-11-30 | 2019-05-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 118.521 K 214.33 % | -103.662 K -1 291.44 % | -7.450 K -127.31 % | 27.284 K -53.93 % | 59.221 K 225.32 % | 18.204 K 154.89 % | -33.164 K -143.41 % | 76.391 K 159.24 % | -128.949 K -240.30 % | 91.909 K 570.80 % | -19.522 K -354.53 % | -4.295 K |
| Accounts receivables | 108.012 K 242.68 % | -75.701 K -10.45 % | -68.538 K -225.10 % | 54.787 K 161.68 % | 20.937 K -64.27 % | 58.604 K 168.69 % | -85.311 K -192.11 % | 92.622 K 162.22 % | -148.860 K -170.43 % | 211.349 K 703.51 % | -35.020 K -505.18 % | 8.643 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | -14.022 K -237.21 % | 10.219 K -18.00 % | 12.462 K 626.27 % | -2.368 K 74.50 % | -9.286 K -806.84 % | -1.024 K 59.97 % | -2.558 K -118.17 % | 14.078 K 379.50 % | 2.936 K 104.96 % | -59.158 K -1 027.68 % | 6.377 K 431.44 % | -1.924 K |
| Other working capital | 24.531 K 164.25 % | -38.180 K -178.52 % | 48.626 K 293.46 % | -25.135 K -152.84 % | 47.570 K 220.81 % | -39.376 K -171.98 % | 54.705 K 280.49 % | -30.309 K -278.55 % | 16.975 K 128.16 % | -60.282 K -760.91 % | 9.121 K 182.81 % | -11.014 K |
| Other non cash items | -158.169 K 97.47 % | -6.258 M -9.98 % | -5.690 M -271.83 % | 3.312 M -19.87 % | 4.133 M -10.48 % | 4.617 M 586.31 % | -949.320 K 92.17 % | -12.117 M -30.97 % | -9.252 M -120.69 % | 44.719 M 1 008.08 % | -4.925 M -347.60 % | 1.989 M |
| Net cash provided by operating activities | 2.685 M -5.35 % | 2.837 M 3.17 % | 2.750 M 6.65 % | 2.578 M 0.45 % | 2.567 M 3.61 % | 2.477 M 13.44 % | 2.184 M -5.58 % | 2.313 M 10.87 % | 2.086 M -47.36 % | 3.963 M -2.20 % | 4.052 M -9.40 % | 4.472 M |
| Investments in property plant and equipment | 0.000 -100.00 % | 2.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -11.280 M -53.25 % | -7.360 M -24.57 % | -5.909 M -43.32 % | -4.123 M -267.58 % | -1.122 M 56.48 % | -2.577 M 54.39 % | -5.651 M -403.28 % | -1.123 M 87.21 % | -8.777 M -133.67 % | -3.756 M -1 283.01 % | -271.580 K 96.26 % | -7.258 M |
| Sales maturities of investments | 9.304 M 7.98 % | 8.616 M 31.24 % | 6.565 M 19.46 % | 5.495 M 1 243.48 % | 409.047 K -85.30 % | 2.782 M 182.88 % | 983.484 K -75.32 % | 3.985 M -51.28 % | 8.180 M -64.50 % | 23.041 M 3 048.32 % | 731.856 K -90.43 % | 7.650 M |
| Other investing activites | 2.511 M 200.00 % | -2.511 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 534.123 K 142.55 % | -1.255 M -291.34 % | 656.052 K -52.21 % | 1.373 M 292.67 % | -712.527 K -447.86 % | 204.833 K 104.39 % | -4.668 M -263.09 % | 2.862 M 579.44 % | -596.952 K -103.10 % | 19.285 M 4 089.92 % | 460.276 K 17.37 % | 392.166 K |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 600.000 K | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.907 K | 0.000 -100.00 % | 31.119 K 10.80 % | 28.086 K |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -1.437 M 62.26 % | -3.807 M -221.21 % | -1.185 M 66.67 % | -3.556 M -200.00 % | -1.185 M 66.67 % | -3.556 M -200.00 % | -1.185 M 66.67 % | -3.556 M -200.00 % | -1.185 M 69.43 % | -3.878 M 12.89 % | -4.452 M 40.93 % | -7.536 M |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.500 M 150.00 % | 600.000 K | 0.000 100.00 % | -19.100 M | 0.000 | 0.000 |
| Net cash used provided by financing activities | -1.437 M 62.26 % | -3.807 M -221.21 % | -1.185 M 66.67 % | -3.556 M -200.00 % | -1.185 M 66.67 % | -3.556 M -1 230.06 % | 314.673 K 110.65 % | -2.956 M -421.87 % | -566.420 K 97.53 % | -22.978 M -419.78 % | -4.421 M 41.12 % | -7.508 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 100.00 % | -2.226 M -200.25 % | 2.220 M 461.92 % | 395.151 K -40.93 % | 668.929 K 176.55 % | -873.848 K 59.72 % | -2.169 M -197.77 % | 2.219 M 140.48 % | 922.618 K 241.79 % | 269.941 K 195.94 % | 91.214 K 103.45 % | -2.644 M |
| Cash at beginning of period | 1.632 M -57.70 % | 3.858 M 135.61 % | 1.637 M 31.81 % | 1.242 M 116.68 % | 573.288 K -60.38 % | 1.447 M -59.98 % | 3.616 M 158.75 % | 1.398 M 194.23 % | 475.008 K 131.64 % | 205.067 K 80.12 % | 113.853 K | 0.000 |
| Cash at end of period | 3.414 M 109.22 % | 1.632 M -57.70 % | 3.858 M 135.61 % | 1.637 M 31.81 % | 1.242 M 116.68 % | 573.288 K -60.38 % | 1.447 M -59.98 % | 3.616 M 158.75 % | 1.398 M 194.23 % | 475.008 K 131.64 % | 205.067 K 107.76 % | -2.644 M |
| Operating cash flow | 2.685 M -5.35 % | 2.837 M 3.17 % | 2.750 M 6.65 % | 2.578 M 0.45 % | 2.567 M 3.61 % | 2.477 M 13.44 % | 2.184 M -5.58 % | 2.313 M 10.87 % | 2.086 M -47.36 % | 3.963 M -2.20 % | 4.052 M -9.40 % | 4.472 M |
| Capital expenditure | 3.000 50.00 % | 2.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 2.685 M -5.35 % | 2.837 M 3.17 % | 2.750 M 6.65 % | 2.578 M 0.45 % | 2.567 M 3.61 % | 2.477 M 13.44 % | 2.184 M -5.58 % | 2.313 M 10.87 % | 2.086 M -47.36 % | 3.963 M -2.20 % | 4.052 M -9.40 % | 4.472 M |
| 2024 | 2024 | 2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 | 2019 |