USGO

U.S. GoldMining Inc. USGO

Finances

2024 2023 2022 2021 2020
Revenue 0.000 0.000 0.000 0.000 0.000
Net income -8.487 M 9.29 % -9.357 M -438.15 % -1.739 M -149.34 % -697.311 K -17.19 % -595.010 K
Income before tax -8.482 M 9.30 % -9.352 M -437.87 % -1.739 M -149.34 % -697.311 K -17.19 % -595.010 K
Income before tax ratio 0.00 0.00 0.00 0.00 0.00
EBITDA -8.338 M 10.34 % -9.300 M -440.86 % -1.719 M -152.97 % -679.695 K -39.74 % -486.413 K
Net income ratio 0.00 0.00 0.00 0.00 0.00
Ratio EBITDA 0.00 0.00 0.00 0.00 0.00
Gross profit ratio 0.00 0.00 0.00 0.00 0.00
Weighted average shs out dil 12.408 M 0.07 % 12.399 M 2.17 % 12.135 M 0.00 % 12.135 M 0.00 % 12.135 M
Weighted average shs out 12.408 M 0.07 % 12.399 M 2.17 % 12.135 M 0.00 % 12.135 M 0.00 % 12.135 M
EPS diluted -0.68 9.33 % -0.75 -435.71 % -0.14 -143.48 % -0.06 -17.35 % -0.05
Earnings per share -0.68 9.33 % -0.75 -435.71 % -0.14 -143.48 % -0.06 -17.35 % -0.05
Gross profit -143.798 K -176.48 % -52.010 K -170.11 % -19.255 K -9.30 % -17.616 K 83.78 % -108.597 K
Income tax expense 4.967 K 0.61 % 4.937 K 50.98 % 3.270 K 0.000 0.000
Cost of revenue 143.798 K 176.48 % 52.010 K 170.11 % 19.255 K 9.30 % 17.616 K -83.78 % 108.597 K
General and administrative expenses 2.947 M -36.90 % 4.670 M 226.80 % 1.429 M 549.85 % 219.911 K 48.96 % 147.627 K
Selling and marketing expenses 0.000 -100.00 % 5.055 M 0.000 0.000 0.000
Other expenses 5.803 M 0.000 0.000 0.000 0.000
Operating expenses 8.749 M -10.03 % 9.725 M 460.38 % 1.735 M 148.87 % 697.311 K 17.19 % 595.010 K
Cost and expenses 8.893 M -9.04 % 9.777 M 463.38 % 1.735 M 148.87 % 697.311 K 17.19 % 595.010 K
Research and development expenses 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 2.947 M -69.70 % 9.725 M 580.49 % 1.429 M 549.85 % 219.911 K 48.96 % 147.627 K
Interest income 401.591 K -5.93 % 426.919 K 0.000 0.000 0.000
Interest expense 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 143.798 K 176.48 % 52.010 K 170.11 % 19.255 K 9.30 % 17.616 K -83.78 % 108.597 K
Operating income -8.893 M 9.04 % -9.777 M -463.38 % -1.735 M -148.87 % -697.311 K -17.19 % -595.010 K
Operating income ratio 0.00 0.00 0.00 0.00 0.00
Total other income expenses net 410.956 K -3.33 % 425.120 K 13 100.61 % -3.270 K 0.000 0.000
2024 2023 2022 2021 2020
2024 2023 2022 2021 2020
Net debt -3.771 M 66.52 % -11.266 M -1 907.55 % 623.275 K 27.50 % 488.851 K -0.24 % 490.036 K
Total investments 38.906 M 0.000 0.000 0.000 0.000
Total debt 109.394 K -19.18 % 135.355 K -80.03 % 677.783 K 37.07 % 494.481 K 0.00 % 494.481 K
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000
Retained earnings -23.198 M -60.23 % -14.478 M -182.70 % -5.121 M -51.40 % -3.383 M -25.97 % -2.685 M
Common stock 12.457 K 0.47 % 12.399 K 22.34 % 10.135 K 6.68 % 9.500 K 0.00 % 9.500 K
Total equity 4.445 M -63.60 % 12.213 M 1 051.69 % -1.283 M -385.48 % -264.332 K -530.85 % 61.351 K
Other non current liabilities 199.525 K 10.92 % 179.880 K -20.36 % 225.871 K 9.32 % 206.616 K 9.32 % 189.000 K
Long term debt 84.250 K -28.65 % 118.087 K 0.000 0.000 0.000
Total non current liabilities 283.775 K -4.76 % 297.967 K 31.92 % 225.871 K 9.32 % 206.616 K 9.32 % 189.000 K
Other current liabilities 28.983 K -74.13 % 112.048 K 316.19 % 26.922 K 797.40 % 3.000 K 0.000
Deferred revenue 0.000 0.000 0.000 0.000 0.000
Short term debt 25.144 K 45.61 % 17.268 K -97.45 % 677.783 K 37.07 % 494.481 K 0.00 % 494.481 K
Total current liabilities 420.241 K -18.09 % 513.075 K -60.13 % 1.287 M 158.69 % 497.506 K 0.61 % 494.481 K
Total liabilities 704.016 K -13.20 % 811.042 K -46.39 % 1.513 M 114.86 % 704.122 K 3.02 % 683.481 K
Other non current assets 31.392 K 0.000 -100.00 % 94.931 K 0.000 0.000
Long term investments 0.000 0.000 0.000 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 0.000 0.000 0.000 0.000 0.000
Property plant equipment net 999.531 K -1.74 % 1.017 M 0.000 -100.00 % 417.123 K -43.12 % 733.337 K
Total non current assets 1.031 M 1.34 % 1.017 M 971.57 % 94.931 K -77.24 % 417.123 K -43.12 % 733.337 K
Other current assets 195.204 K -57.82 % 462.803 K 3 700.01 % 12.179 K -28.51 % 17.037 K 141.66 % 7.050 K
Short term investments 86.261 K 0.000 0.000 0.000 0.000
cash and cash equivalents 3.881 M -65.96 % 11.401 M 20 816.82 % 54.508 K 868.17 % 5.630 K 26.66 % 4.445 K
Cash and short term investments 3.881 M -65.96 % 11.401 M 20 816.82 % 54.508 K 868.17 % 5.630 K 26.66 % 4.445 K
Total current assets 4.118 M -65.70 % 12.007 M 5 128.88 % 229.619 K 913.01 % 22.667 K 97.19 % 11.495 K
Inventory 34.858 K 27.92 % 27.249 K -71.30 % 94.932 K 0.000 0.000
Net receivables 7.419 K -93.56 % 115.113 K 69.28 % 68.000 K 0.000 0.000
Tax assets 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 100.00 % -94.931 K 0.000 0.000
Account payables 185.251 K -6.43 % 197.978 K -57.53 % 466.127 K 1 864 408.00 % 25.000 0.000
Tax payables 180.863 K -2.65 % 185.781 K 59.90 % 116.187 K 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 84.250 K -37.76 % 135.355 K 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 27.631 M 3.57 % 26.678 M 596.93 % 3.828 M 23.13 % 3.109 M 13.58 % 2.737 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 5.149 M -60.46 % 13.024 M 5 571.90 % 229.619 K -47.79 % 439.790 K -40.95 % 744.832 K
2024 2023 2022 2021 2020
2024 2023 2022 2021 2020
Deferred income tax 0.000 0.000 0.000 0.000 0.000
Stock based compensation 331.896 K -21.69 % 423.831 K 549.02 % 65.303 K 29.21 % 50.540 K -15.24 % 59.625 K
Change in working capital 232.882 K 141.55 % -560.430 K -268.83 % 331.950 K 4 868.03 % -6.962 K -528.91 % -1.107 K
Accounts receivables 145.297 K 408.40 % -47.113 K 30.72 % -68.000 K 0.000 -100.00 % 60.000
Inventory -7.609 K 72.08 % -27.249 K 0.000 0.000 0.000
Accounts payables 66.641 K 124.85 % -268.149 K -157.53 % 466.102 K 1 864 308.00 % 25.000 0.000
Other working capital 28.553 K 113.10 % -217.919 K -62.44 % -134.152 K -1 820.02 % -6.987 K -498.71 % -1.167 K
Other non cash items 44.081 K 31.97 % 33.402 K 73.47 % 19.255 K 9.30 % 17.616 K -83.78 % 108.597 K
Net cash provided by operating activities -7.753 M 17.78 % -9.429 M -613.14 % -1.322 M -107.85 % -636.117 K -48.66 % -427.895 K
Investments in property plant and equipment -171.836 K 82.46 % -979.523 K 0.000 0.000 0.000
Acquisitions net 0.000 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 -100.00 % 316.214 K 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites -171.836 K 82.46 % -979.523 K 0.000 -100.00 % 316.214 K 0.000
Debt repayment 10.202 K 0.000 -100.00 % 183.302 K 0.000 0.000
Common stock issued 585.722 K -96.93 % 19.056 M 21 732.44 % 87.284 K -72.82 % 321.088 K -25.02 % 428.217 K
Common stock repurchased 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000
Other financing activites 3.900 K -99.86 % 2.786 M 134.55 % 1.188 M 0.000 0.000
Net cash used provided by financing activities 599.824 K -97.25 % 21.842 M 1 493.12 % 1.371 M 326.99 % 321.088 K -25.02 % 428.217 K
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000
Net change in cash -7.325 M -164.06 % 11.434 M 23 292.32 % 48.878 K 4 024.73 % 1.185 K 268.01 % 322.000
Cash at beginning of period 11.292 M 20 615.58 % 54.508 K 868.17 % 5.630 K 26.66 % 4.445 K 7.81 % 4.123 K
Cash at end of period 3.967 M -65.47 % 11.488 M 20 976.19 % 54.508 K 868.17 % 5.630 K 26.66 % 4.445 K
Operating cash flow -7.753 M 17.78 % -9.429 M -613.14 % -1.322 M -107.85 % -636.117 K -48.66 % -427.895 K
Capital expenditure -171.836 K 82.46 % -979.523 K 0.000 0.000 0.000
Free CashFlow -7.924 M 23.86 % -10.408 M -687.23 % -1.322 M -107.85 % -636.117 K -48.66 % -427.895 K
2024 2023 2022 2021 2020
2025-08-31 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-11-30 2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31 2022-05-31 2022-02-28
Revenue 0.000 0.000 0.000 -100.00 % 189.304 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net income 0.000 100.00 % -905.020 K 29.95 % -1.292 M 23.63 % -1.692 M 61.07 % -4.346 M -192.21 % -1.487 M -54.52 % -962.449 K 74.23 % -3.734 M -53.33 % -2.436 M -5.80 % -2.302 M -160.14 % -884.914 K 2.30 % -905.712 K -87.10 % -484.071 K -84.37 % -262.547 K -204.13 % -86.327 K
Income before tax -107.000 K 88.18 % -904.959 K 29.76 % -1.288 M 23.81 % -1.691 M 61.08 % -4.345 M -192.70 % -1.484 M -54.22 % -962.449 K 74.19 % -3.729 M -53.13 % -2.436 M -5.81 % -2.302 M -160.11 % -884.914 K 2.30 % -905.712 K -87.10 % -484.071 K -84.37 % -262.547 K -204.13 % -86.327 K
Income before tax ratio 0.00 0.00 0.00 100.00 % -8.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.000 100.00 % -891.448 K 30.57 % -1.284 M 24.95 % -1.711 M 61.06 % -4.394 M -172.78 % -1.611 M -45.54 % -1.107 M 70.08 % -3.699 M -40.59 % -2.631 M -11.06 % -2.369 M -167.70 % -884.878 K 1.85 % -901.602 K -88.14 % -479.206 K -82.52 % -262.557 K -221.40 % -81.692 K
Net income ratio 0.00 0.00 0.00 100.00 % -8.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Ratio EBITDA 0.00 0.00 0.00 100.00 % -9.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gross profit ratio 0.00 0.00 0.00 100.00 % -0.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Weighted average shs out dil 199.261 M 1 492.91 % 12.509 M 0.41 % 12.458 M 0.01 % 12.457 M 0.47 % 12.399 M 0.00 % 12.399 M 0.00 % 12.399 M 0.04 % 12.393 M 0.00 % 12.393 M 12.92 % 10.975 M -9.56 % 12.135 M 0.00 % 12.135 M 0.00 % 12.135 M 0.00 % 12.135 M 0.00 % 12.135 M
Weighted average shs out 199.261 M 1 492.91 % 12.509 M 0.41 % 12.458 M 0.01 % 12.457 M 0.47 % 12.399 M 0.00 % 12.399 M 0.00 % 12.399 M 0.04 % 12.393 M 0.00 % 12.393 M 12.92 % 10.975 M -9.56 % 12.135 M 0.00 % 12.135 M 0.00 % 12.135 M 0.00 % 12.135 M 0.00 % 12.135 M
EPS diluted 0.00 100.00 % -0.07 27.60 % -0.10 28.57 % -0.14 60.00 % -0.35 -191.67 % -0.12 -54.64 % -0.08 74.13 % -0.30 -50.00 % -0.20 4.76 % -0.21 -188.07 % -0.07 2.28 % -0.07 -86.97 % -0.04 -84.72 % -0.02 -204.23 % -0.01
Earnings per share 0.00 100.00 % -0.07 27.60 % -0.10 28.57 % -0.14 60.00 % -0.35 -191.67 % -0.12 -54.64 % -0.08 74.13 % -0.30 -50.00 % -0.20 4.76 % -0.21 -188.07 % -0.07 2.28 % -0.07 -86.97 % -0.04 -84.72 % -0.02 -204.23 % -0.01
Gross profit 0.000 100.00 % -35.436 K -0.01 % -35.434 K 0.01 % -35.436 K 0.00 % -35.436 K -3.47 % -34.247 K -37.16 % -24.969 K 19.13 % -30.874 K -184.68 % -10.845 K -108.48 % -5.202 K -2.22 % -5.089 K 0.000 100.00 % -4.866 K 0.000 0.000
Income tax expense -107.000 K -175 509.84 % 61.000 -98.15 % 3.304 K 313.52 % 799.000 -35.93 % 1.247 K -57.31 % 2.921 K 0.000 100.00 % -158.778 K 0.000 0.000 100.00 % -5.053 K 0.000 0.000 0.000 100.00 % -19.000
Cost of revenue 0.000 -100.00 % 35.436 K 0.01 % 35.434 K -62.56 % 94.652 K 167.11 % 35.436 K 3.47 % 34.247 K 37.16 % 24.969 K -19.13 % 30.874 K 184.68 % 10.845 K 108.48 % 5.202 K 2.22 % 5.089 K 0.000 -100.00 % 4.866 K 0.000 0.000
General and administrative expenses 1.888 M 183.33 % 666.367 K -36.89 % 1.056 M -8.42 % 1.153 M 141.25 % 477.869 K -26.83 % 653.110 K -20.23 % 818.735 K 34.36 % 609.366 K -46.81 % 1.146 M -50.84 % 2.330 M 171.58 % 858.101 K 9.74 % 781.916 K 104.99 % 381.449 K 62.30 % 235.030 K 209.95 % 75.828 K
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.088 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 -100.00 % 225.081 K -1.36 % 228.192 K -59.11 % 558.030 K -85.75 % 3.916 M 0.000 -100.00 % 443.854 K -87.50 % 3.551 M 139.09 % 1.485 M 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 1.888 M 111.79 % 891.448 K -30.57 % 1.284 M -24.95 % 1.711 M -61.06 % 4.394 M 178.70 % 1.577 M 45.73 % 1.082 M -71.95 % 3.856 M 46.57 % 2.631 M 11.06 % 2.369 M 166.17 % 889.967 K -1.51 % 903.657 K 87.16 % 482.832 K 83.90 % 262.552 K 204.07 % 86.346 K
Cost and expenses 0.000 -100.00 % 926.884 K -29.73 % 1.319 M -24.47 % 1.746 M -60.57 % 4.429 M 174.98 % 1.611 M 45.54 % 1.107 M -71.53 % 3.887 M 47.75 % 2.631 M 11.06 % 2.369 M 166.17 % 889.967 K -1.51 % 903.657 K 87.16 % 482.832 K 83.90 % 262.552 K 204.07 % 86.346 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 0.000 0.000 0.000
Selling general and administrative expenses 1.888 M 183.33 % 666.367 K -36.89 % 1.056 M -8.42 % 1.153 M 141.25 % 477.869 K -69.69 % 1.577 M 92.55 % 818.735 K 34.36 % 609.366 K -46.81 % 1.146 M -50.84 % 2.330 M 171.58 % 858.101 K 9.74 % 781.916 K 104.99 % 381.449 K 62.30 % 235.030 K 209.95 % 75.828 K
Interest income 35.000 K 17.45 % 29.801 K -6.59 % 31.903 K -30.06 % 45.616 K -46.97 % 86.022 K -31.51 % 125.604 K -12.99 % 144.349 K -11.83 % 163.715 K -16.51 % 196.081 K 192.12 % 67.123 K 0.000 0.000 0.000 0.000 0.000
Interest expense 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
Depreciation and amortization 0.000 -100.00 % 35.436 K 0.01 % 35.434 K -0.01 % 35.436 K 0.00 % 35.436 K 3.47 % 34.247 K 16.66 % 29.357 K -4.91 % 30.874 K 184.68 % 10.845 K 108.48 % 5.202 K 2.22 % 5.089 K 147.64 % 2.055 K -57.77 % 4.866 K 97 420.00 % -5.000 -100.11 % 4.654 K
Operating income 0.000 100.00 % -926.884 K 29.74 % -1.319 M 24.45 % -1.746 M 60.57 % -4.429 M -174.98 % -1.611 M -45.54 % -1.107 M 71.53 % -3.887 M -47.75 % -2.631 M -11.06 % -2.369 M -166.17 % -889.967 K 1.51 % -903.657 K -87.16 % -482.832 K -83.90 % -262.552 K -204.07 % -86.346 K
Operating income ratio 0.00 0.00 0.00 100.00 % -9.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total other income expenses net 0.000 -100.00 % 21.925 K -29.30 % 31.012 K -44.05 % 55.428 K -34.59 % 84.744 K -33.00 % 126.478 K -12.35 % 144.306 K -8.45 % 157.624 K -19.31 % 195.346 K 191.15 % 67.095 K 1 227.83 % 5.053 K 345.89 % -2.055 K -65.86 % -1.239 K -24 880.00 % 5.000 -73.68 % 19.000
2025-08-31 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-11-30 2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31 2022-05-31 2022-02-28
2025-08-31 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-11-30 2023-08-31 2023-05-31 2023-02-28 2022-11-30
Net debt -6.140 M -8.10 % -5.680 M -98.88 % -2.856 M 24.27 % -3.771 M 11.86 % -4.279 M 47.69 % -8.180 M 22.87 % -10.605 M 5.87 % -11.266 M 17.29 % -13.621 M 24.61 % -18.066 M -1 399.39 % 1.390 M 123.07 % 623.275 K
Total investments 113.562 M 0.000 0.000 -100.00 % 38.906 M 2.23 % 38.059 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total debt 322.000 K 213.27 % 102.786 K -0.56 % 103.361 K -5.51 % 109.394 K -10.70 % 122.498 K -3.58 % 127.043 K -5.34 % 134.211 K -0.85 % 135.355 K -13.78 % 156.987 K 0.000 -100.00 % 1.503 M 121.74 % 677.783 K
Accumulated other comprehensive income loss -27.159 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 21.780 K 0.000 0.000
Retained earnings -7.731 M 69.56 % -25.395 M -3.70 % -24.490 M -5.57 % -23.198 M -7.87 % -21.506 M -25.32 % -17.161 M -9.49 % -15.673 M -8.26 % -14.478 M -34.76 % -10.744 M -29.32 % -8.308 M -38.32 % -6.006 M -17.28 % -5.121 M
Common stock 0.000 -100.00 % 12.577 K 0.92 % 12.462 K 0.04 % 12.457 K 0.47 % 12.399 K 0.00 % 12.399 K 0.00 % 12.399 K 0.00 % 12.399 K 0.00 % 12.399 K 0.43 % 12.346 K 21.82 % 10.135 K 0.00 % 10.135 K
Total equity 178.149 M 4 804.06 % 3.633 M 9.22 % 3.326 M -25.18 % 4.445 M -17.67 % 5.399 M -44.33 % 9.698 M -12.84 % 11.127 M -8.89 % 12.213 M -23.00 % 15.860 M -9.54 % 17.533 M 926.99 % -2.120 M -65.21 % -1.283 M
Other non current liabilities 0.000 -100.00 % 209.312 K 2.42 % 204.360 K 2.42 % 199.525 K 2.42 % 194.809 K 2.42 % 190.203 K 2.42 % 185.708 K 3.24 % 179.880 K -25.51 % 241.482 K 2.25 % 236.162 K 2.25 % 230.960 K 2.25 % 225.871 K
Long term debt 0.000 -100.00 % 74.206 K -3.99 % 77.292 K -8.26 % 84.250 K -12.91 % 96.736 K -5.39 % 102.252 K -6.90 % 109.827 K -6.99 % 118.087 K -11.81 % 133.900 K 0.000 0.000 0.000
Total non current liabilities 216.000 K -23.81 % 283.518 K 0.66 % 281.652 K -0.75 % 283.775 K -2.67 % 291.545 K -0.31 % 292.455 K -1.04 % 295.535 K -0.82 % 297.967 K -20.62 % 375.382 K 58.95 % 236.162 K 2.25 % 230.960 K 2.25 % 225.871 K
Other current liabilities 0.000 100.00 % -1.183 M -503.88 % 293.000 K 7 532.20 % 3.839 K -90.85 % 41.945 K -8.78 % 45.983 K -72.32 % 166.130 K 75.28 % 94.780 K 92.14 % 49.329 K -83.37 % 296.560 K 15.38 % 257.018 K 854.68 % 26.922 K
Deferred revenue 0.000 0.000 0.000 0.000 0.000 100.00 % -337.107 K 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 322.000 K 463.33 % 57.160 K 9.63 % 52.138 K 3.68 % 50.288 K -2.40 % 51.524 K 3.91 % 49.584 K 1.67 % 48.768 K 41.21 % 34.536 K -25.20 % 46.174 K 0.000 -100.00 % 1.503 M 121.74 % 677.783 K
Total current liabilities 1.385 M 184.89 % 486.147 K -17.35 % 588.209 K 39.97 % 420.241 K -36.89 % 665.859 K 31.08 % 507.970 K -28.33 % 708.723 K 38.13 % 513.075 K 14.32 % 448.813 K -60.96 % 1.150 M -48.26 % 2.222 M 72.62 % 1.287 M
Total liabilities -53.900 M -7 103.05 % 769.665 K -11.52 % 869.861 K 23.56 % 704.016 K -26.47 % 957.404 K 19.61 % 800.425 K -20.30 % 1.004 M 23.82 % 811.042 K -1.60 % 824.195 K -40.52 % 1.386 M -43.50 % 2.453 M 62.12 % 1.513 M
Other non current assets 0.000 100.00 % -2.128 M 0.000 -100.00 % 31.392 K 0.00 % 31.392 K -75.36 % 127.392 K 0.000 0.000 0.000 0.000 0.000 0.000
Long term investments 112.901 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 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 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
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
Property plant equipment net 2.991 M -2.76 % 3.076 M 210.89 % 989.407 K -1.01 % 999.531 K -3.97 % 1.041 M -3.80 % 1.082 M 10.55 % 978.711 K -3.79 % 1.017 M -7.65 % 1.102 M 588.47 % 160.000 K 0.000 0.000
Total non current assets 115.892 M 12 128.11 % 947.751 K -4.21 % 989.407 K -4.03 % 1.031 M -3.85 % 1.072 M -3.69 % 1.113 M 13.75 % 978.711 K -3.79 % 1.017 M -7.65 % 1.102 M 588.47 % 160.000 K 0.000 0.000
Other current assets 0.000 100.00 % -2.628 M -1 481.93 % 190.174 K -2.58 % 195.204 K -76.08 % 816.224 K -13.51 % 943.705 K 257.05 % 264.303 K -42.89 % 462.803 K -71.53 % 1.625 M 214.96 % 516.077 K 239.61 % 151.962 K 41.87 % 107.111 K
Short term investments 661.000 K 0.000 0.000 -100.00 % 86.261 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 6.462 M 7.27 % 6.024 M 103.55 % 2.959 M -23.74 % 3.881 M -11.82 % 4.401 M -47.02 % 8.307 M -22.65 % 10.739 M -5.81 % 11.401 M -17.25 % 13.778 M -23.74 % 18.066 M 15 950.62 % 112.557 K 106.50 % 54.508 K
Cash and short term investments 7.123 M 18.24 % 6.024 M 103.55 % 2.959 M -23.74 % 3.881 M -11.82 % 4.401 M -47.02 % 8.307 M -22.65 % 10.739 M -5.81 % 11.401 M -17.25 % 13.778 M -23.74 % 18.066 M 15 950.62 % 112.557 K 106.50 % 54.508 K
Total current assets 7.123 M 106.19 % 3.455 M 7.74 % 3.206 M -22.14 % 4.118 M -22.07 % 5.285 M -43.69 % 9.386 M -15.84 % 11.153 M -7.11 % 12.007 M -22.95 % 15.582 M -16.93 % 18.759 M 5 541.45 % 332.519 K 44.81 % 229.619 K
Inventory 0.000 -100.00 % 34.858 K 0.00 % 34.858 K 0.00 % 34.858 K -3.66 % 36.183 K 6.68 % 33.916 K 24.47 % 27.249 K 0.00 % 27.249 K -14.97 % 32.047 K -20.53 % 40.326 K 0.000 0.000
Net receivables 0.000 -100.00 % 23.819 K 8.47 % 21.959 K 195.98 % 7.419 K -76.15 % 31.113 K -69.18 % 100.945 K -17.07 % 121.716 K 5.74 % 115.113 K -21.87 % 147.331 K -16.63 % 176.711 K 159.87 % 68.000 K 0.00 % 68.000 K
Tax assets 0.000 0.000 0.000 0.000 0.000 100.00 % -96.000 K 0.000 0.000 0.000 0.000 0.000 0.000
Other 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
Account payables 0.000 -100.00 % 199.345 K -17.99 % 243.071 K 31.21 % 185.251 K -52.69 % 391.527 K 69.10 % 231.540 K -24.83 % 308.036 K 55.59 % 197.978 K 14.81 % 172.447 K -76.25 % 726.034 K 110.11 % 345.556 K -25.87 % 466.127 K
Tax payables 1.063 M -24.77 % 1.413 M 0.000 -100.00 % 180.863 K 0.00 % 180.863 K 0.00 % 180.863 K -2.65 % 185.789 K 0.00 % 185.781 K 2.72 % 180.863 K 42.49 % 126.928 K 9.24 % 116.187 K 0.00 % 116.187 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
Minority interest 1.234 M 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 -100.00 % 102.786 K -0.56 % 103.361 K -5.51 % 109.394 K -10.70 % 122.498 K -3.58 % 127.044 K -5.34 % 134.211 K -0.85 % 135.355 K -13.78 % 156.987 K 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
Other total stockholders equity 211.805 M 629.99 % 29.015 M 4.36 % 27.803 M 0.62 % 27.631 M 2.74 % 26.893 M 0.17 % 26.847 M 0.22 % 26.788 M 0.41 % 26.678 M 0.33 % 26.591 M 3.04 % 25.807 M 565.81 % 3.876 M 1.26 % 3.828 M
Deferred tax liabilities non current 216.000 K 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 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 123.015 M 2 694.30 % 4.402 M 4.92 % 4.196 M -18.51 % 5.149 M -19.00 % 6.357 M -39.45 % 10.499 M -13.46 % 12.131 M -6.85 % 13.024 M -21.94 % 16.684 M -11.81 % 18.919 M 5 589.56 % 332.519 K 44.81 % 229.619 K
2025-08-31 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-11-30 2023-08-31 2023-05-31 2023-02-28 2022-11-30
2025-08-31 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-11-30 2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31 2022-05-31 2022-02-28
Deferred income tax -7.094 M -232.12 % -2.136 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 0.000
Stock based compensation 371.000 K -77.45 % 1.646 M 854.43 % 172.415 K 16.68 % 147.769 K 239.78 % 43.490 K -21.46 % 55.371 K -35.06 % 85.266 K 11.82 % 76.250 K -41.68 % 130.739 K -29.94 % 186.615 K 517.38 % 30.227 K -21.88 % 38.692 K 708.95 % 4.783 K -55.06 % 10.643 K -4.85 % 11.185 K
Change in working capital 0.000 100.00 % -143.631 K 0.000 -100.00 % 389.770 K -9.60 % 431.160 K 144.78 % -962.758 K -356.93 % 374.710 K -69.10 % 1.213 M 177.87 % -1.557 M -455.12 % -280.509 K -533.73 % 64.674 K -70.97 % 222.797 K 107.28 % 107.487 K 771.16 % -16.015 K -190.58 % 17.681 K
Accounts receivables 0.000 100.00 % -1.860 K 0.000 -100.00 % 23.694 K -66.07 % 69.832 K 236.20 % 20.771 K -33.00 % 31.000 K -3.78 % 32.217 K 394.33 % -10.946 K 0.000 0.000 0.000 0.000 0.000 0.000
Inventory 0.000 0.000 0.000 -100.00 % 1.325 K 158.45 % -2.267 K 0.000 0.000 -100.00 % 4.798 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Accounts payables -156.000 K -256.77 % -43.726 K -175.62 % 57.820 K 128.03 % -206.276 K -228.93 % 159.987 K 309.14 % -76.496 K -140.38 % 189.426 K 641.97 % 25.530 K 105.41 % -471.974 K -257.92 % 298.866 K 347.88 % -120.571 K -126.91 % 448.005 K 2 372.16 % 18.122 K 0.000 100.00 % -25.000
Other working capital 0.000 100.00 % -98.045 K 0.000 -100.00 % 571.027 K 180.45 % 203.608 K 122.45 % -907.033 K -363.89 % 343.710 K -70.93 % 1.182 M 208.94 % -1.085 M -87.30 % -579.375 K -412.76 % 185.245 K 182.26 % -225.208 K -352.01 % 89.365 K 0.000 -100.00 % 17.706 K
Other non cash items 6.741 M 15.45 % 5.839 M 3 495.25 % 162.410 K 2 390.19 % 6.522 K -37.37 % 10.413 K -15.10 % 12.265 K 19.37 % 10.275 K -75.34 % 41.660 K 235.70 % 12.410 K 138.56 % 5.202 K 2.22 % 5.089 K 2.27 % 4.976 K 2.26 % 4.866 K 2.25 % 4.759 K 2.26 % 4.654 K
Net cash provided by operating activities 0.000 100.00 % -870.836 K 5.48 % -921.337 K 17.16 % -1.112 M 70.89 % -3.821 M -62.40 % -2.353 M -403.52 % -467.229 K 80.56 % -2.404 M 37.55 % -3.850 M -61.04 % -2.390 M -204.54 % -784.924 K -22.79 % -639.247 K -74.21 % -366.935 K -39.43 % -263.160 K -398.34 % -52.807 K
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000 100.00 % -169.936 K -8 844.00 % -1.900 K 94.93 % -37.508 K 96.02 % -942.015 K 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 0.000 0.000 0.000
Purchases of 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 0.000
Sales maturities of investments 1.738 M 1 050.99 % 151.000 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
Other investing activites 106.000 K 170.20 % -151.000 K 0.000 0.000 0.000 0.000 100.00 % -1.900 K 99.81 % -979.523 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 1.844 M 0.000 0.000 0.000 0.000 100.00 % -169.936 K -8 844.00 % -1.900 K 94.93 % -37.508 K 96.02 % -942.015 K 0.000 0.000 0.000 0.000 0.000 0.000
Debt repayment 0.000 0.000 0.000 0.000 -100.00 % 3.217 K 0.000 0.000 0.000 0.000 0.000 -100.00 % 825.129 K 0.000 0.000 0.000 -100.00 % 43.631 K
Common stock issued 0.000 -100.00 % 1.089 M 0.000 -100.00 % 585.722 K 0.000 0.000 0.000 100.00 % -19.056 M -23 249.78 % -81.612 K -100.43 % 19.120 M 107 050.81 % 17.844 K -79.56 % 87.284 K 0.000 100.00 % -8.643 K -200.00 % 8.643 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 0.000 0.000 0.000
Dividends paid 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 financing activites 6.271 M 0.000 0.000 100.00 % -10.202 K 0.000 -100.00 % 3.285 K -11.22 % 3.700 K -94.30 % 64.961 K -90.33 % 671.734 K -45.12 % 1.224 M 0.000 -100.00 % 602.134 K 64.29 % 366.500 K 35.00 % 271.478 K 0.000
Net cash used provided by financing activities 6.271 M 475.80 % 1.089 M 0.000 -100.00 % 589.622 K 18 228.32 % 3.217 K -2.07 % 3.285 K -11.22 % 3.700 K -94.30 % 64.961 K -88.99 % 590.122 K -97.10 % 20.344 M 2 313.36 % 842.973 K 22.27 % 689.418 K 88.11 % 366.500 K 39.44 % 262.835 K 402.80 % 52.274 K
Effect of forex changes on cash -119.000 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 0.000
Net change in cash 376.000 K 72.27 % 218.263 K 123.69 % -921.337 K -76.31 % -522.562 K 86.31 % -3.817 M -51.53 % -2.519 M -441.27 % -465.429 K 80.42 % -2.376 M 43.44 % -4.201 M -123.40 % 17.954 M 30 828.24 % 58.049 K 15.70 % 50.171 K 11 633.56 % -435.000 -33.85 % -325.000 39.02 % -533.000
Cash at beginning of period 6.145 M 101.76 % 3.046 M -23.22 % 3.967 M -11.64 % 4.490 M -45.95 % 8.307 M -23.27 % 10.826 M -4.12 % 11.292 M -18.56 % 13.865 M -23.26 % 18.066 M 15 950.62 % 112.557 K 106.50 % 54.508 K 1 156.81 % 4.337 K -9.12 % 4.772 K -6.38 % 5.097 K -9.47 % 5.630 K
Cash at end of period 6.521 M 6.12 % 6.145 M 101.76 % 3.046 M -23.22 % 3.967 M -11.64 % 4.490 M -45.95 % 8.307 M -23.27 % 10.826 M -5.76 % 11.488 M -17.14 % 13.865 M -23.26 % 18.066 M 15 950.62 % 112.557 K 106.50 % 54.508 K 1 156.81 % 4.337 K -9.12 % 4.772 K -6.38 % 5.097 K
Operating cash flow 0.000 -100.00 % 921.337 K 200.00 % -921.337 K 17.16 % -1.112 M 70.89 % -3.821 M -62.40 % -2.353 M -403.52 % -467.229 K 80.56 % -2.404 M 37.55 % -3.850 M -61.04 % -2.390 M -204.54 % -784.924 K -22.79 % -639.247 K -74.21 % -366.935 K -39.43 % -263.160 K -398.34 % -52.807 K
Capital expenditure 0.000 0.000 0.000 0.000 -100.00 % 171.836 K 201.12 % -169.936 K -8 844.00 % -1.900 K 94.93 % -37.508 K 96.02 % -942.015 K 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow 0.000 -100.00 % 921.337 K 200.00 % -921.337 K 17.16 % -1.112 M 69.52 % -3.649 M -44.65 % -2.523 M -437.70 % -469.129 K 80.78 % -2.441 M 49.05 % -4.792 M -100.45 % -2.390 M -204.54 % -784.924 K -22.79 % -639.247 K -74.21 % -366.935 K -39.43 % -263.160 K -398.34 % -52.807 K
2025 2025 2025 2024 2024 2024 2024 2023 2023 2023 2023 2022 2022 2022 2022