(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 | -30.31%40.7M | -30.31%40.7M | 11.46%56.4M | -15.20%75.3M | -11.41%90.8M | 105.63%58.4M | 105.63%58.4M | -63.52%50.6M | -35.98%88.8M | 85.69%102.5M |
-Cash and cash equivalents | -30.31%40.7M | -30.31%40.7M | -3.33%40.6M | -0.70%57M | 82.99%80.7M | 105.63%58.4M | 105.63%58.4M | 28.44%42M | -20.06%57.4M | -20.11%44.1M |
-Short-term investments | ---- | ---- | 83.72%15.8M | -41.72%18.3M | -82.71%10.1M | ---- | ---- | -91.89%8.6M | -53.06%31.4M | --58.4M |
Receivables | -19.67%427.2M | -19.67%427.2M | 28.27%301.7M | 36.28%325.7M | -1.88%386.4M | 66.50%531.8M | 66.50%531.8M | 29.87%235.2M | 60.83%239M | 56.46%393.8M |
-Accounts receivable | 7.46%403.4M | 7.46%403.4M | 33.52%280M | 40.64%301.4M | -1.61%359.7M | 25.09%375.4M | 25.09%375.4M | 43.04%209.7M | 63.34%214.3M | 62.78%365.6M |
-Notes receivable | --0 | --0 | --0 | --0 | --0 | --128M | --128M | ---- | ---- | ---- |
-Other receivables | -16.20%23.8M | -16.20%23.8M | -14.90%21.7M | -1.62%24.3M | -5.32%26.7M | 47.15%28.4M | 47.15%28.4M | -26.09%25.5M | 41.95%24.7M | 4.06%28.2M |
Inventory | -24.44%115.6M | -24.44%115.6M | -25.12%108.8M | -21.64%85.8M | -6.90%103.9M | 37.22%153M | 37.22%153M | 32.45%145.3M | 59.62%109.5M | 80.00%111.6M |
Prepaid assets | -35.74%64M | -35.74%64M | -61.27%40.2M | 4.86%73.4M | -26.17%57M | 127.40%99.6M | 127.40%99.6M | 121.32%103.8M | 53.51%70M | 100.00%77.2M |
Total current assets | -23.27%654.8M | -23.27%654.8M | -5.20%507.1M | 10.43%560.2M | -6.86%638.1M | 53.57%853.4M | 53.57%853.4M | 12.28%534.9M | 26.35%507.3M | -43.98%685.1M |
Non current assets | ||||||||||
Net PPE | 41.96%1.94B | 41.96%1.94B | 41.11%1.9B | 45.37%1.86B | 19.70%1.36B | 26.57%1.36B | 26.57%1.36B | 28.47%1.35B | 20.95%1.28B | 13.67%1.13B |
-Gross PPE | 29.94%2.99B | 29.94%2.99B | ---- | ---- | ---- | 23.08%2.3B | 23.08%2.3B | ---- | ---- | ---- |
-Accumulated depreciation | -12.37%-1.05B | -12.37%-1.05B | ---- | ---- | ---- | -18.31%-934.3M | -18.31%-934.3M | ---- | ---- | ---- |
Goodwill and other intangible assets | 14.74%2.55B | 14.74%2.55B | 17.55%2.63B | 24.77%2.66B | 10.20%2.2B | 26.09%2.22B | 26.09%2.22B | 25.99%2.23B | 25.44%2.13B | 26.87%1.99B |
-Goodwill | 15.26%1.91B | 15.26%1.91B | ---- | 21.78%1.91B | 12.14%1.66B | 25.53%1.66B | 25.53%1.66B | 25.81%1.65B | 25.50%1.57B | 27.39%1.48B |
-Other intangible assets | 13.23%638.5M | 13.23%638.5M | ---- | 33.15%746.3M | 4.68%541.8M | 27.78%563.9M | 27.78%563.9M | 26.49%580.7M | 25.25%560.5M | 25.42%517.6M |
Long-term notes receivables | ---- | ---- | ---- | ---- | -99.85%200K | ---- | ---- | 5.75%136.1M | 5.59%134.2M | 16,437.50%132.3M |
Financial assets | 1,075.00%4.7M | 1,075.00%4.7M | 1,633.33%5.2M | 0.00%3.8M | -94.87%400K | -95.45%400K | -95.45%400K | -97.27%300K | -74.50%3.8M | -38.10%7.8M |
Non current deferred assets | -36.76%20.3M | -36.76%20.3M | 60.63%40.8M | 173.15%29.5M | 116.67%23.4M | 197.22%32.1M | 197.22%32.1M | 164.58%25.4M | 12.50%10.8M | -72.16%10.8M |
Defined pension benefit | ---- | ---- | ---- | ---- | 0.00%8.2M | ---- | ---- | -17.28%6.7M | -11.11%7.2M | 5.13%8.2M |
Other non current assets | 8.70%7.5M | 8.70%7.5M | --68.7M | --56.4M | ---- | --6.9M | --6.9M | ---- | ---- | ---- |
Total non current assets | 24.64%4.52B | 24.64%4.52B | 23.80%4.65B | 29.21%4.6B | 9.12%3.59B | 20.97%3.63B | 20.97%3.63B | 25.86%3.75B | 22.29%3.56B | 25.02%3.29B |
Total assets | 15.51%5.17B | 15.51%5.17B | 20.18%5.15B | 26.87%5.16B | 6.36%4.22B | 26.07%4.48B | 26.07%4.48B | 23.99%4.29B | 22.78%4.07B | 3.12%3.97B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 15.03%511.1M | 15.03%511.1M | 20.79%453.2M | 40.54%382.7M | 20.26%343.7M | 41.90%444.3M | 41.90%444.3M | 32.53%375.2M | 30.54%272.3M | 45.97%285.8M |
-accounts payable | 5.31%452.1M | 5.31%452.1M | 15.55%397.6M | 35.60%329.1M | 25.91%326.6M | 44.55%429.3M | 44.55%429.3M | 37.04%344.1M | 35.36%242.7M | 53.49%259.4M |
-Total tax payable | 900.00%8M | 900.00%8M | -73.81%4.4M | -57.42%6.6M | -79.14%2.9M | -77.78%800K | -77.78%800K | -13.40%16.8M | -7.74%15.5M | -2.80%13.9M |
-Dividends payable | 259.15%51M | 259.15%51M | 258.04%51.2M | 233.33%47M | 13.60%14.2M | 13.60%14.2M | 13.60%14.2M | 13.49%14.3M | 12.80%14.1M | 0.00%12.5M |
Current accrued expenses | 5.54%112.4M | 5.54%112.4M | 21.94%91.7M | 60.72%125.2M | 12.10%115.8M | 0.85%106.5M | 0.85%106.5M | -37.59%75.2M | 7.30%77.9M | 29.29%103.3M |
Current provisions | -98.43%500K | -98.43%500K | 300.00%4.8M | -50.00%600K | -41.18%1M | 1,035.71%31.8M | 1,035.71%31.8M | -71.43%1.2M | -70.00%1.2M | -66.00%1.7M |
Current debt and capital lease obligation | 20.45%74.8M | 20.45%74.8M | 17.19%74.3M | 24.96%74.6M | -6.31%63.8M | 10.30%62.1M | 10.30%62.1M | 26.29%63.4M | 34.16%59.7M | 49.02%68.1M |
-Current debt | -23.65%11.3M | -23.65%11.3M | -16.67%12M | 41.73%18M | -30.14%14.6M | 29.82%14.8M | 29.82%14.8M | 33.33%14.4M | 49.41%12.7M | 182.43%20.9M |
-Current capital lease obligation | 34.25%63.5M | 34.25%63.5M | 27.14%62.3M | 20.43%56.6M | 4.24%49.2M | 5.35%47.3M | 5.35%47.3M | 24.37%49M | 30.56%47M | 23.24%47.2M |
Current deferred liabilities | -2.00%24.5M | -2.00%24.5M | 15.83%27.8M | 31.55%22.1M | 12.14%19.4M | 21.36%25M | 21.36%25M | 15.94%24M | 1.82%16.8M | 19.31%17.3M |
Other current liabilities | -65.47%19.2M | -65.47%19.2M | -53.43%28.5M | 453.33%41.5M | 136.73%23.2M | 683.10%55.6M | 683.10%55.6M | 257.89%61.2M | -77.20%7.5M | -97.19%9.8M |
Current liabilities | 2.33%754.6M | 2.33%754.6M | 13.79%693.3M | 47.13%657.1M | 15.72%577M | 39.66%737.4M | 39.66%737.4M | 17.97%609.3M | 10.19%446.6M | -29.81%498.6M |
Non current liabilities | ||||||||||
Long term provisions | 27.71%10.6M | 27.71%10.6M | -13.68%10.1M | -3.70%10.4M | 8.08%10.7M | -19.42%8.3M | -19.42%8.3M | 15.84%11.7M | 9.09%10.8M | -1.00%9.9M |
Long term debt and capital lease obligation | 15.33%2.41B | 15.33%2.41B | 19.63%2.38B | 27.28%2.3B | -0.09%1.84B | 32.55%2.09B | 32.55%2.09B | 34.68%1.99B | 30.09%1.81B | 6.58%1.84B |
-Long term debt | 16.73%2.23B | 16.73%2.23B | 20.57%2.2B | 28.50%2.13B | -1.14%1.67B | 32.28%1.91B | 32.28%1.91B | 35.16%1.82B | 31.04%1.65B | 4.47%1.69B |
-Long term capital lease obligation | 0.11%175.9M | 0.11%175.9M | 9.33%181.7M | 14.16%174.9M | 11.47%171.1M | 35.57%175.7M | 35.57%175.7M | 29.64%166.2M | 20.72%153.2M | 36.93%153.5M |
Non current deferred liabilities | 61.31%211M | 61.31%211M | 71.75%198.2M | 47.50%221.1M | 0.39%178.7M | 28.61%130.8M | 28.61%130.8M | 9.28%115.4M | 23.58%149.9M | 168.88%178M |
Employee benefits | -9.09%5M | -9.09%5M | -27.06%6.2M | -3.61%8M | 3.66%8.5M | -49.07%5.5M | -49.07%5.5M | -24.78%8.5M | -39.42%8.3M | -46.75%8.2M |
Derivative product liabilities | -69.53%3.9M | -69.53%3.9M | -59.76%10.1M | -39.29%3.4M | 111.76%7.2M | 255.56%12.8M | 255.56%12.8M | 2,688.89%25.1M | 409.09%5.6M | 277.78%3.4M |
Other non current liabilities | 100.00%4M | 100.00%4M | --1.4M | ---- | ---- | --2M | --2M | ---- | ---- | ---- |
Total non current liabilities | 16.09%2.65B | 16.09%2.65B | 21.55%2.66B | 28.22%2.59B | 0.56%2.09B | 33.20%2.28B | 33.20%2.28B | 35.85%2.19B | 30.82%2.02B | 13.57%2.08B |
Total liabilities | 12.73%3.4B | 12.73%3.4B | 19.86%3.36B | 31.65%3.25B | 3.50%2.66B | 34.72%3.02B | 34.72%3.02B | 31.51%2.8B | 26.53%2.47B | 1.43%2.57B |
Shareholders'equity | ||||||||||
Share capital | 18.27%3.09B | 18.27%3.09B | 17.67%3.1B | 18.07%3.11B | 11.44%2.62B | 11.39%2.62B | 11.39%2.62B | 12.00%2.63B | 11.95%2.63B | 0.00%2.35B |
-common stock | 18.27%3.09B | 18.27%3.09B | 17.67%3.1B | 18.07%3.11B | 11.44%2.62B | 11.39%2.62B | 11.39%2.62B | 12.00%2.63B | 11.95%2.63B | 0.00%2.35B |
Retained earnings | -7.00%-1.79B | -7.00%-1.79B | -7.09%-1.81B | -14.71%-1.66B | -18.90%-1.56B | -17.61%-1.67B | -17.61%-1.67B | -20.22%-1.69B | -8.01%-1.44B | 7.91%-1.32B |
Paid-in capital | 0.00%1.2M | 0.00%1.2M | ---- | ---- | ---- | 0.00%1.2M | 0.00%1.2M | ---- | 0.00%1.2M | 0.00%1.2M |
Gains losses not affecting retained earnings | -26.68%117.1M | -26.68%117.1M | -15.24%161.3M | 51.23%123.1M | 305.99%155.9M | 202.46%159.7M | 202.46%159.7M | 232.11%190.3M | 176.87%81.4M | -41.91%38.4M |
Total stockholders'equity | 28.74%1.43B | 28.74%1.43B | 28.00%1.44B | 23.92%1.57B | 12.71%1.21B | 12.66%1.11B | 12.66%1.11B | 12.90%1.13B | 21.63%1.27B | 8.64%1.07B |
Noncontrolling interests | -2.30%344.3M | -2.30%344.3M | -1.84%353M | 2.87%344.3M | 8.09%351.4M | 7.24%352.4M | 7.24%352.4M | 9.07%359.6M | 3.85%334.7M | -0.46%325.1M |
Total equity | 21.25%1.77B | 21.25%1.77B | 20.79%1.8B | 19.53%1.92B | 11.63%1.56B | 11.30%1.46B | 11.30%1.46B | 11.95%1.49B | 17.43%1.6B | 6.38%1.4B |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data