| TTM (2025-11-30) | 2025 (2025-5-31) | 2024 (2024-5-31) | 2023 (2023-5-31) | 2022 (2022-5-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -119.47M | -231.06M | -149.67M | -44.65M | -23.52M | |||
| Depreciation Amortization | 49.92M | 97.94M | 79.36M | 7.27M | 1.01M | |||
| Income Taxes - Deferred | N/A | 0.00 | 0.00 | -540.00K | 540.00K | |||
| Change In Working Capital | -122.59M | -149.38M | 6.07M | 64.69M | 16.83M | |||
| Interest Paid | 50.21M | 62.71M | 17.78M | 1.57M | 112.00K | |||
| Taxes Paid | N/A | 105.00K | 5.00K | 18.00K | 0.00 | |||
| Other non cash items | 107.02M | 167.10M | 78.04M | 31.96M | 4.27M | |||
| OPERATING CASH FLOW | -85.12M | -115.40M | 13.79M | 58.73M | -872.00K | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -1.26B | -681.60M | -141.81M | -128.72M | -58.25M | |||
| Other Investing Activity | -21.36M | 13.95M | -30.63M | -3.37M | 12.38M | |||
| INVESTING CASH FLOW | -1.28B | -667.65M | -172.44M | -132.09M | -45.87M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 2.07B | 693.97M | 17.37M | 67.22M | 7.01M | |||
| Stock Issued/Repurchased | 923.02M | 306.70M | 130.85M | 0.00 | 70.22M | |||
| Dividend Paid | -5.09M | -2.62M | N/A | N/A | N/A | |||
| Other Financing Activity | 355.00M | -123.37M | -1.47M | 3.41M | 4.06M | |||
| FINANCING CASH FLOW | 3.34B | 874.69M | 146.76M | 70.63M | 81.29M | |||
| CHANGE IN CASH | 1.98B | 91.63M | -11.88M | -2.73M | 34.55M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -85.12M | -115.40M | 13.79M | 58.73M | -872.00K | |||
| Capital Expenditure | -1.26B | -681.60M | -141.81M | -128.72M | -58.25M | |||
| FREE CASH FLOW | -1.34B | -797.00M | -128.01M | -69.99M | -59.12M | |||
All data in USD