(FY)Dec 31, 2023 | (Q4)Dec 31, 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 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 34.94%-605.36K | -11.10%-167.09K | 62.36%-132.61K | -7.09%-930.47K | -177.90%-150.4K | 49.98%-126.62K | 6.29%-301.19K | 27.73%-352.26K | 38.55%-868.9K | 176.15%193.07K |
Net income from continuing operations | -1.20%-2.1M | 5.87%-471.27K | 26.96%-461.52K | -51.84%-2.08M | -36.53%-500.63K | 23.56%-444.16K | -95.34%-499.16K | -285.54%-631.9K | 22.82%-1.37M | 67.90%-366.68K |
Depreciation and amortization | --0 | --0 | --0 | -74.69%2.89K | --0 | --0 | --0 | -83.39%2.89K | 186.38%11.44K | -9,486.44%-40.83K |
Other non cash items | 6.50%963.57K | 4.13%246.16K | 7.96%235.43K | 1,413.08%904.79K | 10.77%236.39K | 1,420.25%227.56K | 404.70%222.77K | 444.75%218.08K | 360.82%59.8K | --213.4K |
Change In working capital | 2,394.92%257.6K | -49.03%58.02K | 165.44%93.48K | 157.43%10.33K | -70.92%113.85K | 251.03%77.76K | 67.10%-38.44K | 40.76%-142.84K | 96.40%-17.98K | 984.34%391.5K |
-Change in receivables | 551.96%192.34K | 749.11%156.41K | 354.27%20.18K | -3.16%-42.56K | 147.03%18.42K | 206.66%7.41K | -1,085.70%-60.45K | -524.39%-7.94K | 26.94%-41.25K | -74.78%-39.17K |
-Change in prepaid assets | 99.36%-182 | 58.83%-8.22K | 1,349.82%16.56K | -120.98%-28.26K | 23.72%-19.96K | -1,138.63%-31.59K | -57.74%22.14K | -98.97%1.14K | 175.84%134.67K | -158.86%-26.16K |
-Change in payables and accrued expense | -19.34%65.44K | -178.16%-90.18K | ---- | 172.84%81.14K | -74.74%115.38K | 342.76%101.94K | ---- | ---- | 57.93%-111.4K | 3,146.82%456.83K |
-Change in other current liabilities | ---- | ---- | 141.71%56.74K | ---- | ---- | ---- | ---- | ---136.05K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 34.94%-605.36K | -11.10%-167.09K | 62.36%-132.61K | -7.09%-930.47K | -177.90%-150.4K | 49.98%-126.62K | 6.29%-301.19K | 27.73%-352.26K | 38.55%-868.9K | 176.15%193.07K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 5.12%-884.72K | 82.66%-68.75K | -349.44%-172.42K | 69.35%-932.5K | 29.86%-396.39K | 72.66%-298.78K | 57.39%-198.96K | 95.82%-38.36K | -127.51%-3.04M | 31.64%-565.15K |
Net PPE purchase and sale | -1,654.48%-43.86K | ---43.86K | ---- | 99.17%-2.5K | --0 | --0 | ---- | ---- | -120.38%-299.84K | --0 |
Net other investing changes | 9.59%-840.86K | 93.72%-24.89K | -349.44%-172.42K | 66.09%-930K | 29.86%-396.39K | 72.52%-298.78K | 45.63%-196.46K | 94.74%-38.36K | -128.32%-2.74M | 24.45%-565.15K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 5.12%-884.72K | 82.66%-68.75K | -349.44%-172.42K | 69.35%-932.5K | 29.86%-396.39K | 72.66%-298.78K | 57.39%-198.96K | 95.82%-38.36K | -127.51%-3.04M | 31.64%-565.15K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 323.72%2.67M | -136.97%-230K | 39,011.29%2.93M | -39.14%629.55K | -32.83%622.05K | 0 | 0 | -85.71%7.5K | -85.00%1.03M | -80.80%926.03K |
Net issuance payments of debt | -255.00%-355K | -130.00%-230K | ---- | 87.50%-100K | ---100K | --0 | ---- | ---- | -240.92%-800K | --0 |
Net common stock issuance | 329.33%3.22M | --0 | --3.22M | -25.00%750K | --750K | ---- | ---- | --0 | -85.83%1M | ---- |
Proceeds from stock option exercised by employees | 1,766.67%140K | --0 | --0 | -99.17%7.5K | --0 | --0 | --0 | -85.71%7.5K | 49.29%908.37K | --0 |
Net other financing activities | -1,107.36%-337.49K | --0 | ---286.65K | 62.21%-27.95K | ---- | ---- | ---- | ---- | 86.18%-73.97K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 323.72%2.67M | -136.97%-230K | 39,011.29%2.93M | -39.14%629.55K | -32.83%622.05K | --0 | --0 | -85.71%7.5K | -85.00%1.03M | -80.80%926.03K |
Net cash flow | ||||||||||
Beginning cash position | -91.17%119.44K | 3,889.99%1.76M | -91.17%119.44K | -68.02%1.35M | -94.47%44.18K | -77.69%469.58K | -66.30%969.73K | -68.02%1.35M | 4,789.41%4.23M | 63.69%798.91K |
Current changes in cash | 195.46%1.18M | -718.98%-465.84K | 786.02%2.63M | 57.13%-1.23M | -86.41%75.26K | 67.43%-425.4K | 35.26%-500.16K | 71.67%-383.13K | -169.44%-2.88M | -85.20%553.95K |
End cash Position | 985.81%1.3M | 985.81%1.3M | 183.35%2.75M | -91.17%119.44K | -91.17%119.44K | -94.47%44.18K | -77.69%469.58K | -66.30%969.73K | -68.02%1.35M | -68.02%1.35M |
Free cash flow | 30.41%-649.23K | -40.26%-210.95K | 62.36%-132.61K | 20.17%-932.97K | -177.90%-150.4K | 51.02%-126.62K | 28.88%-303.69K | 47.91%-352.26K | 24.60%-1.17M | 158.11%193.07K |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data