v3.26.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
May 31, 2026
May 31, 2025
May 31, 2024
Cash flows from operating activities:      
Net income (loss) $ 120 $ (2,720) $ (977) [1]
Adjustments to reconcile net income or loss to net cash (used in) provided by operating activities      
Depreciation of property and equipment 286 284 463
Amortization of right-of-use asset 65 63 62
Allowance for expected credit loss 28 133 246
Reversal of the allowance for expected credit loss (195) (148) (39)
Impairment of property and equipment 226 716
Gain from disposal of property and equipment (150) (28) (7) [1]
Change in operating assets and liabilities:      
Accounts receivable and deposits, prepayments and other receivables (675) 119 290
Inventories 25 37 43
Accounts payable and accrued liabilities 75 160 159
Amount due to related parties 1 (1,377) 409
Repayment of operating lease liabilities (43) (116) (56)
Income tax payable 96 (309)
Net cash (used in) provided by operating activities (367) (3,367) 1,000
Cash flows from investing activities:      
Purchase of property and equipment (95) (32) (81)
Proceeds from disposal of property and equipment 187 28 43
Net cash provided by (used in) investing activities 92 (4) (38)
Cash flows from financing activities:      
Repayment of bank borrowings (239) (399) (373)
Repurchases of shares (227) (571)
Net proceeds from issuance of shares 6,698
Dividend payments (666)
Repayment of finance lease liabilities (42)
Net cash (used in) provided by financing activities (466) 5,728 (1,081)
Effect of exchange rate change on cash and cash equivalents (22) 180 (148)
Net change in cash and cash equivalents (763) 2,537 (267)
BEGINNING OF YEAR 2,727 190 457
END OF YEAR 1,964 2,727 190
SUPPLEMENTAL CASH FLOW INFORMATION:      
Cash paid for income taxes 90 308
Cash paid for interest $ 24 $ 34 $ 41
[1] 2024 figures were restated to recognize direct labor and overheads in the cost of revenue