(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 | -30.88%-11.19M | 57.00%-2.33M | 2.64%-1.55M | -13.49%-3.44M | -356.72%-3.86M | -612.76%-8.55M | -259.10%-5.43M | -1,005.56%-1.59M | -726.16%-3.03M | 82.75%1.5M |
Net income from continuing operations | -69.28%-16.78M | 26.81%-2.71M | -155.05%-6.29M | -69.96%-3.83M | -165.08%-3.96M | -459.54%-9.92M | -474.26%-3.7M | -182.04%-2.47M | -1,153.27%-2.25M | -219.49%-1.49M |
Operating gains losses | --3.34M | --527K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 0.37%4.67M | -13.41%1.09M | 2.81%1.13M | 1.67%1.22M | 12.37%1.23M | 81.11%4.65M | 99.37%1.26M | 73.27%1.1M | 82.60%1.2M | 69.41%1.09M |
Deferred tax | 96.73%-24K | 230.46%985K | -156.07%-134K | 8.58%-245K | -1,360.00%-630K | ---734K | -196.08%-755K | 646.88%239K | -220.18%-268K | --50K |
Other non cash items | -820.00%-504K | -283.19%-866K | 1,350.00%957K | -177.42%-96K | -570.75%-499K | 164.22%70K | -151.11%-226K | -56.86%66K | 300.00%124K | 152.22%106K |
Change In working capital | 29.91%-2.92M | 37.03%-1.55M | 67.71%-310K | 65.89%-772K | -119.65%-296K | -68.50%-4.17M | -75.61%-2.46M | -394.85%-960K | -41.08%-2.26M | 109.17%1.51M |
-Change in receivables | -109.62%-1.85M | -550.07%-3.44M | 100.41%9K | ---- | ---- | ---884K | --765K | ---2.18M | ---- | ---- |
-Change in inventory | 126.52%818K | 595.67%1.37M | 565.57%284K | ---- | ---- | ---3.08M | ---277K | ---61K | ---- | ---- |
-Change in payables and accrued expense | -147.45%-409K | 128.12%1.06M | -136.73%-776K | ---- | ---- | --862K | ---3.77M | --2.11M | ---- | ---- |
-Change in other current assets | -44.47%-1.54M | -323.61%-928K | 88.06%-83K | ---- | ---- | ---1.07M | --415K | ---695K | ---- | ---- |
-Change in other working capital | --60K | --392K | 291.04%256K | ---- | ---- | ---- | ---- | ---134K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -30.88%-11.19M | 57.00%-2.33M | 2.64%-1.55M | -13.49%-3.44M | -356.72%-3.86M | -612.76%-8.55M | -259.10%-5.43M | -1,005.56%-1.59M | -726.16%-3.03M | 82.75%1.5M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 47.26%-6.06M | -227.58%-1.37M | 53.62%-1.07M | 7.23%-2.26M | 78.41%-1.37M | -243.44%-11.5M | 58.05%-417K | -115.81%-2.31M | -241.99%-2.44M | -1,007.69%-6.34M |
Net PPE purchase and sale | 66.75%-680K | -158.33%-112K | 99.13%-6K | 83.82%-211K | -46.25%-351K | -245.44%-2.05M | 185.71%192K | -212.16%-693K | -1,230.61%-1.3M | -400.00%-240K |
Net intangibles purchase and sale | 23.85%-3.86M | -18.41%-746K | 65.19%-598K | -39.03%-1.52M | 38.79%-999K | -110.63%-5.07M | 18.18%-630K | -242.91%-1.72M | -78.18%-1.09M | -211.45%-1.63M |
Net business purchase and sale | 72.72%-826K | ---326K | --0 | 79.04%-500K | --0 | -775.14%-3.03M | --0 | 99.42%-2K | ---2.39M | ---641K |
Net investment purchase and sale | --0 | --0 | ---- | ---- | ---- | ---1.35M | --0 | ---- | ---- | ---- |
Net other investing changes | ---693K | ---182K | -132.05%-466K | -101.15%-27K | 99.53%-18K | ---- | ---- | --1.45M | --2.35M | ---3.82M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 47.26%-6.06M | -227.58%-1.37M | 53.62%-1.07M | 7.23%-2.26M | 78.41%-1.37M | -243.44%-11.5M | 58.05%-417K | -115.81%-2.31M | -241.99%-2.44M | -1,007.69%-6.34M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 10.04%14.48M | 120.86%3.19M | -133.92%-1.06M | 720.43%8.9M | -74.57%3.46M | 11.60%13.16M | 326.92%1.44M | -104.58%-454K | -604.93%-1.43M | 987.61%13.61M |
Net issuance payments of debt | 1,273.22%10.74M | 156.23%3.29M | -121.20%-772K | 434.42%4.93M | 972.94%3.29M | -178.27%-915K | 1,835.14%1.28M | -794.87%-349K | -1,317.36%-1.47M | -132.47%-377K |
Cash dividends paid | --0 | --0 | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | -90.60%25K | -271.43%-60K | --0 | -18.92%60K | -83.66%25K | -39.95%266K | -55.13%35K | -94.52%4K | -59.12%74K | 37.84%153K |
Net other financing activities | -71.15%4.01M | --0 | ---49K | 6,883.93%3.91M | -98.96%144K | 36.39%13.89M | --0 | --0 | 411.11%56K | 65,957.14%13.83M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 10.04%14.48M | 120.86%3.19M | -133.92%-1.06M | 720.43%8.9M | -74.57%3.46M | 11.60%13.16M | 326.92%1.44M | -104.58%-454K | -604.93%-1.43M | 987.61%13.61M |
Net cash flow | ||||||||||
Beginning cash position | -66.12%3.53M | -83.96%1.27M | -59.66%4.95M | -90.84%1.76M | -66.12%3.53M | 229.48%10.41M | -36.96%7.93M | 217.67%12.28M | 311.57%19.18M | 229.48%10.41M |
Current changes in cash | 59.80%-2.77M | 88.36%-512K | 15.41%-3.68M | 146.33%3.2M | -120.16%-1.77M | -194.94%-6.88M | -103.05%-4.4M | -149.99%-4.35M | -768.05%-6.9M | 484.15%8.77M |
End cash Position | -78.47%759K | -78.47%759K | -83.96%1.27M | -59.66%4.95M | -90.84%1.76M | -66.12%3.53M | -66.12%3.53M | -36.96%7.93M | 217.67%12.28M | 311.57%19.18M |
Free cash flow | -0.19%-15.78M | 45.85%-3.19M | 45.96%-2.15M | 4.73%-5.17M | -1,095.45%-5.26M | -274.66%-15.75M | -134.89%-5.89M | -359.75%-3.99M | -403.24%-5.43M | -275.30%-440K |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data