(FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | (Q6)Jun 30, 2022 | (Q3)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q9)Sep 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -462.85%-20.15M | -202.55%-6.92M | -148.61%-4.06M | -169.90%-2.1M | 25.57%-3.58M | 307.10%6.75M | 275.31%8.36M | 205.54%3M | 77.99%-4.81M | 60.82%-3.26M |
Profit adjustment | ||||||||||
Impairment and provisions: | 1,260.92%10.39M | 100.70%56.83K | 100.64%51.87K | --0 | 117.70%763.28K | -104.49%-8.15M | ---8.15M | ---4.03M | ---4.31M | ---3.99M |
-Other impairments and provisions | 1,260.92%10.39M | 100.70%56.83K | 100.64%51.87K | ---- | 117.70%763.28K | -104.49%-8.15M | ---8.15M | ---4.03M | ---4.31M | ---3.99M |
Revaluation surplus: | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Asset sale loss (gain): | --196.46K | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Loss (gain) from selling other assets | --196.46K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -12.39%5.33M | -7.91%3.96M | -19.92%2.42M | -5.26%1.4M | 9.28%6.09M | 9.46%4.3M | 11.81%3.02M | 6.74%1.48M | -0.11%5.57M | 8.54%3.92M |
-Depreciation | -12.39%5.33M | -7.91%3.96M | -19.92%2.42M | -5.26%1.4M | 9.28%6.09M | 9.46%4.3M | 11.81%3.02M | 6.74%1.48M | -0.11%5.57M | 8.54%3.92M |
Financial expense | -23.67%861.87K | -68.99%250.22K | -63.93%200.92K | -15.16%243.59K | -18.40%1.13M | -29.63%807K | -26.12%557.02K | -27.85%287.13K | 1.99%1.38M | 17.27%1.15M |
Unrealized exchange loss (gain) | -690,354.67%-517.84K | -233,379.21%-235.81K | -18,145,600.00%-544.37K | -360,260.00%-216.1K | -112.36%-75 | -148.33%-101 | -99.77%3 | -91.97%60 | 104.38%607 | 110.81%209 |
Special items | -129.47%-54.66K | -372.16%-102.88K | -191.21%-22.98K | -657.98%-70.31K | 57.71%185.47K | -57.14%37.8K | -57.14%25.2K | -57.14%12.6K | -98.81%117.6K | -84.18%88.2K |
Adjustment items | ---1M | ---- | --20K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | -207.62%-4.94M | -180.15%-3M | -150.83%-1.94M | -199.46%-741.79K | 324.10%4.59M | 279.43%3.74M | 404.74%3.81M | 172.29%745.8K | 59.59%-2.05M | 34.24%-2.09M |
Change of operating capital | ||||||||||
Special items for working capital changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1 | ---1 |
Cash from business operations | -207.62%-4.94M | -180.15%-3M | -150.83%-1.94M | -199.46%-741.79K | 324.10%4.59M | 279.43%3.74M | 404.74%3.81M | 172.29%745.8K | 59.59%-2.05M | 34.24%-2.09M |
Special items of business | 3.96%9.04M | 31.70%5.73M | 156.74%4.29M | 125.59%2.38M | 101.72%8.69M | 28.84%4.35M | -41.94%1.67M | -52.29%1.05M | 849.40%4.31M | 723.35%3.38M |
Net cash from operations | -69.14%4.1M | -66.30%2.73M | -57.10%2.35M | -9.09%1.64M | 487.23%13.28M | 527.58%8.09M | 236.97%5.48M | 52.81%1.8M | 149.03%2.26M | 134.72%1.29M |
Cash flow from investment activities | ||||||||||
Sale of fixed assets | --121.58K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | 88.62%-1.12M | 96.60%-209.14K | 97.11%-135.86K | ---- | ---9.83M | ---6.14M | -289.76%-4.69M | ---- | ---- | ---- |
Purchase of intangible assets | -42.31%-2.66M | ---- | ---- | ---- | ---1.87M | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | -1,579.79%-2.18M | ---- | 96.98%-54.62K | ---- | 110.02%147.38K | ---- | ---1.81M | ---4.89M | ---1.47M |
Other items in the investment business | ---- | ---- | -7,176.80%-1.38M | ---1.35M | ---- | ---- | -3,653.64%-19.01K | ---- | ---- | -107.16%-344.28K |
Net cash from investment operations | 68.77%-3.65M | 60.14%-2.39M | 67.77%-1.52M | 22.31%-1.41M | -139.18%-11.69M | -230.40%-6M | -291.51%-4.71M | -121.08%-1.81M | -1,344.91%-4.89M | -238.10%-1.81M |
Net cash before financing | -71.90%445.3K | -83.91%337.35K | 8.45%832.25K | 2,133.82%229.15K | 160.29%1.58M | 499.01%2.1M | 81.59%767.42K | -103.14%-11.27K | 37.72%-2.63M | 78.11%-525.35K |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | --15.78M | --15.78M | --15.78M | ---- | ---- | ---- | ---- | ---- | ---- |
Refund | 48.88%-1.76M | -115.47%-17.27M | -116.62%-16.31M | -585.55%-15.77M | 21.39%-3.44M | ---8.01M | ---7.53M | ---2.3M | ---4.38M | ---- |
Issuing shares | -74.07%1.86M | ---- | ---- | ---- | --7.19M | ---- | --4.48M | ---- | ---- | ---- |
Interest paid - financing | 40.36%-172.87K | 26.56%-125.34K | 27.98%-81.67K | 15.06%-48.16K | 1.86%-289.85K | 22.43%-170.66K | 21.64%-113.39K | 18.30%-56.7K | -25.36%-295.33K | ---220.02K |
Issuance expenses and redemption of securities expenses | ---- | -74.24%1.86M | ---- | ---- | ---- | --7.23M | ---- | ---- | ---- | ---- |
Other items of the financing business | 93.43%-347.93K | -11.75%-682.61K | -119.11%-448.53K | -111.68%-265.94K | -177.67%-5.3M | -163.71%-610.82K | 758.39%2.35M | 1,425.83%2.28M | 384.71%6.82M | -52.06%958.71K |
Adjustment item of financing business | ---- | ---- | ---- | ---1 | --1 | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | 77.35%-416.52K | 72.17%-434.78K | -30.20%-1.06M | -277.94%-302.75K | -185.74%-1.84M | -311.49%-1.56M | -62.85%-816.22K | 66.78%-80.1K | -49.30%2.15M | -63.07%738.69K |
Effect of rate | 1,629.33%1.3K | 1,231.68%1.35K | 214,900.00%6.44K | 118.33%11 | 112.36%75 | 148.33%101 | 99.77%-3 | 91.97%-60 | -104.38%-607 | -110.81%-209 |
Other items affecting net cash | ---- | ---- | ---- | ---- | ---- | --1 | ---- | ---- | ---- | ---- |
Net Cash | 111.30%28.78K | -118.25%-97.43K | -372.20%-230.45K | 19.45%-73.6K | 47.25%-254.78K | 150.30%533.98K | 37.91%-48.8K | -177.74%-91.37K | -4,444.60%-483.03K | 153.36%213.34K |
Begining period cash | -43.32%333.23K | -43.32%333.23K | -43.32%333.23K | -43.32%333.23K | -45.13%587.93K | -45.13%587.93K | -45.13%587.93K | -45.13%587.93K | 1.02%1.07M | 1.02%1.07M |
Items Period | ---- | ---- | ---- | --1 | ---- | ---- | ---- | ---- | ---- | ---- |
Cash at the end | 9.03%363.31K | -78.86%237.15K | -79.74%109.22K | -47.71%259.64K | -43.32%333.23K | -12.66%1.12M | -45.63%539.13K | -58.22%496.5K | -45.13%587.93K | 93.81%1.28M |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- |
Auditor | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | -- | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | -- | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data