(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 | 45.74%137M | 45.74%137M | -70.75%86M | -19.72%57M | 232.14%93M | 118.60%94M | 118.60%94M | 162.50%294M | 24.56%71M | -37.78%28M |
-Cash and cash equivalents | 45.74%137M | 45.74%137M | -70.75%86M | -19.72%57M | 232.14%93M | 118.60%94M | 118.60%94M | 162.50%294M | 24.56%71M | -37.78%28M |
Receivables | -7.42%798M | -7.42%798M | -5.49%843M | -27.78%715M | -29.16%724M | 10.51%862M | 10.51%862M | 7.99%892M | 31.82%990M | 32.21%1.02B |
-Accounts receivable | 0.29%698M | 0.29%698M | -5.49%843M | -27.78%715M | -29.16%724M | -6.33%696M | -6.33%696M | 7.99%892M | 31.82%990M | 32.21%1.02B |
-Taxes receivable | --0 | --0 | ---- | ---- | ---- | --73M | --73M | ---- | ---- | ---- |
-Related party accounts receivable | -14.29%36M | -14.29%36M | ---- | ---- | ---- | 500.00%42M | 500.00%42M | ---- | ---- | ---- |
-Other receivables | 25.49%64M | 25.49%64M | ---- | ---- | ---- | 70.00%51M | 70.00%51M | ---- | ---- | ---- |
Inventory | 23.79%333M | 23.79%333M | 19.20%329M | -45.96%154M | -29.52%160M | -28.46%269M | -28.46%269M | -10.97%276M | 3.26%285M | 23.37%227M |
Prepaid assets | 8.00%54M | 8.00%54M | ---- | ---- | ---- | 56.25%50M | 56.25%50M | ---- | ---- | ---- |
Other current assets | --1.26B | --1.26B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 93.32%2.63B | 93.32%2.63B | -21.55%1.29B | -77.49%1.02B | -21.92%1.03B | 9.40%1.36B | 9.40%1.36B | 28.87%1.65B | 306.94%4.51B | 29.45%1.32B |
Non current assets | ||||||||||
Net PPE | 1.78%16.32B | 1.78%16.32B | -0.09%16.01B | -0.06%16.04B | -13.90%16.05B | -14.58%16.04B | -14.58%16.04B | -16.37%16.03B | -15.87%16.05B | -2.76%18.64B |
-Gross PPE | 2.30%20.28B | 2.30%20.28B | 1.95%20.11B | 1.99%20.05B | -11.97%19.94B | -12.67%19.82B | -12.67%19.82B | -12.79%19.72B | -12.26%19.65B | 1.21%22.66B |
-Accumulated depreciation | -4.49%-3.96B | -4.49%-3.96B | -10.80%-4.09B | -11.16%-4B | 3.04%-3.9B | 3.49%-3.79B | 3.49%-3.79B | -7.11%-3.69B | -8.53%-3.6B | -24.87%-4.02B |
Goodwill and other intangible assets | -1.08%6.07B | -1.08%6.07B | 0.54%6.1B | 1.03%6.09B | -1.59%6.12B | -1.72%6.13B | -1.72%6.13B | -3.50%6.06B | -4.03%6.03B | -1.47%6.21B |
-Goodwill | -0.13%4.55B | -0.13%4.55B | ---- | ---- | ---- | -2.90%4.56B | -2.90%4.56B | --4.56B | ---- | ---- |
-Other intangible assets | -3.81%1.51B | -3.81%1.51B | ---- | ---- | ---- | 1.88%1.57B | 1.88%1.57B | --1.5B | ---- | ---- |
Investments and advances | -5.35%6.99B | -5.35%6.99B | -6.70%7B | 57.82%7.16B | 60.36%7.3B | 59.71%7.38B | 59.71%7.38B | 71.23%7.5B | 4.42%4.54B | 5.32%4.55B |
Non current accounts receivable | 5.02%230M | 5.02%230M | 7.34%234M | -11.26%197M | -8.64%201M | 3.79%219M | 3.79%219M | 2.35%218M | 3.26%222M | 61.76%220M |
Related parties assets | -14.29%36M | -14.29%36M | ---- | ---- | ---- | 500.00%42M | 500.00%42M | ---- | ---- | ---- |
Financial assets | -40.48%25M | -40.48%25M | -52.38%30M | -62.50%36M | -79.01%38M | -48.15%42M | -48.15%42M | --63M | --96M | --181M |
Non current deferred assets | 9.20%285M | 9.20%285M | -6.01%219M | -5.86%225M | 0.81%248M | 1.56%261M | 1.56%261M | -23.61%233M | -21.12%239M | -21.41%246M |
Other non current assets | 33.33%72M | 33.33%72M | 73.47%85M | --50M | --54M | 92.86%54M | 92.86%54M | --49M | ---- | ---- |
Total non current assets | -0.46%29.99B | -0.46%29.99B | -1.59%29.68B | 9.67%29.8B | -0.16%30.01B | -0.28%30.13B | -0.28%30.13B | -1.01%30.15B | -10.29%27.17B | -0.82%30.05B |
Total assets | 3.59%32.62B | 3.59%32.62B | -2.62%30.97B | -2.75%30.81B | -1.08%31.04B | 0.10%31.49B | 0.10%31.49B | 0.19%31.8B | 0.92%31.68B | 0.17%31.38B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -8.85%1.15B | -8.85%1.15B | -5.95%1.07B | -30.55%807M | -30.98%811M | 7.47%1.27B | 7.47%1.27B | -2.81%1.14B | 24.15%1.16B | 33.98%1.18B |
-accounts payable | -2.80%555M | -2.80%555M | 4.11%1.06B | -22.78%807M | -23.42%811M | -8.64%571M | -8.64%571M | 1.39%1.02B | 27.44%1.05B | 38.98%1.06B |
-Total tax payable | --18M | --18M | --10M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Dividends payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 3.45%120M | 0.86%117M | 0.87%116M |
-Due to related parties current | -99.33%1M | -99.33%1M | ---- | ---- | ---- | 455.56%150M | 455.56%150M | ---- | ---- | ---- |
-Other payable | 6.42%580M | 6.42%580M | ---- | ---- | ---- | 32.60%545M | 32.60%545M | ---- | ---- | ---- |
Current debt and capital lease obligation | 7.07%727M | 7.07%727M | -35.76%724M | -53.35%725M | 28.34%1.33B | -37.59%679M | -37.59%679M | 13.84%1.13B | 216.50%1.55B | 108.05%1.03B |
-Current debt | 8.33%650M | 8.33%650M | -38.10%650M | -55.93%650M | 31.58%1.25B | -40.00%600M | -40.00%600M | 16.67%1.05B | 269.67%1.48B | 137.50%950M |
-Current capital lease obligation | -2.53%77M | -2.53%77M | -3.90%74M | -5.06%75M | -8.33%77M | -10.23%79M | -10.23%79M | -14.44%77M | -14.13%79M | -13.40%84M |
Current deferred liabilities | -41.07%33M | -41.07%33M | -17.14%58M | -12.77%82M | -29.63%57M | -21.13%56M | -21.13%56M | -10.26%70M | 17.50%94M | 17.39%81M |
Other current liabilities | 2,192.98%1.31B | 2,192.98%1.31B | 18.37%58M | -95.54%32M | -55.56%52M | 7.55%57M | 7.55%57M | -56.25%49M | 603.92%718M | 50.00%117M |
Current liabilities | 56.51%3.22B | 56.51%3.22B | -19.85%1.91B | -53.34%1.65B | -6.65%2.25B | -13.89%2.06B | -13.89%2.06B | 1.40%2.39B | 119.27%3.53B | 58.25%2.41B |
Non current liabilities | ||||||||||
Long term provisions | 29.73%336M | 29.73%336M | 9.36%257M | 30.04%303M | -5.78%261M | -37.14%259M | -37.14%259M | -39.43%235M | -39.16%233M | -23.27%277M |
Long term debt and capital lease obligation | -1.70%10.42B | -1.70%10.42B | 3.19%10.49B | 2.53%10.53B | -6.75%10.04B | -2.56%10.6B | -2.56%10.6B | -6.63%10.16B | -11.99%10.27B | -5.20%10.77B |
-Long term debt | -1.51%9.85B | -1.51%9.85B | 3.69%9.92B | 2.95%9.95B | -6.91%9.45B | -2.33%10B | -2.33%10B | -6.42%9.57B | -12.12%9.67B | -5.25%10.15B |
-Long term capital lease obligation | -4.87%567M | -4.87%567M | -4.91%562M | -4.17%575M | -4.23%588M | -6.14%596M | -6.14%596M | -9.77%591M | -9.91%600M | -4.36%614M |
Non current deferred liabilities | 3.93%2.75B | 3.93%2.75B | 4.70%2.63B | -2.77%2.64B | -18.85%2.63B | -18.14%2.65B | -18.14%2.65B | -22.62%2.51B | -15.44%2.71B | 1.76%3.25B |
Other non current liabilities | -40.71%83M | -40.71%83M | -68.29%52M | -30.38%110M | -41.95%101M | -24.73%140M | -24.73%140M | -28.70%164M | -30.40%158M | 6.75%174M |
Total non current liabilities | -0.41%13.58B | -0.41%13.58B | 2.69%13.42B | 1.55%13.57B | -9.87%13.04B | -7.23%13.64B | -7.23%13.64B | -11.35%13.07B | -13.65%13.37B | -4.03%14.46B |
Total liabilities | 7.05%16.81B | 7.05%16.81B | -0.79%15.34B | -9.91%15.22B | -9.41%15.28B | -8.16%15.7B | -8.16%15.7B | -9.59%15.46B | -1.14%16.9B | 1.68%16.87B |
Shareholders'equity | ||||||||||
Share capital | -0.21%17.96B | -0.21%17.96B | -2.11%17.97B | -2.58%17.97B | -1.50%18B | -1.07%18B | -1.07%18B | 0.90%18.35B | 1.42%18.44B | -0.81%18.28B |
-common stock | -0.18%15.77B | -0.18%15.77B | -0.49%15.76B | -1.04%15.76B | 0.21%15.8B | 0.73%15.79B | 0.73%15.79B | 1.10%15.84B | 1.71%15.93B | 0.70%15.76B |
-Preferred stock | -0.41%2.2B | -0.41%2.2B | -12.31%2.2B | -12.30%2.2B | -12.25%2.21B | -12.28%2.21B | -12.28%2.21B | -0.36%2.51B | -0.40%2.51B | -9.34%2.51B |
Retained earnings | 9.22%-2.37B | 9.22%-2.37B | -12.33%-2.73B | 29.75%-2.68B | 31.27%-2.63B | 33.34%-2.61B | 33.34%-2.61B | 32.73%-2.43B | 0.24%-3.82B | -3.49%-3.83B |
Gains losses not affecting retained earnings | -35.19%221M | -35.19%221M | -6.59%340M | 135.85%250M | 16,400.00%326M | 1,117.86%341M | 1,117.86%341M | 3,540.00%364M | 197.25%106M | 96.23%-2M |
Total stockholders'equity | 0.53%15.81B | 0.53%15.81B | -4.37%15.57B | 5.47%15.53B | 8.65%15.7B | 9.97%15.73B | 9.97%15.73B | 11.67%16.28B | 3.38%14.73B | -1.55%14.45B |
Noncontrolling interests | --0 | --0 | 0.00%60M | 0.00%60M | 0.00%60M | 0.00%60M | 0.00%60M | 0.00%60M | 0.00%60M | 0.00%60M |
Total equity | 0.15%15.81B | 0.15%15.81B | -4.35%15.63B | 5.44%15.59B | 8.62%15.76B | 9.93%15.79B | 9.93%15.79B | 11.62%16.34B | 3.37%14.79B | -1.54%14.51B |
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