(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 250.84%660.4K | 1,121.77%248K | 831.17%184.57K | 64.52%-437.83K | 91.14%-24.27K | 106.11%19.82K | 30.71%-238.39K | 33.12%-194.99K | -0.88%-1.23M | 22.27%-274.07K |
Net income from continuing operations | 14.30%-701.22K | 124.34%59.58K | -58.02%-285.06K | 52.10%-818.23K | -17.18%-244.79K | 58.94%-180.4K | 39.83%-207.36K | 74.04%-185.68K | -45.50%-1.71M | 61.21%-208.9K |
Depreciation and amortization | 129.49%420.07K | 69.78%132.48K | 59.76%120.42K | 917.83%183.05K | 1,292.15%78.03K | 756.41%75.37K | 572.30%22.07K | 2,460.47%7.58K | --17.98K | --5.61K |
Other non cash items | ---1 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -65.24%38.44K | --0 |
Change In working capital | 263.36%233.35K | 16.27%-91.42K | -32.50%44.88K | -82.58%-142.84K | -36.57%-109.18K | 112.46%66.49K | -124.81%-62.16K | -1,863.46%-37.99K | 83.38%-78.24K | 47.83%-79.95K |
-Change in receivables | 149.18%338.09K | 107.23%28.86K | -45.94%-247.63K | -763.47%-687.49K | -4,107.84%-399.5K | -107.54%-169.69K | -5,883.14%-128.62K | 202.62%10.31K | -2,345.35%-79.62K | -19.84%9.97K |
-Change in inventory | ---20.68K | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
-Change in prepaid assets | -134.63%-8.39K | -71.70%17.68K | 117.82%2.46K | -65.85%24.24K | 165.97%62.45K | -113.93%-13.8K | 114.84%5.9K | -156.65%-30.31K | 56.82%70.98K | 390.26%23.48K |
-Change in payables and accrued expense | -34.31%176.33K | -386.13%-117.28K | 16.04%290.06K | 485.70%268.42K | 78.72%-24.13K | 1,681.22%249.98K | 515.23%60.56K | -190.33%-18K | 79.47%-69.59K | 26.38%-113.39K |
-Change in other working capital | -200.00%-252K | --0 | --0 | --252K | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 250.83%660.4K | 1,121.77%248K | 831.17%184.57K | 64.52%-437.83K | 91.14%-24.27K | 106.11%19.82K | 30.71%-238.39K | 33.12%-194.99K | -0.88%-1.23M | 22.27%-274.07K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 13.38%-1.05M | 17.82%-360.96K | 56.18%-267.41K | -760.99%-1.21M | -2,961.55%-439.21K | -789.04%-610.19K | -197.54%-157.95K | 72.96%-1.16K | -140.36K | -14.35K |
Net PPE purchase and sale | 14.39%-1.02M | 20.01%-343.33K | 56.03%-267.24K | -1,032.66%-1.19M | -6,659.21%-429.21K | -963.97%-607.76K | -316.03%-156.38K | --0 | ---105.36K | ---6.35K |
Net intangibles purchase and sale | -389.04%-25.29K | ---17.64K | 93.14%-167 | 85.23%-5.17K | --0 | 78.86%-2.43K | 89.84%-1.58K | ---1.16K | ---35.01K | ---8K |
Net investment purchase and sale | --0 | ---- | ---- | ---10K | ---- | ---- | ---- | ---- | --0 | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 13.38%-1.05M | 17.82%-360.96K | 56.18%-267.41K | -760.99%-1.21M | -2,961.55%-439.21K | -789.04%-610.19K | -197.54%-157.95K | 72.96%-1.16K | ---140.36K | ---14.35K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -83.26%42.5K | 0 | 0 | -91.77%253.88K | 179.27%214.88K | -95.41%15K | 0 | -99.07%24K | 103.98%3.08M | -87.53%76.94K |
Net issuance payments of debt | --0 | ---- | ---- | --0 | ---- | ---- | ---- | --0 | -207.96%-1M | --0 |
Net common stock issuance | --0 | ---- | ---- | --0 | ---- | ---- | ---- | --0 | 284.03%2.4M | --0 |
Proceeds from stock option exercised by employees | -83.26%42.5K | --0 | --0 | -85.73%253.88K | 176.02%214.88K | -95.41%15K | --0 | -98.10%24K | 33,793.22%1.78M | 1,382.86%77.85K |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -117.93%-98.6K | 93.56%-906 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -83.26%42.5K | --0 | --0 | -91.77%253.88K | 179.27%214.88K | -95.41%15K | --0 | -99.07%24K | 103.98%3.08M | -87.53%76.94K |
Net cash flow | ||||||||||
Beginning cash position | -69.17%620.53K | -55.18%389.53K | -67.30%472.37K | 564.98%2.01M | -60.93%869.13K | -36.94%1.44M | -28.56%1.84M | 564.98%2.01M | 2,093.75%302.72K | 5,737.27%2.22M |
Current changes in cash | 75.30%-343.96K | 54.56%-112.96K | 85.60%-82.84K | -181.42%-1.39M | -17.56%-248.6K | -770.43%-575.37K | -38.46%-396.34K | -107.57%-172.16K | 491.96%1.71M | -179.92%-211.47K |
End cash Position | -55.43%276.57K | -55.43%276.57K | -55.18%389.53K | -69.17%620.53K | -69.17%620.53K | -60.93%869.13K | -36.94%1.44M | -28.56%1.84M | 564.98%2.01M | 564.98%2.01M |
Free cash flow | 76.38%-386.46K | 75.09%-112.96K | 85.97%-82.84K | -19.05%-1.64M | -57.23%-453.48K | -50.17%-590.37K | 0.19%-396.34K | 33.70%-196.16K | -12.35%-1.37M | 18.20%-288.41K |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data