(FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 14.68%-3.93M | 19.20%-741.51K | 27.67%-1.07M | -45.98%-1.34M | 39.56%-779.12K | -84.67%-4.61M | -47.67%-917.77K | -86.62%-1.48M | 5.50%-914.94K | -1,081.28%-1.29M |
Net income from continuing operations | 13.20%-5.11M | 33.20%-1.02M | 26.29%-1.41M | -5.51%-1.4M | -14.29%-1.28M | -55.11%-5.89M | -42.39%-1.53M | -129.16%-1.91M | -33.50%-1.33M | -25.24%-1.12M |
Depreciation and amortization | -10.71%627.38K | -8.20%155.33K | -11.57%151.25K | -12.75%155.53K | -10.24%165.28K | 2.61%702.63K | -12.13%169.21K | 1.54%171.04K | 7.73%178.25K | 16.31%184.13K |
Deferred tax | 172.54%3.88K | ---- | ---- | ---- | ---- | -62.72%1.42K | --4.13K | ---2.56K | ---- | ---- |
Change In working capital | 72.90%-168.53K | 605.00%240.72K | 31.49%-102.28K | -693.84%-272.45K | 92.67%-34.51K | -323.85%-621.8K | -123.43%-47.67K | 27.49%-149.29K | 121.73%45.88K | -195.80%-470.73K |
-Change in receivables | 149.66%298.78K | -343.61%-98.78K | 333.86%518.58K | -83.00%-177.1K | 121.50%56.09K | -546.08%-601.68K | -103.70%-22.27K | 18.28%-221.75K | -80.34%-96.78K | -83.05%-260.88K |
-Change in inventory | 116.66%12.25K | 72.49%-17.79K | 44.64%7.09K | 148.83%6.71K | --16.24K | ---73.52K | ---64.68K | --4.9K | ---13.74K | --0 |
-Change in prepaid assets | 340.98%72.44K | 32.87%44.09K | 40.74%-40.62K | 24.48%59.11K | 123.37%9.86K | -307.25%-30.06K | 703.35%33.18K | -220.90%-68.54K | 183.45%47.48K | -142.93%-42.19K |
-Change in payables and accrued expense | -68.67%-158.08K | 17.38%190.44K | -89.51%-200.87K | -821.93%-100.45K | 66.06%-47.2K | -116.54%-93.72K | 85.22%162.25K | -239.00%-105.99K | 85.61%-10.9K | -129.06%-139.08K |
-Change in other working capital | -322.33%-393.92K | 178.61%122.75K | -259.63%-386.46K | -150.67%-60.71K | -143.26%-69.5K | 140.42%177.18K | 67.54%-156.15K | 2,190.59%242.09K | 581.95%119.81K | -150.17%-28.57K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 14.68%-3.93M | 27.30%-667.24K | 22.67%-1.15M | -45.98%-1.34M | 39.56%-779.12K | -84.67%-4.61M | -47.67%-917.77K | -86.62%-1.48M | 5.50%-914.94K | -1,081.28%-1.29M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 75.63%-67.04K | 94.12%-11.34K | 89.65%-6.38K | -103.57%-7.88K | 82.82%-41.43K | -37.78%-275.04K | -1,985.02%-192.78K | 59.99%-61.62K | 797.50%220.59K | -895.14%-241.23K |
Net PPE purchase and sale | 63.94%-61.73K | 89.64%-9.48K | 90.35%-5.72K | -6.76%-7.47K | -191.54%-39.07K | -211.71%-171.17K | -951.91%-91.54K | -172.09%-59.24K | -485.10%-6.99K | 42.35%-13.4K |
Net intangibles purchase and sale | 95.64%-5.05K | 97.14%-3.28K | 102.86%39 | --41 | ---1.85K | 23.71%-115.9K | -681.82%-114.54K | 98.96%-1.37K | --0 | --0 |
Net other investing changes | -102.20%-264 | -89.37%1.41K | 30.81%-703 | -100.20%-460 | 99.77%-514 | 67.09%12.03K | 1,856.01%13.29K | -59.75%-1.02K | 2,273.37%227.58K | -22,728.86%-227.83K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 75.63%-67.04K | 94.12%-11.34K | 89.65%-6.38K | -103.57%-7.88K | 82.82%-41.43K | -37.78%-275.04K | -1,985.02%-192.78K | 59.99%-61.62K | 797.50%220.59K | -895.14%-241.23K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -101.40%-271.24K | 18.31%-66.96K | 56.64%-65.14K | -100.57%-65.25K | -100.91%-73.89K | 706.13%19.34M | -106.87%-81.97K | -72.09%-150.22K | 726.29%11.44M | 9,025.56%8.14M |
Net issuance payments of debt | 17.73%-271.24K | 18.31%-66.96K | 11.52%-65.14K | 26.29%-65.25K | 13.65%-73.89K | 3.83%-329.67K | -2.01%-81.97K | 15.66%-73.62K | -5.38%-88.52K | 6.14%-85.57K |
Net common stock issuance | --0 | ---- | ---- | --0 | --0 | 982.40%16.24M | --0 | --0 | 713.01%12.2M | --4.04M |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | --0 | --0 | 496.63%4.86M | --0 | --0 | --485.75K | --4.38M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | -433.14%-1.42M | --0 | ---76.6K | ---1.15M | ---194.52K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -101.40%-271.24K | 18.31%-66.96K | 56.64%-65.14K | -100.57%-65.25K | -100.91%-73.89K | 706.13%19.34M | -106.87%-81.97K | -72.09%-150.22K | 726.29%11.44M | 9,025.56%8.14M |
Net cash flow | ||||||||||
Beginning cash position | 790.09%16.11M | -27.55%12.69M | -27.59%13.91M | 75.17%15.08M | 790.09%16.11M | -14.91%1.81M | 1,437.03%17.52M | 777.37%19.21M | 365.26%8.61M | -14.91%1.81M |
Current changes in cash | -129.51%-4.27M | 31.25%-819.82K | 32.49%-1.15M | -113.11%-1.41M | -113.54%-894.44K | 5,011.55%14.46M | -304.78%-1.19M | -63.62%-1.7M | 2,693.54%10.74M | 3,042.45%6.61M |
Effect of exchange rate changes | 103.24%5.34K | 87.06%-28.26K | -2,115.15%-73.27K | 273.90%243.76K | -171.89%-136.9K | -626.45%-164.43K | -349.37%-218.32K | 128.00%3.64K | -212.77%-140.17K | 463.52%190.42K |
End cash Position | -26.47%11.84M | -26.47%11.84M | -27.55%12.69M | -27.59%13.91M | 75.17%15.08M | 790.09%16.11M | 790.09%16.11M | 1,437.03%17.52M | 777.37%19.21M | 365.26%8.61M |
Free cash flow | 18.32%-4M | 39.49%-680K | 25.33%-1.15M | -45.68%-1.34M | 37.04%-820.04K | -81.16%-4.89M | -84.08%-1.12M | -62.85%-1.55M | 8.66%-921.93K | -883.97%-1.3M |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
No Data
No Data