(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -8.96%-30.67M | 38.36%-4.86M | -24.00%-8.6M | 4.71%-9.4M | -125.35%-7.82M | -32.47%-28.14M | -23.09%-7.88M | -246.43%-6.93M | 9.17%-9.86M | -74.89%-3.47M |
Net income from continuing operations | 529.62%90.38M | 700.75%34.48M | 1,012.38%58.24M | 100.38%61K | -105.63%-2.4M | -24.36%14.35M | -116.65%-5.74M | -119.42%-6.38M | -585.07%-16.15M | 579.77%42.62M |
Operating gains losses | 113.99%2.78M | 115.22%415K | 140.69%118K | 107.91%1.52M | -68.41%731K | -337.35%-19.87M | -107.10%-2.73M | 99.24%-290K | -402.89%-19.16M | 21.03%2.31M |
Depreciation and amortization | 8.35%9.39M | -3.38%2.46M | -1.40%2.04M | -7.40%2.2M | 60.63%2.69M | 17.36%8.67M | 11.05%2.54M | 2.78%2.07M | 33.22%2.38M | 29.37%1.67M |
Deferred tax | -3.26%-2.34M | -60.40%-648K | 0.10%-1.02M | 41.80%-181K | 7.28%-497K | -13.73%-2.27M | 17.21%-404K | -84.09%-1.02M | 51.86%-311K | -74.03%-536K |
Other non cash items | 84.86%-1.75M | 120.83%1.12M | -33.78%-1.72M | 15.85%-1.78M | 122.39%623K | -144.78%-11.56M | -136.08%-5.38M | -3.14%-1.28M | -180.61%-2.11M | -522.60%-2.78M |
Change In working capital | 7.29%1.87M | 218.32%2.44M | -74.97%608K | 60.66%-1.17M | -100.30%-13K | 975.88%1.74M | -2,327.06%-2.06M | 431.83%2.43M | 11.94%-2.96M | 8.96%4.34M |
-Change in receivables | 535.55%2.23M | 406.10%3.74M | 101.65%11K | -37.30%-1.48M | -108.13%-40K | -81.56%-512K | -9.23%738K | -492.35%-667K | 42.82%-1.08M | -20.00%492K |
-Change in inventory | -216.87%-866K | -434.12%-284K | -284.62%-250K | -151.49%-277K | -130.05%-55K | 280.73%741K | 127.78%85K | 36.89%-65K | 398.15%538K | 267.89%183K |
-Change in prepaid assets | -296.12%-253K | -66.34%-845K | 50.00%315K | -23.80%602K | 10.47%-325K | 170.49%129K | -349.56%-508K | 163.25%210K | 327.67%790K | -159.61%-363K |
-Change in payables and accrued expense | -45.20%759K | 93.06%-165K | -81.97%532K | 99.53%-15K | -89.90%407K | 104.88%1.39M | -396.45%-2.38M | 731.91%2.95M | -157.98%-3.22M | 40.43%4.03M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -8.96%-30.67M | 38.36%-4.86M | -24.00%-8.6M | 4.71%-9.4M | -125.35%-7.82M | -32.47%-28.14M | -23.09%-7.88M | -246.43%-6.93M | 9.17%-9.86M | -74.89%-3.47M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 89.37%-719K | 312.09%2.93M | 60.99%-848K | -282.69%-1.41M | 65.18%-1.39M | 93.17%-6.76M | -112.09%-1.38M | 93.48%-2.17M | 101.02%774K | -356.95%-3.98M |
Net PPE purchase and sale | 54.66%-3.11M | -121.37%-1.71M | 92.87%-174K | 19.26%-524K | 76.56%-702K | -528.51%-6.86M | -19.32%-772K | -2,582.42%-2.44M | -981.67%-649K | -922.18%-3M |
Net business purchase and sale | -198.13%-2.39M | 49.25%-406K | ---879K | ---- | ---- | 41.00%-800K | -79,900.00%-800K | --0 | ---- | ---- |
Net investment purchase and sale | --4.9M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | -114.06%-126K | -25.13%143K | -23.22%205K | -85.24%210K | 30.56%-684K | 104.37%896K | -43.15%191K | 101.30%267K | 447.31%1.42M | -70.42%-985K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 89.37%-719K | 312.09%2.93M | 60.99%-848K | -282.69%-1.41M | 65.18%-1.39M | 93.17%-6.76M | -112.09%-1.38M | 93.48%-2.17M | 101.02%774K | -356.95%-3.98M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 430.46%111.18M | 1,247.04%71.96M | 259.57%23.56M | -37.10%78K | 74.29%15.58M | -86.89%20.96M | -34.28%5.34M | 557.83%6.55M | -75.78%124K | -94.05%8.94M |
Net issuance payments of debt | -327.45%-218K | -42.11%-54K | -357.14%-54K | -21.74%-56K | -550.00%-54K | 76.61%-51K | 39.68%-38K | 132.31%21K | -48.39%-46K | 120.34%12K |
Net common stock issuance | 451.70%107.86M | 1,392.02%70.84M | 233.33%21.7M | -58.82%21K | 85.63%15.3M | -87.28%19.55M | -34.31%4.75M | --6.51M | 245.71%51K | -94.38%8.24M |
Proceeds from stock option exercised by employees | 142.22%3.53M | 85.44%1.17M | 9,450.00%1.91M | -5.04%113K | -50.73%339K | -76.89%1.46M | -34.44%632K | -98.11%20K | -79.41%119K | -81.46%688K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 430.46%111.18M | 1,247.04%71.96M | 259.57%23.56M | -37.10%78K | 74.29%15.58M | -86.89%20.96M | -34.28%5.34M | 557.83%6.55M | -75.78%124K | -94.05%8.94M |
Net cash flow | ||||||||||
Beginning cash position | -20.44%50.92M | 10.81%60.84M | -18.19%46.5M | -11.99%57.46M | -20.44%50.92M | 156.07%64M | 7.91%54.9M | -33.01%56.84M | -62.21%65.29M | 156.07%64M |
Current changes in cash | 672.16%79.79M | 1,885.54%70.03M | 652.66%14.12M | -19.75%-10.73M | 327.46%6.38M | -135.25%-13.95M | -129.83%-3.92M | 92.57%-2.55M | 89.64%-8.96M | -98.99%1.49M |
Effect of exchange rate changes | -59.91%346K | 386.15%186K | -63.70%224K | -144.73%-229K | 182.09%165K | 253.56%863K | -124.14%-65K | 55.03%617K | 137.37%512K | -145.79%-201K |
End cash Position | 157.40%131.05M | 157.40%131.05M | 10.81%60.84M | -18.19%46.5M | -11.99%57.46M | -20.44%50.92M | -20.44%50.92M | 7.91%54.9M | -33.01%56.84M | -62.21%65.29M |
Free cash flow | 3.18%-33.9M | 24.15%-6.57M | 6.51%-8.77M | 4.41%-10.05M | -31.78%-8.52M | -55.79%-35.01M | -20.46%-8.66M | -348.42%-9.38M | 3.75%-10.51M | -183.96%-6.46M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data