(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -38.81%2.15M | -38.81%2.15M | -13.71%2.44M | -78.07%2.96M | -84.97%1.74M | -17.02%3.52M | -17.02%3.52M | --2.83M | 146.69%13.49M | 152.38%11.57M |
-Cash and cash equivalents | -38.81%2.15M | -38.81%2.15M | -13.71%2.44M | -78.07%2.96M | -84.97%1.74M | -17.02%3.52M | -17.02%3.52M | --2.83M | 146.69%13.49M | 152.38%11.57M |
Receivables | -17.66%2.12M | -17.66%2.12M | -28.50%2.62M | -38.08%3.24M | -48.56%2.28M | -54.42%2.57M | -54.42%2.57M | --3.66M | -1.95%5.24M | -22.29%4.44M |
-Accounts receivable | -17.18%1.92M | -17.18%1.92M | -24.95%2.44M | -33.70%3.05M | -41.51%2.1M | -49.28%2.32M | -49.28%2.32M | --3.25M | -2.67%4.6M | -26.21%3.59M |
-Notes receivable | -40.14%85.14K | -40.14%85.14K | -76.95%68.92K | -85.11%78.82K | -91.12%66.88K | -85.39%142.24K | -85.39%142.24K | --299.03K | 355.63%529.21K | 516.65%753.61K |
-Related party accounts receivable | 1.05%113.26K | 1.05%113.26K | -2.60%110.05K | 6.01%114.8K | 24.58%114.8K | 11.78%112.08K | 11.78%112.08K | --112.99K | -7.72%108.29K | -87.21%92.15K |
Inventory | -39.02%12.09M | -39.02%12.09M | -30.31%15.53M | -18.53%18.99M | -15.76%21.09M | -12.25%19.82M | -12.25%19.82M | --22.29M | 21.15%23.31M | 37.00%25.03M |
Prepaid assets | 59.81%1.85M | 59.81%1.85M | -30.22%1.68M | -53.31%1.09M | -23.00%1.62M | -11.29%1.16M | -11.29%1.16M | --2.41M | 86.35%2.33M | -23.00%2.1M |
Other current assets | -70.75%37.85K | -70.75%37.85K | -85.77%36.51K | -86.34%52.71K | -88.86%70.91K | -45.72%129.4K | -45.72%129.4K | --256.55K | 109.42%385.8K | 360.75%636.75K |
Total current assets | -32.91%18.25M | -32.91%18.25M | -29.05%22.31M | -41.16%26.33M | -38.79%26.8M | -20.04%27.2M | -20.04%27.2M | --31.45M | 42.14%44.75M | 39.25%43.78M |
Non current assets | ||||||||||
Net PPE | -13.60%40.97M | -13.60%40.97M | -10.57%43.26M | -0.39%44.65M | -1.13%45.73M | 17.95%47.42M | 17.95%47.42M | --48.37M | 10.23%44.82M | 11.14%46.25M |
-Gross PPE | -0.64%65.77M | -0.64%65.77M | 1.56%66.58M | 9.68%66.47M | 8.87%66.05M | 24.23%66.19M | 24.23%66.19M | --65.56M | 18.60%60.61M | 19.36%60.67M |
-Accumulated depreciation | -32.06%-24.8M | -32.06%-24.8M | -35.65%-23.32M | -38.25%-21.83M | -40.94%-20.32M | -43.52%-18.78M | -43.52%-18.78M | ---17.19M | -51.20%-15.79M | -56.46%-14.42M |
Goodwill and other intangible assets | 0.00%14.2M | 0.00%14.2M | -18.51%14.2M | -13.75%14.2M | -11.65%14.2M | 363.86%14.2M | 363.86%14.2M | --17.42M | 1,750.78%16.46M | 1,706.90%16.07M |
-Goodwill | 0.00%14.2M | 0.00%14.2M | -17.80%14.2M | -12.95%14.2M | -10.82%14.2M | 387.76%14.2M | 387.76%14.2M | --17.27M | 2,105.93%16.31M | 2,053.15%15.92M |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --150K | 0.00%150K | 0.00%150K |
Investments and advances | 0.00%533.33K | 0.00%533.33K | 0.00%533.33K | 0.00%533.33K | 0.00%533.33K | 0.00%533.33K | 0.00%533.33K | --533.33K | 0.00%533.33K | 0.00%533.33K |
Long-term notes receivables | -32.08%137.83K | -32.08%137.83K | -31.36%150.84K | -28.72%168.46K | -26.47%185.82K | -24.51%202.92K | -24.51%202.92K | --219.76K | -51.24%236.35K | -49.36%252.7K |
Related parties assets | 1.05%113.26K | 1.05%113.26K | -2.60%110.05K | 6.01%114.8K | 24.58%114.8K | 11.78%112.08K | 11.78%112.08K | --112.99K | -7.72%108.29K | -87.21%92.15K |
Total non current assets | -10.44%55.84M | -10.44%55.84M | -12.63%58.14M | -4.03%59.55M | -3.90%60.64M | 41.51%62.35M | 41.51%62.35M | --66.55M | 45.77%62.05M | 44.95%63.11M |
Total assets | -17.27%74.09M | -17.27%74.09M | -17.90%80.45M | -19.59%85.88M | -18.19%87.44M | 14.69%89.55M | 14.69%89.55M | --97.99M | 44.22%106.8M | 42.56%106.89M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 1.32%11.73M | 1.32%11.73M | 27.71%11.73M | 26.24%11.98M | 35.30%13.29M | 36.32%11.58M | 36.32%11.58M | --9.19M | 51.75%9.49M | 66.66%9.82M |
-accounts payable | 6.57%2.69M | 6.57%2.69M | 70.70%2.83M | 112.11%3.13M | -10.03%2.9M | -17.12%2.53M | -17.12%2.53M | --1.66M | 25.33%1.48M | 48.48%3.23M |
-Total tax payable | 25.58%7.75M | 25.58%7.75M | 46.47%7.6M | 84.46%7.3M | 112.90%6.81M | 147.58%6.17M | 147.58%6.17M | --5.19M | 139.47%3.96M | 155.71%3.2M |
-Due to related parties current | 0.00%48.95K | 0.00%48.95K | 0.00%48.95K | 0.00%48.95K | 0.00%48.95K | 0.00%48.95K | 0.00%48.95K | --48.95K | 0.00%48.95K | 0.00%48.95K |
-Other payable | -56.16%1.24M | -56.16%1.24M | -45.15%1.26M | -62.52%1.5M | 5.40%3.53M | -2.42%2.83M | -2.42%2.83M | --2.29M | 18.79%4.01M | 38.33%3.35M |
Current accrued expenses | -33.15%2.26M | -33.15%2.26M | -24.71%1.79M | 43.92%2.02M | -40.98%1.86M | 32.56%3.38M | 32.56%3.38M | --2.38M | 77.89%1.4M | 209.14%3.15M |
Current debt and capital lease obligation | -16.07%31.27M | -16.07%31.27M | -2.22%30.92M | 50.56%30.98M | 79.75%36.94M | 16.46%37.26M | 16.46%37.26M | --31.62M | 113.46%20.58M | 118.03%20.55M |
-Current debt | -1.66%29.31M | -1.66%29.31M | -2.22%28.87M | 115.10%29M | 119.61%29.55M | 17.57%29.81M | 17.57%29.81M | --29.53M | 428.74%13.48M | 475.13%13.46M |
-Current capital lease obligation | -73.69%1.96M | -73.69%1.96M | -2.28%2.04M | -72.07%1.98M | 4.12%7.39M | 12.25%7.46M | 12.25%7.46M | --2.09M | 0.08%7.09M | 0.11%7.09M |
Current deferred liabilities | 40.82%838.12K | 40.82%838.12K | 86.39%640.42K | 195.20%1.05M | 18.32%722.78K | 6.03%595.16K | 6.03%595.16K | --343.59K | 20.12%357.26K | 4.87%610.89K |
Current liabilities | -12.71%46.1M | -12.71%46.1M | 3.56%45.08M | 44.64%46.04M | 54.71%52.81M | 21.14%52.81M | 21.14%52.81M | --43.53M | 87.44%31.83M | 101.74%34.14M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 15.43%33.33M | 15.43%33.33M | 3.31%34.82M | -30.97%34.95M | -36.97%28.69M | 260.53%28.88M | 260.53%28.88M | --33.71M | 94.12%50.63M | 71.41%45.52M |
-Long term debt | -4.28%14.92M | -4.28%14.92M | 3.03%15.81M | -59.65%16.12M | -53.97%15.85M | 528.16%15.59M | 528.16%15.59M | --15.35M | 78.14%39.95M | 49.28%34.43M |
-Long term capital lease obligation | 38.55%18.41M | 38.55%18.41M | 3.54%19.01M | 76.32%18.83M | 15.77%12.85M | 140.36%13.29M | 140.36%13.29M | --18.36M | 192.15%10.68M | 217.40%11.1M |
Non current deferred liabilities | -7.28%859.26K | -7.28%859.26K | -10.71%887.11K | -9.15%963.34K | -17.02%935.24K | -22.38%926.72K | -22.38%926.72K | --993.51K | -20.13%1.06M | 1.41%1.13M |
Derivative product liabilities | -43.22%226K | -43.22%226K | -87.88%265K | -63.34%827K | -72.19%754K | --398K | --398K | --2.19M | --2.26M | --2.71M |
Total non current liabilities | 13.96%34.42M | 13.96%34.42M | -2.47%35.97M | -31.89%36.74M | -38.45%30.38M | 228.15%30.2M | 228.15%30.2M | --36.89M | 96.81%53.95M | 78.40%49.36M |
Total liabilities | -3.01%80.51M | -3.01%80.51M | 0.79%81.06M | -3.50%82.78M | -0.36%83.19M | 57.22%83.01M | 57.22%83.01M | --80.42M | 93.23%85.78M | 87.25%83.5M |
Shareholders'equity | ||||||||||
Share capital | 5.26%76.4M | 5.26%76.4M | 5.29%76.26M | 8.04%74.28M | 10.47%73.28M | 13.27%72.58M | 13.27%72.58M | --72.42M | 9.66%68.75M | 6.39%66.34M |
-common stock | 5.26%76.4M | 5.26%76.4M | 5.29%76.26M | 8.04%74.28M | 10.47%73.28M | 13.27%72.58M | 13.27%72.58M | --72.42M | 9.66%68.75M | 6.39%66.34M |
Retained earnings | -32.10%-72.09M | -32.10%-72.09M | -50.52%-65.86M | -66.09%-60.38M | -82.49%-57.56M | -99.38%-54.57M | -99.38%-54.57M | ---43.75M | -66.25%-36.35M | -47.37%-31.54M |
Paid-in capital | 0.45%7.53M | 0.45%7.53M | -3.10%7.25M | 33.37%7.55M | 33.10%7.66M | 29.89%7.5M | 29.89%7.5M | --7.49M | -1.21%5.66M | 1.63%5.75M |
Gains losses not affecting retained earnings | 0.00%-19.27M | 0.00%-19.27M | 0.00%-19.27M | 0.00%-19.27M | 0.00%-19.27M | 0.00%-19.27M | 0.00%-19.27M | ---19.27M | 0.00%-19.27M | 0.00%-19.27M |
Other equity interest | -55.55%144.84K | -55.55%144.84K | 0.00%325.81K | -79.65%325.81K | -77.63%325.81K | -77.63%325.81K | -77.63%325.81K | --325.81K | 9.94%1.6M | 0.00%1.46M |
Total stockholders'equity | -210.89%-7.28M | -210.89%-7.28M | -107.52%-1.29M | -87.75%2.5M | -80.50%4.43M | -73.39%6.56M | -73.39%6.56M | --17.21M | -29.08%20.38M | -21.05%22.73M |
Noncontrolling interests | 3,351.27%853.46K | 3,351.27%853.46K | 88.64%688.56K | -6.03%601.5K | -127.60%-181.99K | -104.30%-26.25K | -104.30%-26.25K | --365.01K | -30.53%640.12K | -58.68%659.41K |
Total equity | -198.29%-6.43M | -198.29%-6.43M | -103.45%-606.34K | -85.26%3.1M | -81.83%4.25M | -74.13%6.54M | -74.13%6.54M | --17.57M | -29.12%21.02M | -23.02%23.39M |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data