(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 | -23.58%2.23M | -23.58%2.23M | -49.93%2.29M | -38.20%3.46M | -42.79%5.18M | -80.43%2.91M | -80.43%2.91M | -87.05%4.58M | -61.47%5.6M | -43.20%9.05M |
-Cash and cash equivalents | -23.58%2.23M | -23.58%2.23M | -49.93%2.29M | -27.67%3.46M | -36.83%5.18M | -79.15%2.91M | -79.15%2.91M | -87.01%4.58M | -66.94%4.79M | -48.38%8.2M |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 1,204.29%815.56K | 1,421.68%853.71K |
Receivables | 25.71%6.4M | 25.71%6.4M | 39.50%6.27M | 2.28%6.22M | -36.18%5.46M | -26.07%5.09M | -26.07%5.09M | 941.56%4.49M | 1,316.09%6.08M | 1,388.69%8.55M |
-Accounts receivable | -2.99%4.09M | -2.99%4.09M | 0.87%3.65M | -27.33%3.23M | -40.27%4.49M | -35.54%4.21M | -35.54%4.21M | 871.69%3.62M | 1,102.11%4.45M | 1,209.82%7.52M |
-Taxes receivable | -33.70%301K | -33.70%301K | -57.30%183K | 85.45%520K | 117.39%506K | 125.87%454K | 125.87%454K | --428.53K | --280.4K | --232.76K |
-Related party accounts receivable | -15.96%316K | -15.96%316K | -15.85%316K | 59.30%376K | -46.66%376K | 382.05%376K | 382.05%376K | 535.23%375.5K | 299.29%236.03K | --704.88K |
-Other receivables | 2,236.99%1.71M | 2,236.99%1.71M | 2,867.21%2.13M | 88.09%2.09M | -6.54%84K | 5.80%73K | 5.80%73K | --71.85K | --1.11M | --89.88K |
-Recievables adjustments allowances | 51.85%-13K | 51.85%-13K | ---11K | ---5K | ---2K | ---27K | ---27K | ---- | ---- | ---- |
Prepaid assets | -70.43%68K | -70.43%68K | -52.68%106K | -60.49%133K | -13.74%234K | -31.55%230K | -31.55%230K | -67.24%223.99K | -14.34%336.58K | -42.97%271.28K |
Restricted cash | -93.96%39K | -93.96%39K | -71.45%74K | 69.02%364K | 187.56%506K | 215.12%646K | 215.12%646K | 27.31%259.24K | --215.35K | --175.96K |
Total current assets | -1.67%8.73M | -1.67%8.73M | -8.51%8.74M | -16.81%10.18M | -36.97%11.38M | -60.22%8.88M | -60.22%8.88M | -73.93%9.55M | -20.38%12.23M | 6.27%18.05M |
Non current assets | ||||||||||
Net PPE | -59.15%174K | -59.15%174K | -55.10%211K | -48.00%265K | 107.11%373K | 153.57%426K | 153.57%426K | 1,676.29%469.9K | 1,053.63%509.65K | 271.57%180.1K |
-Gross PPE | -59.15%174K | -59.15%174K | -55.10%211K | -57.10%265K | 26.75%373K | 56.04%426K | 56.04%426K | 1,676.29%469.9K | 1,298.13%617.67K | 507.12%294.27K |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---108.02K | ---114.17K |
Goodwill and other intangible assets | -37.67%42.44M | -37.67%42.44M | -65.10%48.34M | -64.51%52.14M | -57.60%62.8M | -56.17%68.09M | -56.17%68.09M | 672.91%138.53M | 700.00%146.92M | 687.78%148.12M |
-Goodwill | -4.73%19.69M | -4.73%19.69M | -75.66%20.13M | -77.35%19.71M | -75.61%20.66M | -75.83%20.66M | -75.83%20.66M | 747.28%82.67M | 791.62%87M | 768.08%84.7M |
-Other intangible assets | -52.02%22.75M | -52.02%22.75M | -49.48%28.22M | -45.87%32.44M | -33.55%42.14M | -32.12%47.42M | -32.12%47.42M | 584.04%55.86M | 596.14%59.92M | 601.16%63.42M |
Investments and advances | 3,468.25%2.25M | 3,468.25%2.25M | 3,176.80%2.05M | 2,728.90%2.1M | -15.05%63K | -18.18%63K | -18.18%63K | -19.91%62.5K | -3.11%74.16K | -18.32%74.16K |
Non current accounts receivable | --121K | --121K | --139K | --155K | --173K | ---- | ---- | ---- | ---- | ---- |
Related parties assets | -15.96%316K | -15.96%316K | -15.85%316K | 59.30%376K | -46.66%376K | 382.05%376K | 382.05%376K | 535.23%375.5K | 299.29%236.03K | --704.88K |
Non current deferred assets | --3.71M | --3.71M | -62.53%1.98M | 1.11%874K | -47.43%321K | --0 | --0 | --5.28M | --864.37K | --610.64K |
Total non current assets | -28.99%48.7M | -28.99%48.7M | -63.48%52.72M | -62.57%55.54M | -57.22%63.73M | -55.94%68.58M | -55.94%68.58M | 700.70%144.35M | 702.61%148.37M | 686.56%148.99M |
Total assets | -25.86%57.42M | -25.86%57.42M | -60.06%61.46M | -59.08%65.71M | -55.03%75.11M | -56.47%77.45M | -56.47%77.45M | 181.50%153.9M | 374.42%160.6M | 364.95%167.04M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -34.33%1.21M | -34.33%1.21M | -10.68%1.56M | 14.47%1.44M | -7.48%2.28M | -58.56%1.85M | -58.56%1.85M | 155.25%1.74M | 82.10%1.26M | 321.62%2.46M |
-accounts payable | -32.30%1.18M | -32.30%1.18M | -13.73%1.48M | 28.58%1.41M | 14.77%2.07M | 91.33%1.74M | 91.33%1.74M | 162.58%1.71M | 75.63%1.1M | 236.64%1.81M |
-Total tax payable | --0 | --0 | --43K | --0 | -84.03%97K | -38.78%30K | -38.78%30K | --0 | --116.61K | --607.22K |
-Due to related parties current | -55.41%33K | -55.41%33K | 22.32%34K | -30.53%33K | 130.09%105K | -55.15%74K | -55.15%74K | -6.19%27.8K | -30.04%47.5K | -2.32%45.63K |
Current accrued expenses | 109.47%5.79M | 109.47%5.79M | 82.11%2.85M | 21.40%2.47M | 55.06%3M | -3.46%2.77M | -3.46%2.77M | --1.56M | --2.03M | --1.94M |
Current debt and capital lease obligation | -66.01%2.86M | -66.01%2.86M | 1,416.78%2.87M | -13.83%142K | 232.58%198K | 11,757.75%8.42M | 11,757.75%8.42M | 1,498.71%188.89K | 468.35%164.8K | 30.71%59.53K |
-Current debt | -66.96%2.72M | -66.96%2.72M | --2.72M | ---- | ---- | --8.23M | --8.23M | ---- | ---- | ---- |
-Current capital lease obligation | -23.66%142K | -23.66%142K | -23.23%145K | -13.83%142K | 232.58%198K | 161.97%186K | 161.97%186K | 1,498.71%188.89K | 468.35%164.8K | 30.71%59.53K |
Current deferred liabilities | 24.77%15.15M | 24.77%15.15M | 64.78%16.35M | -22.20%14.89M | -27.53%13.99M | -45.22%12.14M | -45.22%12.14M | --9.92M | --19.14M | --19.3M |
Current liabilities | -0.62%25.01M | -0.62%25.01M | 76.04%23.62M | -16.16%18.94M | -18.06%19.46M | -14.83%25.17M | -14.83%25.17M | 1,832.31%13.42M | 3,030.86%22.6M | 3,677.55%23.75M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -81.05%29K | -81.05%29K | -99.26%62K | 1,197.22%2.81M | 25,146.97%8.36M | 292.31%153K | 292.31%153K | 17,236.21%8.42M | 354.94%216.69K | -29.20%33.1K |
-Long term debt | ---- | ---- | ---- | --2.72M | --8.23M | ---- | ---- | 16,856.38%8.23M | ---- | ---- |
-Long term capital lease obligation | -81.05%29K | -81.05%29K | -66.38%62K | -58.01%91K | 274.61%124K | 292.31%153K | 292.31%153K | --184.42K | --216.69K | --33.1K |
Non current deferred liabilities | -75.93%2.2M | -75.93%2.2M | -86.67%3M | -93.06%4.37M | -89.46%6.96M | -85.94%9.15M | -85.94%9.15M | 23,501.67%22.52M | 13,299.49%63.03M | 13,958.63%66.05M |
Total non current liabilities | -76.01%2.23M | -76.01%2.23M | -90.09%3.07M | -88.64%7.18M | -76.82%15.32M | -85.72%9.3M | -85.72%9.3M | 21,388.87%30.94M | 12,109.34%63.25M | 12,692.67%66.08M |
Total liabilities | -20.96%27.25M | -20.96%27.25M | -39.85%26.68M | -69.57%26.13M | -61.28%34.78M | -63.59%34.47M | -63.59%34.47M | 5,191.26%44.36M | 6,824.37%85.85M | 7,743.42%89.83M |
Shareholders'equity | ||||||||||
Share capital | 0.84%122.23M | 0.84%122.23M | 0.54%122.23M | 0.53%122.23M | 7.53%122.2M | 9.82%121.21M | 9.82%121.21M | 65.36%121.58M | 134.11%121.58M | 121.32%113.63M |
-common stock | 0.84%122.23M | 0.84%122.23M | 0.54%122.23M | 0.53%122.23M | 7.53%122.2M | 9.82%121.21M | 9.82%121.21M | 65.36%121.58M | 134.11%121.58M | 121.32%113.63M |
Retained earnings | -16.94%-115.24M | -16.94%-115.24M | -185.58%-111.2M | -68.68%-105.17M | -125.45%-104.69M | -164.39%-98.54M | -164.39%-98.54M | -37.69%-38.94M | -143.15%-62.35M | -104.47%-46.44M |
Gains losses not affecting retained earnings | 14.14%23.19M | 14.14%23.19M | 110.46%23.75M | 785.41%22.53M | 1,372.17%22.83M | 99.44%20.32M | 99.44%20.32M | 14,518.35%11.28M | 4,550.37%2.54M | -4,468.35%-1.79M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 83.50%15.62M | 107.08%12.98M | 93.27%11.8M |
Total stockholders'equity | -29.79%30.18M | -29.79%30.18M | -68.25%34.78M | -47.05%39.59M | -47.76%40.33M | -48.39%42.98M | -48.39%42.98M | 103.49%109.54M | 129.23%74.76M | 121.98%77.2M |
Total equity | -29.79%30.18M | -29.79%30.18M | -68.25%34.78M | -47.05%39.59M | -47.76%40.33M | -48.39%42.98M | -48.39%42.98M | 103.49%109.54M | 129.23%74.76M | 121.98%77.2M |
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