(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 | -274.86%-4.57M | 786.38%3.71M | -254.69%-4.06M | -322.02%-1.37M | -433.42%-2.85M | 123.81%2.61M | 90.07%-541.13K | 362.60%2.63M | 88.50%-325.75K | 150.53%853.44K |
Net income from continuing operations | -150.91%-2.86M | 59.62%-495.91K | -263.62%-4.97M | -58.69%1.13M | 39.15%1.49M | 419.95%5.61M | 14.67%-1.23M | 162.36%3.04M | 107.16%2.73M | 138.27%1.07M |
Operating gains losses | -19.70%-5.71M | ---1.23M | ---1.69M | ---3.25M | --465.26K | ---4.77M | ---- | ---- | ---- | ---- |
Depreciation and amortization | -19.76%456.1K | -80.90%83.35K | 311.64%198.77K | 86.81%78.58K | 128.88%95.39K | 226.77%568.43K | 601.26%436.4K | 23.74%48.29K | 13.67%42.06K | 16.75%41.68K |
Other non cash items | 80.51%497.47K | 134.38%268.94K | -81.78%189.65K | -99.06%14.57K | 101.59%24.31K | -5.48%275.59K | -24,928.63%-782.35K | 264.43%1.04M | 135,353.95%1.54M | -91,318.94%-1.53M |
Change In working capital | 3,017.96%2.39M | 14.64%5.92M | 264.07%1.65M | 102.70%92.08K | -538.94%-5.28M | 98.87%-82.05K | 203.44%5.17M | -301.45%-1.01M | -58.55%-3.42M | -35.02%-825.78K |
-Change in receivables | 215.56%3.37M | 1,635.41%2.82M | 332.19%2.24M | 72.14%-664.15K | -265.78%-1.02M | 3.48%-2.92M | 70.06%-183.35K | -27.01%-964.23K | -83.44%-2.38M | 274.96%614.37K |
-Change in inventory | 209.66%1.63M | -75.51%171.21K | -186.47%-415.38K | 153.67%555.19K | 180.80%1.32M | 74.65%-1.48M | 111.95%699.24K | 213.32%480.37K | -574.78%-1.03M | ---1.63M |
-Change in prepaid assets | 20.23%-447.74K | -811.02%-160.44K | 114.71%61.94K | 125.64%89.96K | -292.38%-439.19K | 46.09%-561.28K | 95.09%-17.61K | -417.83%-421.1K | 55.49%-350.85K | 964.13%228.29K |
-Change in payables and accrued expense | 248.06%938.48K | 345.53%2.07M | 234.73%138.5K | 127.60%803.34K | -5,107.41%-2.08M | -123.89%-633.84K | -146.21%-844.13K | -110.56%-102.8K | 308.70%352.96K | 82.97%-39.87K |
-Change in other working capital | -156.13%-3.09M | --1.03M | ---370.44K | ---692.26K | ---3.06M | --5.51M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -274.86%-4.57M | 378.99%3.71M | -218.91%-4.06M | -214.03%-1.38M | -316.33%-2.84M | 123.81%2.61M | 75.58%-1.33M | 441.61%3.42M | 142.71%1.21M | 59.60%-682.28K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 84.55%-357.49K | 99.43%-7.85K | 112.61%255.13K | -132.28%-518.91K | 83.68%-85.86K | 14.58%-2.31M | -1,067.43%-1.37M | 42.03%-2.02M | -25.47%1.61M | 65.36%-526.05K |
Net PPE purchase and sale | 91.84%-356.64K | 99.53%-6.4K | 112.59%254.77K | -15.72%-519.07K | 83.67%-85.94K | 39.65%-4.37M | -1,067.38%-1.37M | 42.03%-2.02M | 75.46%-448.57K | 74.53%-526.13K |
Net investment purchase and sale | --0 | --0 | --0 | ---- | ---- | -54.64%2.06M | --0 | --0 | ---- | ---- |
Net other investing changes | ---9.85K | ---10.45K | --365 | --158 | 1.33%76 | ---- | ---- | --0 | --0 | 240.91%75 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 84.17%-366.49K | 98.77%-16.85K | 112.61%255.13K | -132.28%-518.91K | 83.68%-85.86K | 14.58%-2.31M | -1,067.43%-1.37M | 42.03%-2.02M | -25.47%1.61M | 65.36%-526.05K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 15.38%6.19M | 813.73%6.27M | -100.63%-26.93K | -125.82%-27.83K | -110.06%-27.38K | 558.44%5.37M | 4,218.63%686.62K | 601.57%4.3M | 160.38%107.82K | 53.41%272.15K |
Net issuance payments of debt | 6,793.69%6.82M | 24,999.44%6.82M | 260.28%55.22K | -41.40%-27.83K | -34.60%-27.38K | 7.55%-101.86K | -12.44%-27.38K | -20.48%-34.45K | 31.16%-19.68K | 28.96%-20.35K |
Net common stock issuance | --0 | --0 | ---- | ---- | ---- | --4.37M | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -93.25%76.5K | -89.29%76.5K | --0 | --0 | --0 | 22.56%1.13M | 9,192.04%714K | -100.00%4 | 82.14%127.5K | 41.96%292.5K |
Net other financing activities | -1,747.20%-703.27K | ---621.11K | ---- | ---- | ---- | ---38.07K | --0 | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 15.38%6.19M | 813.73%6.27M | -100.63%-26.93K | -125.82%-27.83K | -110.06%-27.38K | 558.44%5.37M | 4,218.63%686.62K | 601.57%4.3M | 160.38%107.82K | 53.41%272.15K |
Net cash flow | ||||||||||
Beginning cash position | 86.77%13.15M | -55.36%6.57M | -8.40%8.27M | 67.03%10.2M | 86.77%13.15M | -64.63%7.04M | 19.05%14.73M | -44.41%9.03M | -63.82%6.11M | -64.63%7.04M |
Current changes in cash | -77.82%1.26M | 594.20%9.97M | -167.35%-3.83M | -165.85%-1.93M | -215.52%-2.95M | 144.02%5.66M | 62.12%-2.02M | 246.84%5.69M | 561.03%2.93M | 69.10%-936.18K |
Effect of exchange rate changes | -247.02%-656.07K | -725.26%-2.79M | ---- | ---- | ---- | --446.24K | --446.24K | ---- | ---- | ---- |
End cash Position | 4.56%13.75M | 4.56%13.75M | -55.36%6.57M | -8.40%8.27M | 67.03%10.2M | 86.77%13.15M | 86.77%13.15M | 19.05%14.73M | -44.41%9.03M | -63.82%6.11M |
Free cash flow | -180.18%-4.93M | 237.11%3.71M | -373.30%-3.81M | -349.38%-1.9M | -142.18%-2.93M | 90.35%-1.76M | 49.07%-2.7M | 131.03%1.39M | 116.34%761.4K | 67.82%-1.21M |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data