(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 | 55.36%-3.52M | 24.73%-829.29K | 85.75%-328.49K | 24.97%-1.62M | 68.07%-737.6K | 9.03%-7.88M | 52.08%-1.1M | -23.77%-2.3M | -29.23%-2.16M | 18.27%-2.31M |
Net income from continuing operations | 21.24%-8.63M | -7.17%-3.33M | 49.92%-1.64M | 4.83%-2.2M | 35.45%-1.46M | 32.88%-10.96M | 51.42%-3.11M | -23.63%-3.28M | 52.82%-2.31M | 5.04%-2.26M |
Operating gains losses | --167.16K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -9.65%931.89K | -10.98%234.94K | -10.72%228.93K | -8.51%234.13K | -8.35%233.89K | 15.21%1.03M | 3.51%263.91K | 8.04%256.41K | 9.84%255.92K | 50.12%255.2K |
Other non cash items | 288.38%829.38K | 997.31%245.73K | 186.33%272.83K | 246.55%254.56K | 107.86%56.26K | -112.93%-440.27K | -99.35%22.39K | -718.54%-316.02K | -734.44%-173.7K | 525.60%27.06K |
Change In working capital | 223.19%1.46M | 1.00%312.15K | 204.18%736.69K | 122.76%20.92K | 156.49%394.77K | -624.12%-1.19M | -33.10%309.05K | -225.53%-707.13K | -145.55%-91.94K | 30.13%-698.83K |
-Change in receivables | -237.91%-185.99K | -228.45%-133.4K | 5.18%-45.41K | -166.27%-68.33K | 171.65%61.15K | -113.04%-55.04K | -83.20%103.86K | 81.59%-47.89K | -361.78%-25.66K | -257.22%-85.35K |
-Change in inventory | 19.39%-847.8K | -93,430.32%-650.97K | 113.32%38.88K | 67.60%-67.1K | 69.46%-168.6K | -136.67%-1.05M | 99.32%-696 | -48.73%-291.86K | -160.75%-207.08K | -726.85%-552.04K |
-Change in prepaid assets | -12.52%173.77K | 115.73%9.51K | 150.52%15.53K | 13.17%26.12K | -54.04%122.61K | 273.87%198.63K | 83.45%-60.47K | -105.29%-30.73K | -94.70%23.08K | 134.85%266.75K |
-Change in payables and accrued expense | 2,172.97%2.02M | 113.32%1.06M | 294.70%737.4K | -211.15%-144.18K | 206.67%369.41K | -119.34%-97.65K | 92.79%497.68K | -185.38%-378.73K | 141.43%129.72K | -38.19%-346.32K |
-Change in other working capital | 263.97%300.25K | 110.95%25.34K | -123.06%-9.71K | 2,387.17%274.42K | -43.76%10.2K | -29.35%-183.11K | -538.04%-231.32K | 893.74%42.08K | 94.48%-12K | -35.95%18.13K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 55.36%-3.52M | 24.73%-829.29K | 85.75%-328.49K | 24.97%-1.62M | 68.07%-737.6K | 9.03%-7.88M | 52.08%-1.1M | -23.77%-2.3M | -29.23%-2.16M | 18.27%-2.31M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 42.46%-55.66K | 44.32%-7.95K | 40.22%-13.11K | 53.55%-17.47K | 25.26%-17.13K | 93.14%-96.73K | 97.37%-14.27K | 93.38%-21.93K | 75.12%-37.62K | 94.04%-22.92K |
Net intangibles purchase and sale | 42.46%-55.66K | 44.32%-7.95K | 40.22%-13.11K | 53.55%-17.47K | 25.26%-17.13K | 75.12%-96.73K | 92.27%-14.27K | 53.52%-21.93K | 69.97%-37.62K | 27.50%-22.92K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 42.46%-55.66K | 44.32%-7.95K | 40.22%-13.11K | 53.55%-17.47K | 25.26%-17.13K | 93.14%-96.73K | 97.37%-14.27K | 93.38%-21.93K | 75.12%-37.62K | 94.04%-22.92K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1,872.43%3.66M | 890.80%1.03M | 1,398.07%326.69K | 2,180.14%1.69M | 591.46%614.86K | 51.89%-206.67K | -11.41%-130.49K | 71.13%-25.17K | 170.70%74.1K | -3.85%-125.11K |
Net issuance payments of debt | 973.45%2.68M | 136.39%47.49K | 361.00%326.69K | 2,180.14%1.69M | 591.46%614.86K | 41.52%-306.67K | -9.08%-130.49K | -2.44%-125.17K | 153.88%74.1K | 13.75%-125.11K |
Net common stock issuance | --984.45K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --0 | --0 | ---- | ---- | ---- | 5.49%100K | --0 | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,872.43%3.66M | 890.80%1.03M | 1,398.07%326.69K | 2,180.14%1.69M | 591.46%614.86K | 51.89%-206.67K | -11.41%-130.49K | 71.13%-25.17K | 170.70%74.1K | -3.85%-125.11K |
Net cash flow | ||||||||||
Beginning cash position | -98.12%156.5K | -96.25%52.57K | -98.20%67.48K | -99.72%16.63K | -98.12%156.5K | -55.74%8.34M | -87.58%1.4M | -72.34%3.75M | -62.08%5.88M | -55.74%8.34M |
Current changes in cash | 101.11%90.77K | 115.62%194.7K | 99.37%-14.91K | 102.39%50.85K | 94.31%-139.87K | 22.07%-8.18M | 57.87%-1.25M | -3.14%-2.35M | -10.18%-2.12M | 26.22%-2.46M |
End cash Position | 58.00%247.27K | 58.00%247.27K | -96.25%52.57K | -98.20%67.48K | -99.72%16.63K | -98.12%156.5K | -98.12%156.5K | -87.58%1.4M | -72.34%3.75M | -62.08%5.88M |
Free cash flow | 55.20%-3.57M | 24.98%-837.24K | 85.32%-341.6K | 25.46%-1.64M | 67.65%-754.73K | 17.53%-7.97M | 51.94%-1.12M | -19.74%-2.33M | -20.58%-2.2M | 34.84%-2.33M |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data