
Guggenheim Taxable Municipal Bond & Investment Grade Debt Trust GBAB
Finances
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 28.966 M 28.62 % | 22.520 M 230.86 % | -17.209 M 73.39 % | -64.679 M -252.24 % | 42.485 M 177.70 % | 15.299 M -44.34 % | 27.486 M 65.33 % | 16.625 M -53.84 % | 36.017 M 17.47 % | 30.662 M |
Net income | 21.628 M 0.08 % | 21.610 M 217.51 % | -18.390 M 72.00 % | -65.680 M -258.52 % | 41.434 M 185.30 % | 14.523 M -45.45 % | 26.624 M 69.39 % | 15.718 M -45.94 % | 29.075 M -1.59 % | 29.544 M |
Income before tax | 21.628 M 0.08 % | 21.610 M 217.51 % | -18.390 M 72.00 % | -65.680 M -258.52 % | 41.434 M 185.30 % | 14.523 M -45.45 % | 26.624 M 69.39 % | 15.718 M 72.16 % | 9.130 M 238.29 % | 2.699 M |
Income before tax ratio | 0.75 -22.19 % | 0.96 -10.20 % | 1.07 5.23 % | 1.02 4.12 % | 0.98 2.73 % | 0.95 -2.00 % | 0.97 2.46 % | 0.95 272.97 % | 0.25 187.99 % | 0.09 |
EBITDA | 21.628 M -26.50 % | 29.426 M 329.01 % | -12.849 M 80.00 % | -64.233 M -250.75 % | 42.609 M 145.89 % | 17.328 M -41.16 % | 29.450 M 60.35 % | 18.366 M 101.17 % | 9.130 M 238.29 % | 2.699 M |
Net income ratio | 0.75 -22.19 % | 0.96 -10.20 % | 1.07 5.23 % | 1.02 4.12 % | 0.98 2.73 % | 0.95 -2.00 % | 0.97 2.46 % | 0.95 17.11 % | 0.81 -16.22 % | 0.96 |
Ratio EBITDA | 0.75 -42.86 % | 1.31 75.00 % | 0.75 -24.82 % | 0.99 -0.98 % | 1.00 -11.45 % | 1.13 5.71 % | 1.07 -3.01 % | 1.10 335.82 % | 0.25 187.99 % | 0.09 |
Gross profit ratio | 0.79 -21.17 % | 1.00 -16.60 % | 1.20 12.38 % | 1.07 17.61 % | 0.91 17.66 % | 0.77 -12.67 % | 0.88 11.70 % | 0.79 -11.97 % | 0.90 1.59 % | 0.88 |
Weighted average shs out dil | 23.509 M 1.17 % | 23.236 M 1.12 % | 22.979 M 5.10 % | 21.864 M 5.47 % | 20.731 M 10.55 % | 18.753 M 7.63 % | 17.423 M -0.23 % | 17.464 M 13.12 % | 15.438 M -4.11 % | 16.100 M |
Weighted average shs out | 26.536 M 14.20 % | 23.236 M 1.12 % | 22.979 M 5.10 % | 21.864 M 5.47 % | 20.731 M 10.55 % | 18.753 M 7.63 % | 17.423 M 0.04 % | 17.416 M -35.22 % | 26.887 M -3.85 % | 27.965 M |
EPS diluted | 0.92 -1.08 % | 0.93 216.25 % | -0.80 73.33 % | -3.00 -250.00 % | 2.00 159.74 % | 0.77 -49.67 % | 1.53 70.00 % | 0.90 -52.13 % | 1.88 2.17 % | 1.84 |
Earnings per share | 0.82 -11.83 % | 0.93 216.25 % | -0.80 73.33 % | -3.00 -250.00 % | 2.00 159.74 % | 0.77 -49.67 % | 1.53 70.00 % | 0.90 -16.67 % | 1.08 1.89 % | 1.06 |
Gross profit | 22.833 M 1.39 % | 22.520 M 209.14 % | -20.635 M 70.10 % | -69.011 M -279.05 % | 38.544 M 226.74 % | 11.797 M -51.39 % | 24.267 M 84.68 % | 13.140 M -59.37 % | 32.339 M 19.33 % | 27.101 M |
Income tax expense | 0.000 | 0.000 100.00 % | -12.849 M | 0.000 | 0.000 -100.00 % | 17.328 M 10 853.43 % | -161.141 K -100.88 % | 18.366 M -36.83 % | 29.075 M -1.59 % | 29.544 M |
Cost of revenue | 6.133 M | 0.000 -100.00 % | 3.426 M -20.92 % | 4.332 M 9.93 % | 3.941 M 12.52 % | 3.502 M 8.82 % | 3.219 M -7.64 % | 3.485 M -5.25 % | 3.678 M 3.28 % | 3.561 M |
General and administrative expenses | 1.178 M 32.16 % | 891.656 K -23.13 % | 1.160 M 18.40 % | 979.698 K -4.89 % | 1.030 M 57.92 % | 652.251 K 0.44 % | 649.399 K -6.19 % | 692.258 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 | 26.462 K 43.92 % | 18.387 K 100.05 % | -35.877 M -170 035.21 % | 21.112 K -0.31 % | 21.178 K -82.85 % | 123.497 K -41.79 % | 212.149 K -1.29 % | 214.921 K -98.77 % | 17.416 M 0.00 % | 17.416 M |
Operating expenses | 1.205 M 32.40 % | 910.043 K -22.93 % | 1.181 M 17.98 % | 1.001 M -4.79 % | 1.051 M 35.51 % | 775.748 K -9.96 % | 861.548 K -5.03 % | 907.179 K -94.79 % | 17.416 M 0.00 % | 17.416 M |
Cost and expenses | 7.338 M 706.33 % | 910.043 K -22.93 % | 1.181 M 17.98 % | 1.001 M -4.79 % | 1.051 M 35.51 % | 775.748 K -9.96 % | 861.548 K -5.03 % | 907.179 K -97.19 % | 32.339 M 19.33 % | 27.101 M |
Research and development expenses | 0.000 | 0.000 100.00 % | -0.695 62.55 % | -1.856 -245.23 % | 1.278 185.50 % | 0.448 -49.77 % | 0.891 95.83 % | 0.455 -39.04 % | 0.747 -18.15 % | 0.912 |
Selling general and administrative expenses | 1.178 M 32.16 % | 891.656 K -23.13 % | 1.160 M 18.40 % | 979.698 K -4.89 % | 1.030 M 57.92 % | 652.251 K 0.44 % | 649.399 K -6.19 % | 692.258 K 92 731 792.20 % | 0.747 -18.15 % | 0.912 |
Interest income | 32.553 M 11.66 % | 29.155 M 7.64 % | 27.085 M -3.27 % | 28.001 M 11.16 % | 25.189 M -4.83 % | 26.468 M -9.16 % | 29.137 M -10.29 % | 32.479 M | 0.000 | 0.000 |
Interest expense | 6.133 M -19.99 % | 7.665 M 37.85 % | 5.560 M 284.35 % | 1.447 M 23.15 % | 1.175 M -58.12 % | 2.805 M -0.73 % | 2.826 M 6.69 % | 2.648 M | 0.000 | 0.000 |
Depreciation and amortization | 0.000 | 0.000 -100.00 % | 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 | 21.628 M 0.08 % | 21.610 M 217.51 % | -18.390 M 71.37 % | -64.233 M -250.75 % | 42.609 M 145.89 % | 17.328 M -41.16 % | 29.450 M 60.35 % | 18.366 M 101.17 % | 9.130 M 238.29 % | 2.699 M |
Operating income ratio | 0.75 -22.19 % | 0.96 -10.20 % | 1.07 7.60 % | 0.99 -0.98 % | 1.00 -11.45 % | 1.13 5.71 % | 1.07 -3.01 % | 1.10 335.82 % | 0.25 187.99 % | 0.09 |
Total other income expenses net | 0.000 | 0.000 100.00 % | -5.540 M -282.96 % | -1.447 M 3.10 % | -1.493 M -142.63 % | 3.502 M 8.82 % | 3.219 M | 0.000 -100.00 % | 17.757 M -29.72 % | 25.266 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Net debt | 145.878 M 59 508.59 % | -245.550 K -100.19 % | 126.937 M -24.30 % | 167.692 M -14.06 % | 195.137 M 110.28 % | 92.797 M -7.86 % | 100.710 M 6.10 % | 94.919 M -16.99 % | 114.348 M -23.64 % | 149.755 M |
Total investments | 0.000 -100.00 % | 503.575 M 2.88 % | 489.493 M -12.77 % | 561.125 M -17.48 % | 679.983 M 35.90 % | 500.351 M 1.38 % | 493.533 M 2.44 % | 481.783 M 34 612.12 % | 1.388 M | 0.000 |
Total debt | 146.176 M 22.61 % | 119.225 M -6.23 % | 127.151 M -24.30 % | 167.957 M -14.21 % | 195.774 M 110.75 % | 92.894 M -7.81 % | 100.762 M 5.84 % | 95.200 M -17.42 % | 115.285 M -24.00 % | 151.697 M |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 64.398 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | -67.743 M -1.28 % | -66.885 M 2.99 % | -68.946 M -128.90 % | -30.120 M -146.77 % | 64.398 M 22.46 % | 52.588 M -18.97 % | 64.901 M 1 080.92 % | 5.496 M -92.65 % | 74.725 M 0.03 % | 74.703 M |
Common stock | 269.735 K 8.76 % | 248.015 K 7.93 % | 229.794 K 5.10 % | 218.642 K 5.47 % | 207.308 K 10.55 % | 187.526 K 7.63 % | 174.230 K 0.04 % | 174.163 K 0.00 % | 174.163 K 0.00 % | 174.163 K |
Total equity | 400.309 M 4.58 % | 382.779 M 4.02 % | 367.970 M -8.27 % | 401.122 M -15.14 % | 472.691 M 14.13 % | 414.168 M 4.66 % | 395.716 M 0.13 % | 395.221 M -2.60 % | 405.780 M -0.01 % | 405.820 M |
Other non current liabilities | 779.677 K 1 271.95 % | -66.528 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 687.948 K -64.35 % | 1.930 M |
Long term debt | 146.176 M 219 620.73 % | 66.528 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 47.577 M -23.28 % | 62.011 M |
Total non current liabilities | 146.955 M 220 792.69 % | 66.528 K -99.95 % | 127.151 M -24.30 % | 167.957 M -14.21 % | 195.774 M 110.75 % | 92.894 M -7.81 % | 100.762 M 5.84 % | 95.200 M 97.25 % | 48.265 M -24.52 % | 63.940 M |
Other current liabilities | 0.000 100.00 % | -119.158 M -97 064.96 % | -122.635 K 77.65 % | -548.625 K 98.95 % | -52.303 M -8 859.16 % | -583.794 K 88.10 % | -4.905 M -1 534.87 % | -300.000 K 99.56 % | -67.708 M 24.51 % | -89.686 M |
Deferred revenue | 0.000 -100.00 % | 111.311 M 187.70 % | -126.930 M 24.10 % | -167.227 M -264.53 % | -45.875 M 43.85 % | -81.707 M -59.42 % | -51.252 M -2.07 % | -50.214 M | 0.000 | 0.000 |
Short term debt | 0.000 | 0.000 -100.00 % | 127.052 M -24.27 % | 167.776 M 70.89 % | 98.178 M 19.31 % | 82.291 M 46.54 % | 56.157 M 11.17 % | 50.514 M -25.39 % | 67.708 M -24.51 % | 89.686 M |
Total current liabilities | 5.800 M | 0.000 -100.00 % | 122.635 K -77.65 % | 548.625 K -98.95 % | 52.303 M 8 859.16 % | 583.794 K -88.10 % | 4.905 M 1 534.87 % | 300.000 K -99.56 % | 67.708 M -24.51 % | 89.686 M |
Total liabilities | 152.756 M 19.63 % | 127.689 M -0.10 % | 127.818 M -24.61 % | 169.533 M -40.27 % | 283.828 M 202.09 % | 93.954 M -11.51 % | 106.170 M 10.70 % | 95.911 M -17.30 % | 115.973 M -24.51 % | 153.626 M |
Other non current assets | 545.955 M 208.42 % | -503.575 M -2.88 % | -489.493 M 12.77 % | -561.125 M 17.48 % | -679.983 M -35.90 % | -500.351 M -1.38 % | -493.533 M -2.44 % | -481.783 M | 0.000 | 0.000 |
Long term investments | 0.000 -100.00 % | 503.575 M 2.88 % | 489.493 M -12.77 % | 561.125 M -17.48 % | 679.983 M 35.90 % | 500.351 M 1.38 % | 493.533 M 2.44 % | 481.783 M | 0.000 | 0.000 |
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 | 545.955 M | 0.000 -100.00 % | 489.493 M -12.77 % | 561.125 M -17.48 % | 679.983 M 35.90 % | 500.351 M 1.38 % | 493.533 M 2.44 % | 481.783 M 55 568 845.33 % | 867.000 -1.14 % | 877.000 |
Other current assets | 5.945 K 100.09 % | -6.882 M -9.43 % | -6.289 M 35.83 % | -9.800 M 87.19 % | -76.525 M -884.91 % | -7.770 M 6.68 % | -8.326 M 10.94 % | -9.349 M 14.71 % | -10.961 M 14.56 % | -12.829 M |
Short term investments | 0.000 -100.00 % | 39.259 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.388 M | 0.000 |
cash and cash equivalents | 298.014 K 21.37 % | 245.550 K 14.99 % | 213.535 K -19.30 % | 264.600 K -58.47 % | 637.205 K 553.18 % | 97.555 K 87.04 % | 52.158 K -81.45 % | 281.220 K -69.99 % | 936.944 K -51.74 % | 1.942 M |
Cash and short term investments | 298.014 K 4.64 % | 284.809 K 33.38 % | 213.535 K -19.30 % | 264.600 K -58.47 % | 637.205 K 553.18 % | 97.555 K 87.04 % | 52.158 K -81.45 % | 281.220 K -87.90 % | 2.325 M 19.74 % | 1.942 M |
Total current assets | 7.110 M | 0.000 -100.00 % | 6.184 M -35.07 % | 9.524 M -87.48 % | 76.090 M 879.31 % | 7.770 M -6.97 % | 8.352 M -8.82 % | 9.160 M | 0.000 | 0.000 |
Inventory | 0.000 | 0.000 -100.00 % | 6.289 M -35.83 % | 9.800 M -87.19 % | 76.525 M | 0.000 -100.00 % | 8.326 M -10.94 % | 9.349 M | 0.000 | 0.000 |
Net receivables | 6.806 M 3.22 % | 6.594 M 10.44 % | 5.971 M -35.52 % | 9.260 M -87.73 % | 75.452 M 883.45 % | 7.672 M -7.56 % | 8.300 M -6.52 % | 8.879 M 2.81 % | 8.636 M -20.68 % | 10.887 M |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 -100.00 % | 510.468 M 462 330.28 % | 110.388 K 1 853.77 % | 5.650 K -98.73 % | 445.243 K 41 472.64 % | 1.071 K 90.91 % | 561.000 -99.70 % | 189.304 K -99.96 % | 521.753 M -6.74 % | 559.447 M |
Account payables | 5.800 M -26.08 % | 7.847 M 6 298.90 % | 122.635 K -77.65 % | 548.625 K -98.95 % | 52.303 M 8 859.16 % | 583.794 K -88.10 % | 4.905 M 1 534.87 % | 300.000 K | 0.000 | 0.000 |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 467.782 M 4.09 % | 449.416 M 2.92 % | 436.686 M 1.31 % | 431.024 M 5.62 % | 408.085 M 12.92 % | 361.392 M 9.30 % | 330.641 M -15.12 % | 389.551 M 17.73 % | 330.881 M -0.02 % | 330.943 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 | 0.000 -100.00 % | 127.689 M 23 337.90 % | 544.795 K -46.97 % | 1.027 M -97.13 % | 35.750 M 7 415.20 % | 475.706 K -5.48 % | 503.308 K 22.58 % | 410.606 K | 0.000 | 0.000 |
Total assets | 553.064 M 8.34 % | 510.468 M 2.96 % | 495.788 M -13.12 % | 570.655 M -24.57 % | 756.518 M 48.89 % | 508.122 M 1.24 % | 501.885 M 2.19 % | 491.132 M -5.87 % | 521.753 M -6.74 % | 559.447 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
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 | -2.375 M -133.13 % | 7.169 M 288.73 % | 1.844 M -87.81 % | 15.128 M 190.68 % | -16.683 M -511.33 % | -2.729 M -151.84 % | 5.264 M 6 590.52 % | -81.102 K -104.37 % | 1.856 M 239.69 % | -1.329 M |
Accounts receivables | -383.480 K 21.64 % | -489.380 K -120.00 % | 2.447 M -96.34 % | 66.783 M 197.46 % | -68.520 M -4 245.17 % | 1.653 M 185.69 % | 578.608 K 338.73 % | -242.367 K -110.77 % | 2.251 M 232.23 % | -1.703 M |
Inventory | 0.000 | 0.000 100.00 % | -51.868 K | 0.000 | 0.000 | 0.000 100.00 % | -42.730 K | 0.000 | 0.000 | 0.000 |
Accounts payables | 0.000 -100.00 % | 7.710 M 1 688.08 % | -485.466 K 99.06 % | -51.772 M -199.91 % | 51.821 M 1 325.08 % | -4.230 M -194.21 % | 4.490 M 1 463.40 % | 287.199 K 215.66 % | -248.312 K -321.75 % | 111.979 K |
Other working capital | -1.992 M -3 787.75 % | -51.226 K 21.87 % | -65.569 K -155.87 % | 117.365 K 664.64 % | 15.349 K 110.10 % | -152.022 K -163.88 % | 237.997 K 140.22 % | 99.074 K 167.63 % | -146.502 K -156.00 % | 261.615 K |
Other non cash items | -42.294 M -201.22 % | -14.041 M -119.74 % | 71.133 M -15.70 % | 84.384 M 158.36 % | -144.603 M -2 020.53 % | -6.819 M 42.31 % | -11.820 M -138.92 % | 30.368 M 834.13 % | -4.137 M -63.32 % | -2.533 M |
Net cash provided by operating activities | -23.041 M -256.34 % | 14.738 M -73.00 % | 54.588 M 61.35 % | 33.831 M 128.23 % | -119.852 M -2 509.13 % | 4.975 M -75.21 % | 20.068 M -56.38 % | 46.004 M 72.88 % | 26.610 M 18.20 % | 22.513 M |
Investments in property plant and equipment | 0.000 -100.00 % | 4.000 | 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 % | -97.096 M -87.53 % | -51.776 M 78.02 % | -235.607 M 31.31 % | -343.001 M -152.00 % | -136.113 M -243.48 % | -39.627 M -1.90 % | -38.886 M -22.41 % | -31.767 M 49.96 % | -63.479 M |
Sales maturities of investments | 0.000 -100.00 % | 85.977 M -6.45 % | 91.902 M -59.64 % | 227.723 M 20.23 % | 189.405 M 53.05 % | 123.756 M 332.10 % | 28.641 M -56.45 % | 65.763 M -3.29 % | 67.997 M 53.48 % | 44.303 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 | 0.000 -100.00 % | 40.126 M 608.98 % | -7.884 M 94.87 % | -153.596 M -1 142.99 % | -12.357 M -12.48 % | -10.986 M -140.88 % | 26.876 M -25.82 % | 36.229 M 288.94 % | -19.175 M |
Debt repayment | 26.969 M 441.64 % | -7.894 M 80.62 % | -40.723 M -46.69 % | -27.762 M -127.02 % | 102.737 M 1 406.04 % | -7.866 M -239.39 % | 5.643 M 127.95 % | -20.194 M | 0.000 | 0.000 |
Common stock issued | 33.441 M 22.47 % | 27.306 M 46.98 % | 18.578 M -21.67 % | 23.719 M -48.64 % | 46.182 M 57.10 % | 29.396 M -88.56 % | 256.879 M 49.19 % | 172.185 M | 0.000 | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -355.174 M -41.37 % | -251.236 M -32.66 % | -189.379 M | 0.000 | 0.000 |
Dividends paid | -37.346 M -9.28 % | -34.176 M -5.42 % | -32.418 M -6.92 % | -30.318 M -7.99 % | -28.075 M -6.72 % | -26.307 M -0.68 % | -26.130 M 0.56 % | -26.277 M 2.41 % | -26.927 M 6.54 % | -28.812 M |
Other financing activites | -9.945 K -39.91 % | -7.108 K 97.08 % | -243.585 K -3 697.71 % | -6.414 K 60.29 % | -16.151 K 89.39 % | -152.183 K 97.30 % | -5.643 M -132.82 % | 17.194 M 147.53 % | -36.178 M -240.86 % | 25.684 M |
Net cash used provided by financing activities | 23.054 M 256.07 % | -14.771 M 73.05 % | -54.807 M -59.47 % | -34.367 M -128.44 % | 120.828 M 2 551.10 % | -4.930 M 75.94 % | -20.486 M 55.92 % | -46.471 M 26.36 % | -63.105 M -1 916.89 % | -3.129 M |
Effect of forex changes on cash | 0.000 | 0.000 100.00 % | -40.126 M -608.98 % | 7.884 M -94.87 % | 153.596 M 1 142.99 % | 12.357 M 12.48 % | 10.986 M | 0.000 | 0.000 | 0.000 |
Net change in cash | 13.205 K 139.60 % | -33.348 K 84.77 % | -218.908 K 59.14 % | -535.742 K -154.93 % | 975.252 K 2 048.27 % | 45.397 K 110.86 % | -417.841 K 10.52 % | -466.945 K 53.52 % | -1.005 M -581.85 % | 208.507 K |
Cash at beginning of period | 284.809 K -10.48 % | 318.157 K -40.76 % | 537.065 K -49.94 % | 1.073 M 999.69 % | 97.555 K 87.04 % | 52.158 K -88.90 % | 470.000 K -49.84 % | 936.944 K -51.74 % | 1.942 M 12.03 % | 1.733 M |
Cash at end of period | 298.014 K 4.64 % | 284.809 K -10.48 % | 318.157 K -40.76 % | 537.065 K -49.94 % | 1.073 M 999.69 % | 97.555 K 87.04 % | 52.158 K -88.90 % | 470.000 K -49.84 % | 936.944 K -51.74 % | 1.942 M |
Operating cash flow | -23.041 M -256.34 % | 14.738 M -73.00 % | 54.588 M 61.35 % | 33.831 M 128.23 % | -119.852 M -2 509.13 % | 4.975 M -75.21 % | 20.068 M -56.38 % | 46.004 M 72.88 % | 26.610 M 18.20 % | 22.513 M |
Capital expenditure | 0.000 -100.00 % | 4.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | -23.041 M -256.34 % | 14.738 M -73.00 % | 54.588 M 61.35 % | 33.831 M 128.23 % | -119.852 M -2 509.13 % | 4.975 M -75.21 % | 20.068 M -56.38 % | 46.004 M 72.88 % | 26.610 M 18.20 % | 22.513 M |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
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 | 13.194 M 1 608.85 % | -874.422 K -106.54 % | 13.374 M 2.28 % | 13.076 M -2.25 % | 13.377 M -20.62 % | 16.852 M -9.07 % | 18.533 M -0.36 % | 18.600 M 34.60 % | 13.818 M -14.94 % | 16.246 M 0.31 % | 16.195 M 11.79 % | 14.487 M |
Net income | 23.909 M 7.77 % | 22.185 M -5.63 % | 23.510 M 2.31 % | 22.979 M 4.52 % | 21.985 M 124.59 % | -89.414 M -476.73 % | 23.734 M 169.61 % | 8.803 M -73.02 % | 32.631 M 1 194.06 % | 2.522 M -78.99 % | 12.002 M -51.36 % | 24.674 M |
Income before tax | 23.909 M 7.77 % | 22.185 M 90 552 420 508.16 % | -0.025 -105.41 % | 0.453 134.58 % | -1.310 100.00 % | -89.414 M -476.73 % | 23.734 M 169.61 % | 8.803 M -73.02 % | 32.631 M 1 194.06 % | 2.522 M -78.99 % | 12.002 M -51.36 % | 24.674 M |
Income before tax ratio | 1.81 107.14 % | -25.37 -1 409 524 297 727.78 % | 0.00 -105.20 % | 0.00 135.34 % | 0.00 100.00 % | -5.31 -514.31 % | 1.28 170.59 % | 0.47 -79.96 % | 2.36 1 421.36 % | 0.16 -79.05 % | 0.74 -56.49 % | 1.70 |
EBITDA | 27.012 M 4.02 % | 25.969 M 651.10 % | 3.457 M -74.78 % | 13.708 M 151.62 % | -26.557 M 70.01 % | -88.541 M -464.99 % | 24.258 M 150.73 % | 9.675 M -70.76 % | 33.093 M 851.50 % | 3.478 M -74.84 % | 13.823 M -47.08 % | 26.123 M |
Net income ratio | 1.81 107.14 % | -25.37 -1 543.34 % | 1.76 0.03 % | 1.76 6.93 % | 1.64 130.97 % | -5.31 -514.31 % | 1.28 170.59 % | 0.47 -79.96 % | 2.36 1 421.36 % | 0.16 -79.05 % | 0.74 -56.49 % | 1.70 |
Ratio EBITDA | 2.05 106.89 % | -29.70 -11 588.02 % | 0.26 -75.34 % | 1.05 152.81 % | -1.99 62.22 % | -5.25 -501.40 % | 1.31 151.63 % | 0.52 -78.28 % | 2.39 1 018.63 % | 0.21 -74.92 % | 0.85 -52.67 % | 1.80 |
Gross profit ratio | 0.86 -70.56 % | 2.93 234.60 % | 0.88 0.49 % | 0.87 0.43 % | 0.87 -0.38 % | 0.87 -1.21 % | 0.88 -0.16 % | 0.88 1.52 % | 0.87 -2.79 % | 0.90 0.79 % | 0.89 -0.04 % | 0.89 |
Weighted average shs out dil | 26.536 M 11.24 % | 23.855 M 1.47 % | 23.510 M 2.31 % | 22.979 M 4.52 % | 21.985 M 0.84 % | 21.802 M 0.79 % | 21.631 M 4.34 % | 20.731 M 9.27 % | 18.971 M 1.17 % | 18.753 M 5.97 % | 17.696 M 1.57 % | 17.423 M |
Weighted average shs out | 26.536 M 11.24 % | 23.855 M 1.47 % | 23.510 M 2.31 % | 22.979 M 4.52 % | 21.985 M 0.84 % | 21.802 M 0.79 % | 21.631 M 4.34 % | 20.731 M 9.27 % | 18.971 M 1.17 % | 18.753 M 5.97 % | 17.696 M 1.57 % | 17.423 M |
EPS diluted | 0.90 -3.23 % | 0.93 100.00 % | -4 033 014.00 -22.31 % | -3 297 405.00 -47.01 % | -2 242 922.00 -54 705 314.63 % | -4.10 -472.73 % | 1.10 161.90 % | 0.42 -75.58 % | 1.72 1 223.08 % | 0.13 -80.88 % | 0.68 -52.11 % | 1.42 |
Earnings per share | 0.90 -3.23 % | 0.93 -100.00 % | 23 509 549.00 2.31 % | 22 979 362.00 4.52 % | 21 984 734.00 536 213 124.39 % | -4.10 -472.73 % | 1.10 161.90 % | 0.42 -75.58 % | 1.72 1 223.08 % | 0.13 -80.88 % | 0.68 -52.11 % | 1.42 |
Gross profit | 11.392 M 544.13 % | -2.565 M -121.88 % | 11.724 M 2.78 % | 11.407 M -1.83 % | 11.620 M -20.92 % | 14.695 M -10.17 % | 16.358 M -0.52 % | 16.443 M 36.64 % | 12.034 M -17.32 % | 14.554 M 1.10 % | 14.396 M 11.75 % | 12.883 M |
Income tax expense | 0.000 -100.00 % | 0.955 3 995.92 % | -0.025 -105.41 % | 0.453 134.58 % | -1.310 100.00 % | -71.391 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Cost of revenue | 1.802 M 6.60 % | 1.691 M 2.47 % | 1.650 M -1.15 % | 1.669 M -5.01 % | 1.757 M -18.55 % | 2.157 M -0.83 % | 2.175 M 0.86 % | 2.156 M 20.85 % | 1.784 M 5.52 % | 1.691 M -6.01 % | 1.799 M 12.14 % | 1.604 M |
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 | 0.000 100.00 % | -25.371 -58 850.77 % | -0.043 -105.41 % | 0.796 136.98 % | -2.153 100.00 % | -103.236 M -1 406.68 % | 7.901 M 216.74 % | -6.768 M -132.14 % | 21.059 M 290.12 % | -11.077 M -1 833.40 % | -572.904 K -104.33 % | 13.241 M |
Operating expenses | -15.620 M -61 564 918.09 % | -25.371 -100.00 % | 8.267 M 459.32 % | -2.301 M -106.03 % | 38.177 M -63.02 % | 103.236 M 1 206.68 % | 7.901 M 216.74 % | -6.768 M -132.14 % | 21.059 M 290.12 % | -11.077 M -1 833.40 % | -572.904 K 95.67 % | -13.241 M |
Cost and expenses | -13.818 M -151.48 % | 26.843 M 676.39 % | 3.457 M -74.78 % | 13.708 M 151.62 % | -26.557 M -125.20 % | 105.393 M 1 940.75 % | -5.726 M -164.16 % | 8.924 M 146.30 % | -19.274 M -240.17 % | 13.751 M 227.88 % | 4.194 M 141.30 % | -10.155 M |
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 | -15.620 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Interest income | 0.000 -100.00 % | 25.969 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Interest expense | 0.000 | 0.000 -100.00 % | 3.888 M 16.64 % | 3.334 M 49.70 % | 2.227 M 158.01 % | 863.058 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 0.000 -100.00 % | 22.185 M 3 954.27 % | -575.604 K -105.53 % | 10.410 M 136.15 % | -28.800 M -40 441.22 % | 71.391 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating income | 27.012 M 4.02 % | 25.969 M 4 611.54 % | -575.604 K -105.53 % | 10.410 M 136.15 % | -28.800 M 67.47 % | -88.541 M -464.99 % | 24.258 M 150.73 % | 9.675 M -70.76 % | 33.093 M 851.50 % | 3.478 M -74.84 % | 13.823 M -47.08 % | 26.123 M |
Operating income ratio | 2.05 106.89 % | -29.70 -68 903.71 % | -0.04 -105.41 % | 0.80 136.98 % | -2.15 59.02 % | -5.25 -501.40 % | 1.31 151.63 % | 0.52 -78.28 % | 2.39 1 018.63 % | 0.21 -74.92 % | 0.85 -52.67 % | 1.80 |
Total other income expenses net | -3.102 M 18.00 % | -3.783 M 6.19 % | -4.033 M -22.31 % | -3.297 M -47.01 % | -2.243 M -156.94 % | -872.939 K -66.45 % | -524.449 K 39.87 % | -872.217 K -88.92 % | -461.680 K 51.72 % | -956.354 K 47.51 % | -1.822 M -5 765.87 % | 32.154 K |
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 |
2025-05-31 | 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 | 2017-11-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 145.878 M 31.55 % | 110.893 M 45 260.98 % | -245.550 K -100.17 % | 140.459 M 10.65 % | 126.937 M 0.00 % | 126.937 M -24.30 % | 167.692 M -5.59 % | 177.615 M -8.98 % | 195.137 M 63.04 % | 119.683 M 28.97 % | 92.797 M -40.26 % | 155.338 M 54.24 % | 100.710 M 22.39 % | 82.283 M -13.31 % | 94.919 M -10.66 % | 106.240 M |
Total investments | 0.000 -100.00 % | 3.400 K -100.00 % | 503.575 M 1.18 % | 497.679 M 1.67 % | 489.493 M 0.00 % | 489.493 M -12.77 % | 561.125 M -17.85 % | 683.041 M 0.45 % | 679.983 M 18.74 % | 572.652 M 14.45 % | 500.351 M -9.02 % | 549.936 M 11.43 % | 493.533 M 6.85 % | 461.899 M -4.13 % | 481.783 M -4.52 % | 504.608 M |
Total debt | 146.176 M 31.03 % | 111.562 M -6.43 % | 119.225 M -15.22 % | 140.628 M 10.60 % | 127.151 M 0.00 % | 127.151 M -24.30 % | 167.957 M -5.44 % | 177.622 M -9.27 % | 195.774 M 62.25 % | 120.659 M 29.89 % | 92.894 M -40.24 % | 155.440 M 54.26 % | 100.762 M 22.26 % | 82.417 M -13.43 % | 95.200 M -10.51 % | 106.380 M |
Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 64.398 M -8.94 % | 70.725 M | 0.000 | 0.000 -100.00 % | 330.815 M | 0.000 | 0.000 | 0.000 |
Retained earnings | -67.743 M -8.57 % | -62.395 M 6.71 % | -66.885 M 23.13 % | -87.009 M -26.20 % | -68.946 M 0.00 % | -68.946 M -128.90 % | -30.120 M -141.76 % | 72.124 M 12.00 % | 64.398 M -8.94 % | 70.725 M 34.49 % | 52.588 M -17.49 % | 63.736 M -1.79 % | 64.901 M 22.05 % | 53.174 M 867.54 % | 5.496 M 217.53 % | 1.731 M |
Common stock | 269.735 K 1.65 % | 265.356 K 6.99 % | 248.015 K 5.50 % | 235.095 K 2.31 % | 229.794 K 0.00 % | 229.794 K 5.10 % | 218.642 K 1.08 % | 216.309 K 4.34 % | 207.308 K 6.13 % | 195.340 K 4.17 % | 187.526 K 5.97 % | 176.964 K 1.57 % | 174.230 K 0.04 % | 174.163 K 0.00 % | 174.163 K 0.00 % | 174.163 K |
Total equity | 400.309 M -3.78 % | 416.033 M 8.69 % | 382.779 M 6.90 % | 358.076 M -2.69 % | 367.970 M 0.00 % | 367.970 M -8.27 % | 401.122 M -20.09 % | 501.983 M 6.20 % | 472.691 M 4.93 % | 450.500 M 8.77 % | 414.168 M 3.31 % | 400.890 M 1.31 % | 395.716 M 3.04 % | 384.033 M -2.83 % | 395.221 M -2.71 % | 406.247 M |
Other non current liabilities | 779.677 K -5.67 % | 826.515 K 1 342.36 % | -66.528 K -5.09 % | -63.305 K | 0.000 | 0.000 100.00 % | -180.973 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Long term debt | 146.176 M 235 447.08 % | 62.058 K -6.72 % | 66.528 K 5.09 % | 63.305 K | 0.000 | 0.000 -100.00 % | 180.973 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 146.955 M 30.76 % | 112.388 M 168 834.01 % | 66.528 K -98.92 % | 6.171 M -95.15 % | 127.151 M 0.00 % | 127.151 M 23 076.23 % | 548.625 K -91.98 % | 6.839 M -96.51 % | 195.774 M 62.25 % | 120.659 M 29.89 % | 92.894 M -40.24 % | 155.440 M 54.26 % | 100.762 M 22.26 % | 82.417 M -13.43 % | 95.200 M -10.51 % | 106.380 M |
Other current liabilities | 0.000 100.00 % | -118.156 M 0.84 % | -119.158 M -2 115.13 % | -5.379 M -4 286.42 % | -122.635 K -100.09 % | 131.820 M 24 127.42 % | -548.625 K -100.41 % | 132.234 M 352.82 % | -52.303 M -476.65 % | -9.070 M -1 453.65 % | -583.794 K 57.92 % | -1.387 M 71.71 % | -4.905 M -2 079.82 % | -225.000 K | 0.000 100.00 % | -243.000 K |
Deferred revenue | 0.000 | 0.000 -100.00 % | 111.311 M | 0.000 100.00 % | -126.930 M 5.73 % | -134.640 M 19.49 % | -167.227 M -26.46 % | -132.234 M -188.25 % | -45.875 M -184.99 % | -16.097 M 80.30 % | -81.707 M 25.44 % | -109.591 M -113.83 % | -51.252 M | 0.000 | 0.000 | 0.000 |
Short term debt | 0.000 -100.00 % | 111.500 M | 0.000 | 0.000 -100.00 % | 127.052 M | 0.000 -100.00 % | 167.776 M | 0.000 -100.00 % | 98.178 M 290.10 % | 25.167 M -69.42 % | 82.291 M -25.76 % | 110.848 M 97.39 % | 56.157 M | 0.000 | 0.000 | 0.000 |
Total current liabilities | 5.800 M | 0.000 | 0.000 -100.00 % | 145.944 M 118 906.47 % | 122.635 K 0.00 % | 122.635 K -77.65 % | 548.625 K -91.98 % | 6.839 M -86.93 % | 52.303 M 476.65 % | 9.070 M 1 453.65 % | 583.794 K -53.57 % | 1.257 M -74.37 % | 4.905 M 59.97 % | 3.066 M 921.97 % | 300.000 K -59.12 % | 733.894 K |
Total liabilities | 152.756 M 28.32 % | 119.045 M -6.77 % | 127.689 M -12.98 % | 146.735 M 14.80 % | 127.818 M 0.00 % | 127.818 M -24.61 % | 169.533 M -9.83 % | 188.023 M -33.75 % | 283.828 M 117.86 % | 130.280 M 38.66 % | 93.954 M -40.28 % | 157.320 M 48.18 % | 106.170 M 23.15 % | 86.209 M -10.12 % | 95.911 M -11.03 % | 107.807 M |
Other non current assets | 545.955 M 16 057 588.94 % | -3.400 K 100.00 % | -503.575 M -1.18 % | -497.679 M -1.67 % | -489.493 M 0.00 % | -489.493 M 12.77 % | -561.125 M 17.85 % | -683.041 M -0.45 % | -679.983 M -18.74 % | -572.652 M -14.45 % | -500.351 M 9.02 % | -549.936 M -11.43 % | -493.533 M -6.85 % | -461.899 M 4.13 % | -481.783 M 4.52 % | -504.608 M |
Long term investments | 0.000 -100.00 % | 3.400 K -100.00 % | 503.575 M 1.18 % | 497.679 M 1.67 % | 489.493 M 0.00 % | 489.493 M -12.77 % | 561.125 M -17.85 % | 683.041 M 0.45 % | 679.983 M 18.74 % | 572.652 M 14.45 % | 500.351 M -9.02 % | 549.936 M 11.43 % | 493.533 M 6.85 % | 461.899 M -4.13 % | 481.783 M -4.52 % | 504.608 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 | 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 | 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 | 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 | 0.000 | 0.000 |
Total non current assets | 545.955 M | 0.000 | 0.000 | 0.000 -100.00 % | 489.493 M 0.00 % | 489.493 M -12.77 % | 561.125 M -17.85 % | 683.041 M 0.45 % | 679.983 M 18.74 % | 572.652 M 14.45 % | 500.351 M -9.02 % | 549.936 M 11.43 % | 493.533 M 6.85 % | 461.899 M -4.13 % | 481.783 M -4.52 % | 504.608 M |
Other current assets | 5.945 K 100.06 % | -10.434 M -51.61 % | -6.882 M 3.32 % | -7.118 M -13.19 % | -6.289 M 41.72 % | -10.792 M -10.12 % | -9.800 M -40.82 % | -6.959 M 90.91 % | -76.525 M -852.60 % | -8.033 M -3.39 % | -7.770 M 6.02 % | -8.267 M -1 473 765.95 % | 561.000 -91.89 % | 6.919 K 1 217.90 % | 525.000 -91.73 % | 6.352 K |
Short term investments | 0.000 | 0.000 -100.00 % | 39.259 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 | 0.000 |
cash and cash equivalents | 298.014 K -55.46 % | 669.128 K 172.50 % | 245.550 K 45.69 % | 168.541 K -21.07 % | 213.535 K 0.00 % | 213.535 K -19.30 % | 264.600 K 3 561.27 % | 7.227 K -98.87 % | 637.205 K -34.72 % | 976.049 K 900.51 % | 97.555 K -4.00 % | 101.617 K 94.83 % | 52.158 K -60.88 % | 133.335 K -52.59 % | 281.220 K 101.56 % | 139.524 K |
Cash and short term investments | 298.014 K -55.46 % | 669.128 K 134.94 % | 284.809 K 68.98 % | 168.541 K -21.07 % | 213.535 K 0.00 % | 213.535 K -19.30 % | 264.600 K 3 561.27 % | 7.227 K -98.87 % | 637.205 K -34.72 % | 976.049 K 900.51 % | 97.555 K -4.00 % | 101.617 K 94.83 % | 52.158 K -60.88 % | 133.335 K -52.59 % | 281.220 K 101.56 % | 139.524 K |
Total current assets | 7.110 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.184 M 0.00 % | 6.184 M -35.07 % | 9.524 M 37.08 % | 6.948 M -90.87 % | 76.090 M 847.17 % | 8.033 M 3.39 % | 7.770 M -6.02 % | 8.267 M -1.02 % | 8.352 M 0.20 % | 8.336 M -9.00 % | 9.160 M 6.57 % | 8.595 M |
Inventory | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.289 M -41.72 % | 10.792 M 10.12 % | 9.800 M 40.97 % | 6.952 M -90.92 % | 76.525 M | 0.000 | 0.000 -100.00 % | 8.267 M | 0.000 | 0.000 | 0.000 | 0.000 |
Net receivables | 6.806 M -30.30 % | 9.765 M 48.09 % | 6.594 M -5.12 % | 6.950 M 16.40 % | 5.971 M 0.00 % | 5.971 M -35.52 % | 9.260 M 33.27 % | 6.948 M -90.79 % | 75.452 M 969.14 % | 7.057 M -8.01 % | 7.672 M -6.04 % | 8.166 M -1.62 % | 8.300 M 1.19 % | 8.202 M -7.62 % | 8.879 M 5.01 % | 8.455 M |
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 | 0.000 | 0.000 |
Other assets | 0.000 -100.00 % | 535.078 M 4.82 % | 510.468 M 1.12 % | 504.811 M 457 206.12 % | 110.388 K 0.00 % | 110.388 K 1 853.77 % | 5.650 K -67.19 % | 17.218 K -96.13 % | 445.243 K 371.49 % | 94.433 K 8 717.27 % | 1.071 K -85.04 % | 7.159 K 1 176.11 % | 561.000 -91.89 % | 6.919 K -96.35 % | 189.304 K -77.75 % | 850.648 K |
Account payables | 5.800 M -12.86 % | 6.656 M -15.18 % | 7.847 M 45.88 % | 5.379 M 4 286.42 % | 122.635 K -95.83 % | 2.942 M 436.26 % | 548.625 K -91.98 % | 6.839 M -86.93 % | 52.303 M 476.65 % | 9.070 M 1 453.65 % | 583.794 K -53.57 % | 1.257 M -74.37 % | 4.905 M 59.97 % | 3.066 M 921.97 % | 300.000 K -59.12 % | 733.894 K |
Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 130.000 K | 0.000 -100.00 % | 225.000 K | 0.000 -100.00 % | 243.000 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 | 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 | 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 | 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 | 0.000 | 0.000 |
Other total stockholders equity | 467.782 M -2.17 % | 478.162 M 6.40 % | 449.416 M 1.03 % | 444.850 M 1.87 % | 436.686 M -0.80 % | 440.188 M 2.13 % | 431.024 M 0.32 % | 429.643 M 5.28 % | 408.085 M 7.51 % | 379.580 M 5.03 % | 361.392 M 7.25 % | 336.977 M 1.92 % | 330.641 M -0.01 % | 330.685 M -15.11 % | 389.551 M 17.73 % | 330.881 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 | 0.000 | 0.000 |
Other liabilities | 0.000 -100.00 % | 119.045 M -6.77 % | 127.689 M 2 473.71 % | -5.379 M -1 087.40 % | 544.795 K 0.00 % | 544.795 K -99.68 % | 168.435 M -3.39 % | 174.346 M 387.68 % | 35.750 M 6 391.50 % | 550.724 K 15.77 % | 475.706 K -23.63 % | 622.916 K 23.76 % | 503.308 K -30.67 % | 725.964 K 76.80 % | 410.606 K -40.80 % | 693.624 K |
Total assets | 553.064 M 3.36 % | 535.078 M 4.82 % | 510.468 M 1.12 % | 504.811 M 1.82 % | 495.788 M 0.00 % | 495.788 M -13.12 % | 570.655 M -17.30 % | 690.006 M -8.79 % | 756.518 M 30.26 % | 580.779 M 14.30 % | 508.122 M -8.97 % | 558.210 M 11.22 % | 501.885 M 6.73 % | 470.241 M -4.25 % | 491.132 M -4.46 % | 514.054 M |
2025-05-31 | 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 | 2017-11-30 |
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 | -2.863 M -207.28 % | 2.669 M -40.88 % | 4.514 M 319.15 % | 1.077 M 31.47 % | 819.142 K 110.76 % | -7.616 M -133.49 % | 22.744 M 187.64 % | -25.952 M -379.99 % | 9.269 M 1 851.76 % | 474.897 K 114.82 % | -3.204 M -299.81 % | 1.603 M |
Accounts receivables | -1.889 M -658.93 % | 337.993 K 140.85 % | -827.373 K -118.78 % | 4.405 M 325.00 % | -1.958 M -32.88 % | -1.473 M -102.16 % | 68.256 M 198.32 % | -69.422 M -7 794.85 % | 902.190 K -29.80 % | 1.285 M 249.44 % | 367.790 K 476.37 % | -97.720 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 | -1.174 M -147.12 % | 2.491 M -52.28 % | 5.219 M 289.09 % | -2.760 M -221.34 % | 2.275 M 136.15 % | -6.292 M 86.16 % | -45.480 M -204.98 % | 43.324 M 409.88 % | 8.497 M 1 433.63 % | -637.127 K 82.27 % | -3.593 M -295.63 % | 1.837 M |
Other working capital | 199.853 K 224.95 % | -159.951 K -230.69 % | 122.389 K 121.55 % | -567.832 K -213.05 % | 502.263 K 235.21 % | 149.836 K 561.45 % | -32.471 K -122.30 % | 145.587 K 211.79 % | -130.238 K 24.80 % | -173.193 K -918.07 % | 21.171 K 115.64 % | -135.362 K |
Other non cash items | -13.431 M -13.01 % | -11.884 M -330.23 % | 5.162 M 289.46 % | -2.724 M -106.84 % | 39.838 M -63.88 % | 110.299 M 432.58 % | -33.164 M -214.69 % | 28.918 M 193.77 % | -30.838 M -479.01 % | 8.136 M 232.67 % | 2.446 M 117.67 % | -13.841 M |
Net cash provided by operating activities | 7.616 M -41.28 % | 12.970 M -3.87 % | 13.492 M 29.63 % | 10.408 M -14.51 % | 12.174 M 121.21 % | 5.503 M -84.75 % | 36.090 M 351.85 % | -14.330 M -170.04 % | 20.461 M 73.67 % | 11.781 M 46.93 % | 8.018 M -35.52 % | 12.436 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 | 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 | -36.987 M 43.72 % | -65.726 M -109.52 % | -31.370 M -126.78 % | -13.833 M 63.54 % | -37.943 M 55.88 % | -85.994 M 42.52 % | -149.612 M 29.02 % | -210.771 M -59.40 % | -132.230 M -241.53 % | -38.717 M 60.25 % | -97.395 M -306.45 % | -23.963 M |
Sales maturities of investments | 24.911 M -64.54 % | 70.251 M 346.72 % | 15.726 M -24.95 % | 20.953 M -70.47 % | 70.949 M -25.77 % | 95.582 M -27.67 % | 132.141 M 21.16 % | 109.063 M 35.75 % | 80.342 M -4.43 % | 84.064 M 111.79 % | 39.692 M 863.20 % | 4.121 M |
Other investing activites | 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 |
Net cash used for investing activites | -12.076 M -366.88 % | 4.525 M 128.92 % | -15.644 M -319.71 % | 7.120 M -78.43 % | 33.006 M 244.24 % | 9.588 M 154.88 % | -17.472 M 82.82 % | -101.708 M -96.01 % | -51.888 M -214.43 % | 45.347 M 178.59 % | -57.704 M -190.82 % | -19.842 M |
Debt repayment | -7.658 M 64.22 % | -21.406 M -258.42 % | 13.512 M 354.45 % | -5.310 M 83.41 % | -32.013 M -181.91 % | -11.356 M 30.78 % | -16.406 M -121.87 % | 75.011 M 170.54 % | 27.726 M 144.32 % | -62.558 M -214.38 % | 54.691 M | 0.000 |
Common stock issued | 27.764 M 40.07 % | 19.821 M 165.05 % | 7.478 M -18.61 % | 9.188 M 0.78 % | 9.117 M 196.84 % | 3.071 M -85.12 % | 20.642 M -28.00 % | 28.670 M 63.87 % | 17.495 M -25.03 % | 23.336 M 294.97 % | 5.908 M | 0.000 |
Common stock repurchased | 0.000 | 0.000 | 0.000 100.00 % | -3.156 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Dividends paid | -18.216 M -5.46 % | -17.272 M -2.18 % | -16.904 M -2.68 % | -16.462 M -3.17 % | -15.956 M -2.25 % | -15.604 M -6.05 % | -14.714 M -4.40 % | -14.094 M -0.82 % | -13.980 M -4.52 % | -13.376 M -3.44 % | -12.931 M 0.46 % | -12.991 M |
Other financing activites | 0.000 | 0.000 | 0.000 100.00 % | -3.400 M -11 603.20 % | 29.557 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.393 M |
Net cash used provided by financing activities | 1.890 M 110.02 % | -18.858 M -561.48 % | 4.086 M 125.56 % | -15.984 M 58.83 % | -38.823 M -62.51 % | -23.889 M -127.99 % | -10.478 M -111.70 % | 89.586 M 186.76 % | 31.241 M 159.40 % | -52.598 M -210.34 % | 47.668 M 782.45 % | 5.402 M |
Effect of forex changes on cash | 2.955 M | 0.000 100.00 % | -2.083 M -42.80 % | -1.459 M 78.09 % | -6.661 M -171.41 % | 9.328 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | 384.319 K 230.55 % | 116.268 K 177.71 % | -149.616 K -275.70 % | 85.153 K 128.01 % | -304.061 K -157.39 % | 529.838 K 149.72 % | -1.066 M -1 201.28 % | 96.758 K -88.99 % | 878.494 K 21 727.13 % | -4.062 K 99.80 % | -2.017 M -0.67 % | -2.004 M |
Cash at beginning of period | 284.809 K 68.98 % | 168.541 K -47.03 % | 318.157 K 36.55 % | 233.004 K -56.62 % | 537.065 K 7 331.37 % | 7.227 K -99.33 % | 1.073 M 9.91 % | 976.049 K 900.51 % | 97.555 K -4.00 % | 101.617 K -95.20 % | 2.119 M | 0.000 |
Cash at end of period | 669.128 K 134.94 % | 284.809 K 68.98 % | 168.541 K -47.03 % | 318.157 K 36.55 % | 233.004 K -56.62 % | 537.065 K 7 331.37 % | 7.227 K -99.33 % | 1.073 M 9.91 % | 976.049 K 900.51 % | 97.555 K -4.00 % | 101.617 K 105.07 % | -2.004 M |
Operating cash flow | 7.616 M -41.28 % | 12.970 M -3.87 % | 13.492 M 29.63 % | 10.408 M -14.51 % | 12.174 M 121.21 % | 5.503 M -84.75 % | 36.090 M 351.85 % | -14.330 M -170.04 % | 20.461 M 73.67 % | 11.781 M 46.93 % | 8.018 M -35.52 % | 12.436 M |
Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | 7.616 M -41.28 % | 12.970 M -3.87 % | 13.492 M 29.63 % | 10.408 M -14.51 % | 12.174 M 121.21 % | 5.503 M -84.75 % | 36.090 M 351.85 % | -14.330 M -170.04 % | 20.461 M 73.67 % | 11.781 M 46.93 % | 8.018 M -35.52 % | 12.436 M |
2024 | 2024 | 2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 | 2019 |