(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 | -389.71%-2.28M | 228.14%189.79K | -278.68%-679.83K | -593.82%-1.2M | -1,747.00%-587.12K | 0.21%-464.79K | 39.03%-148.11K | -186.63%-179.53K | -31.69%-172.8K | 223.10%35.65K |
Net income from continuing operations | -144.22%-2.14M | -299.92%-934.3K | -253.89%-526.29K | -31.34%-274.54K | -42.20%-405.41K | 9.22%-876.46K | -14.00%-233.62K | -31.20%-148.71K | 34.79%-209.02K | 12.72%-285.1K |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | --45 | --0 | ---- | ---- | --45 |
Depreciation and amortization | 5.81%76.35K | 16.09%18.83K | 11.71%17.95K | -6.83%17.83K | 4.87%21.75K | -13.81%72.16K | -22.51%16.22K | -23.27%16.07K | -8.59%19.13K | -0.87%20.74K |
Deferred tax | -22.09%-204.89K | --0 | --0 | 93.93%-2.91K | -421.10%-201.97K | 7.11%-167.82K | 3.90%-45.59K | 24.65%-35.47K | -12.91%-48K | 11.17%-38.76K |
Other non cash items | -33.90%5.99K | -246.81%-6.24K | -8.73%3.93K | 4,004.00%4.1K | 951.88%4.2K | 100.91%9.06K | 512.82%4.25K | 337.26%4.31K | -92.14%100 | -74.37%399 |
Change In working capital | -164.53%-124.4K | 3,776.13%1.1M | -236.92%-195.22K | -17,515.47%-974.84K | -124.84%-56.6K | -8.84%192.77K | 140.20%28.44K | -170.86%-57.94K | -111.70%-5.53K | 48.78%227.81K |
-Change in receivables | -161.47%-97.58K | -335.22%-78.08K | -40.19%-32.67K | 87.24%16.86K | -102.64%-3.69K | 95.67%158.76K | 728.22%33.2K | -346.11%-23.3K | -72.94%9K | 220.17%139.86K |
-Change in prepaid assets | -283.53%-91.27K | 843.05%41.99K | -525.98%-81.31K | -895.25%-17.57K | -181.91%-34.39K | -74.16%49.73K | 110.68%4.45K | -78.52%19.09K | -96.49%2.21K | -49.05%41.98K |
-Change in payables and accrued expense | 509.97%64.46K | 12,458.53%1.14M | -38.51%-74.42K | -78,263.03%-980.95K | -140.30%-18.52K | 74.69%-15.72K | 61.26%-9.21K | -224.71%-53.73K | 102.57%1.26K | 70.04%45.96K |
-Change in other working capital | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---18K | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -389.71%-2.28M | 228.14%189.79K | -278.68%-679.83K | -593.82%-1.2M | -1,747.00%-587.12K | 0.21%-464.79K | 39.03%-148.11K | -186.63%-179.53K | -31.69%-172.8K | 223.10%35.65K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 26.70%-3.29M | -52.65%-1.71M | 20.67%-813.3K | 115.38%130.01K | 40.26%-893.12K | -199.74%-4.49M | -842.95%-1.12M | -116.56%-1.03M | 45.95%-845.13K | -21,022.65%-1.5M |
Capital expenditure reported | 21.13%-3.54M | -50.62%-1.72M | 17.31%-841.8K | 120.49%170.01K | 23.52%-1.14M | 26.09%-4.49M | 17.78%-1.14M | 11.88%-1.02M | 46.93%-829.76K | 23.73%-1.5M |
Net PPE purchase and sale | ---- | ---- | 496.47%28.51K | -160.25%-40K | --289 | ---- | ---- | 12.54%-7.19K | -1,323.15%-15.37K | --0 |
Net investment purchase and sale | --250K | --0 | --0 | --0 | --250K | --0 | --0 | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 26.70%-3.29M | -52.65%-1.71M | 20.67%-813.3K | 115.38%130.01K | 40.26%-893.12K | -199.74%-4.49M | -842.95%-1.12M | -116.56%-1.03M | 45.95%-845.13K | -21,022.65%-1.5M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 460.75%6.06M | -454.15%-47.84K | -103.52%-12.84K | 780.12%6.13M | -131.02%-8.63K | 49.22%1.08M | -130.48%-8.63K | -35.45%364.87K | 1,178.82%696.04K | -63.30%27.83K |
Net issuance payments of debt | -58.54%-92.15K | -454.15%-47.84K | -106.66%-17.84K | -6.89%-17.84K | 64.29%-8.63K | 39.88%-58.13K | 64.29%-8.63K | 64.29%-8.63K | 30.95%-16.69K | 0.00%-24.17K |
Net common stock issuance | 419.21%5.91M | --0 | --0 | 729.18%5.91M | --0 | 38.72%1.14M | --0 | -36.63%373.5K | 806.77%712.73K | -48.00%52K |
Proceeds from stock option exercised by employees | --239K | --0 | --5K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 460.75%6.06M | -454.15%-47.84K | -103.52%-12.84K | 780.12%6.13M | -131.02%-8.63K | 49.22%1.08M | -130.48%-8.63K | -35.45%364.87K | 1,178.82%696.04K | -63.30%27.83K |
Net cash flow | ||||||||||
Beginning cash position | -57.90%2.82M | 19.12%4.88M | 29.37%6.38M | -74.75%1.33M | -57.90%2.82M | 246.42%6.69M | -41.68%4.09M | 1,395.09%4.93M | 166.77%5.26M | 246.42%6.69M |
Current changes in cash | 112.68%491.02K | -22.84%-1.57M | -79.30%-1.51M | 1,670.96%5.06M | -4.00%-1.49M | -181.39%-3.87M | -283.36%-1.28M | -112.55%-839.92K | 80.38%-321.9K | -3,697.76%-1.43M |
End cash Position | 17.44%3.31M | 17.44%3.31M | 19.12%4.88M | 29.37%6.38M | -74.75%1.33M | -57.90%2.82M | -57.90%2.82M | -41.68%4.09M | 1,395.09%4.93M | 166.77%5.26M |
Free cash flow | -17.43%-5.82M | -19.91%-1.52M | -23.93%-1.49M | -4.98%-1.07M | -18.58%-1.73M | 24.97%-4.95M | 22.43%-1.27M | 1.74%-1.2M | 39.98%-1.02M | 28.50%-1.46M |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data