(FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -76.70%-2.36M | 45.19%-1.65M | -70.62%1.22M | -465.81%-428K | 44.01%-1.5M | -238.77%-1.34M | -521.85%-3.01M | 231.13%4.16M | 111.87%117K | -12,086.36%-2.68M |
Net income from continuing operations | 58.70%-2.93M | 49.59%-2.11M | 78.46%-227K | 42.18%-340K | 79.94%-255K | -118.02%-7.1M | -9.49%-4.19M | -544.73%-1.05M | -174.81%-588K | -179.34%-1.27M |
Operating gains losses | -238.82%-329K | -79.43%58K | -1,114.29%-170K | ---5K | ---212K | -69.10%237K | -69.41%282K | -16.67%-14K | ---- | ---- |
Depreciation and amortization | -3.63%3.74M | -38.93%775K | -25.59%820K | 41.67%986K | 42.18%1.16M | 16.49%3.89M | 52.71%1.27M | 32.93%1.1M | -11.90%696K | -7.57%818K |
Deferred tax | 84.14%-312K | 100.09%1K | 99.70%-1K | 32.43%-75K | 35.75%-239K | -140.17%-1.97M | -3.49%-1.16M | -383.62%-329K | -139.50%-111K | -275.76%-372K |
Other non cash items | 282.61%264K | --131K | --44K | -23.73%45K | 340.00%44K | 272.50%69K | --0 | ---- | 1,375.00%59K | 900.00%10K |
Change In working capital | -191.88%-2.7M | -175.80%-542K | -84.91%652K | -609.66%-1.03M | 6.85%-1.78M | 1,590.80%2.94M | -80.76%715K | 21,510.00%4.32M | 94.88%-145K | -160.49%-1.91M |
-Change in receivables | -0.52%-384K | ---- | ---- | ---- | ---- | ---382K | ---- | ---- | ---- | ---- |
-Change in inventory | -432.95%-3.16M | ---- | ---- | ---- | ---- | --950K | ---- | ---- | ---- | ---- |
-Change in prepaid assets | -1,481.91%-1.3M | ---- | ---- | ---- | ---- | --94K | ---- | ---- | ---- | ---- |
-Change in payables and accrued expense | -1.48%2.26M | ---- | ---- | ---- | ---- | --2.29M | ---- | ---- | ---- | ---- |
-Change in other current assets | 2,100.00%40K | ---- | ---- | ---- | ---- | ---2K | ---- | ---- | ---- | ---- |
-Change in other current liabilities | --0 | ---- | ---- | ---- | ---- | ---12K | ---- | ---- | ---- | ---- |
-Change in other working capital | ---157K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -76.70%-2.36M | 45.19%-1.65M | -70.62%1.22M | -465.81%-428K | 44.01%-1.5M | -238.77%-1.34M | -521.85%-3.01M | 231.13%4.16M | 111.87%117K | -12,086.36%-2.68M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 185.61%827K | 227K | 157.06%287K | 94.19%-5K | 184.35%318K | 81.60%-966K | 0 | 54.15%-503K | 30.08%-86K | 75.29%-377K |
Net PPE purchase and sale | 205.91%788K | --182K | 160.04%287K | -111.63%-5K | 205.18%325K | 85.07%-744K | --0 | 32.68%-478K | 145.26%43K | 82.34%-309K |
Net intangibles purchase and sale | --0 | --6K | --0 | --0 | 89.71%-7K | 72.25%-222K | --0 | 92.11%-25K | 14.00%-129K | 2.86%-68K |
Net other investing changes | --39K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 185.61%827K | --227K | 157.06%287K | 94.19%-5K | 184.35%318K | 81.60%-966K | --0 | 54.15%-503K | 30.08%-86K | 75.29%-377K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -27.04%1.96M | -64.66%870K | 60.71%-980K | 1,361.29%391K | -40.71%1.68M | -37.03%2.69M | 22.00%2.46M | -1,449.07%-2.49M | -410.00%-31K | 18.06%2.83M |
Net issuance payments of debt | -27.28%1.86M | -61.10%752K | 60.90%-895K | 95.21%326K | -40.71%1.68M | -52.22%2.56M | -6.30%1.93M | -744.79%-2.29M | -68.13%167K | 13.47%2.83M |
Net common stock issuance | -115.87%-20K | --0 | 58.54%-85K | 132.83%65K | --0 | 126.75%126K | 53,000.00%529K | ---205K | 57.87%-198K | --0 |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 |
Net other financing activities | --118K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -27.04%1.96M | -64.66%870K | 60.71%-980K | 1,361.29%391K | -40.71%1.68M | -37.03%2.69M | 22.00%2.46M | -1,449.07%-2.49M | -410.00%-31K | 18.06%2.83M |
Net cash flow | ||||||||||
Beginning cash position | 168.42%612K | 37.09%1.59M | --1.06M | --1.11M | 168.42%612K | -9.52%228K | --1.16M | --0 | --0 | -9.52%228K |
Current changes in cash | 11.20%427K | -0.73%-554K | -54.48%529K | ---42K | 317.11%495K | 1,700.00%384K | -341.23%-550K | 58,200.00%1.16M | ---- | -126.86%-228K |
End cash Position | 69.77%1.04M | 69.77%1.04M | 37.09%1.59M | --1.07M | --1.11M | 168.42%612K | 168.42%612K | --1.16M | --0 | --0 |
Free cash flow | -0.31%-2.63M | 44.92%-1.66M | -66.31%1.14M | -3,558.33%-439K | 45.49%-1.67M | 64.48%-2.62M | -35.74%-3.01M | 3,786.21%3.38M | 99.65%-12K | -66.02%-3.06M |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
No Data
No Data