(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q3)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 98.66%-10.01K | 138.04%1.39M | 89.50%-637.81K | 65.35%-11.68M | -1.19M | 88.13%-749.15K | -148.82%-3.67M | -6.07M | -127.10%-33.7M | 4.66%-6.31M |
Net income from continuing operations | 48.57%-2.98M | 46.40%-4.83M | 29.43%-3.75M | -111.49%-35.59M | ---15.45M | -83.42%-5.8M | -275.38%-9.02M | ---5.31M | -61.81%-16.83M | -15.89%-3.16M |
Operating gains losses | -79.24%13.03K | 42.16%456.23K | -72.36%58.9K | 13.18%758.24K | --161.49K | -51.93%62.76K | 3,063.84%320.94K | --213.05K | 1,164.26%669.93K | 7.79%130.55K |
Depreciation and amortization | -7.24%183.63K | -5.74%186.82K | -7.86%180.82K | 17.75%802.8K | --210.4K | 48.69%197.97K | 42.49%198.19K | --196.24K | 111.10%681.76K | 78.43%133.15K |
Deferred tax | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- | ---2.18M | ---- |
Other non cash items | 0.62%1.9M | -51.63%1.91M | -3.09%1.84M | 112.67%7.55M | ---178.99K | 365.18%1.89M | 9,011.58%3.95M | --1.89M | 67.67%3.55M | 32.70%405.41K |
Change In working capital | 85.63%1.81M | 7,754.82%3.58M | 125.18%873.51K | 107.13%1.62M | --4.07M | 122.34%975.97K | -71.97%45.55K | ---3.47M | -169.22%-22.71M | 13.91%-4.37M |
-Change in receivables | 424.50%1.06M | ---- | 125.38%1.4M | 67.66%-4.08M | --1.86M | 79.16%-325.97K | -310.76%-103.24K | ---5.51M | -577.49%-12.63M | -41.06%-1.56M |
-Change in inventory | -31.99%648.96K | ---- | 76.68%-783.33K | -180.83%-3.6M | --278.18K | -27.55%954.24K | -10,313.32%-1.47M | ---3.36M | 70.56%-1.28M | 137.85%1.32M |
-Change in prepaid assets | -52.36%55.51K | ---- | -100.46%-22.61K | 177.66%6.41M | --199.24K | 104.39%116.52K | 2,776.69%1.15M | --4.94M | -1,071.32%-8.25M | -1,806.59%-2.66M |
-Change in payables and accrued expense | -6.18%238.93K | ---- | -6.55%460.51K | 647.64%2.65M | --1.49M | 118.97%254.66K | 730.52%407.91K | --492.81K | 52.61%-483.36K | -222.04%-1.34M |
-Change in other current assets | --18.13K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in other current liabilities | ---149.29K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in other working capital | -148.42%-58.31K | ---- | -574.44%-180.02K | 464.28%245.41K | --241.26K | 81.07%-23.47K | 41.66%54.31K | ---26.69K | 86.43%-67.37K | -277.06%-123.97K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 98.66%-10.01K | 138.04%1.39M | 89.50%-637.81K | 65.35%-11.68M | ---1.19M | 88.13%-749.15K | -148.82%-3.67M | ---6.07M | -127.10%-33.7M | 4.66%-6.31M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 101.70%4.03K | 101.95%10.44K | 97.96%-4.57K | 44.10%-598.41K | 399.19K | -153.49%-237.31K | -262.96%-536.19K | -224.1K | -204.93%-1.07M | -63.95%-93.61K |
Capital expenditure reported | --0 | --0 | ---- | 49.71%-598.41K | ---- | ---- | ---- | ---- | -516.32%-1.19M | ---- |
Net PPE purchase and sale | 102.18%4.03K | 105.21%10.44K | 97.41%-4.57K | ---- | ---- | -97.48%-184.87K | -35.69%-200.44K | ---175.93K | ---- | -63.95%-93.61K |
Net intangibles purchase and sale | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---340.3K | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---52.44K | ---335.74K | --292.13K | --119.3K | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 101.70%4.03K | 101.95%10.44K | 97.96%-4.57K | 44.10%-598.41K | --399.19K | -153.49%-237.31K | -262.96%-536.19K | ---224.1K | -204.93%-1.07M | -63.95%-93.61K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 91.87%-85.08K | -19.24%-1.27M | -103.45%-50.8K | -104.35%-1.94M | -1.3M | -114.69%-1.05M | -293.14%-1.07M | 1.47M | 130.45%44.61M | 1,202.66%7.12M |
Net issuance payments of debt | 94.78%-85.08K | 22.56%-1.27M | 96.03%-50.8K | -113.21%-5.7M | ---1.15M | -127.84%-1.63M | -804.76%-1.64M | ---1.28M | 2,719.56%43.17M | 1,793.72%5.85M |
Net common stock issuance | ---- | ---- | ---- | --3.79M | ---- | ---- | ---- | ---- | --0 | --0 |
Cash dividends paid | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---500K | --0 |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | --0 | ---3.33M | --0 | --0 | --3.33M | -83.56%3.22M | 6,517.00%1.54M |
Net other financing activities | ---- | ---- | ---- | 98.13%-24.02K | ---606.27K | 315.36%582.25K | 469.71%575.92K | ---575.92K | -48.41%-1.29M | -71.08%-270.36K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 91.87%-85.08K | -19.24%-1.27M | -103.45%-50.8K | -104.35%-1.94M | ---1.3M | -114.69%-1.05M | -293.14%-1.07M | --1.47M | 130.45%44.61M | 1,202.66%7.12M |
Net cash flow | ||||||||||
Beginning cash position | -95.08%238.35K | -98.06%197.42K | -94.59%814K | 226.58%15.04M | --2.81M | 437.06%4.85M | 261.26%10.18M | --15.04M | 772.45%4.6M | -93.99%902.67K |
Current changes in cash | 95.52%-91.05K | 102.52%132.95K | 85.64%-693.18K | -244.45%-14.22M | ---2.09M | -383.52%-2.03M | -178.42%-5.27M | ---4.83M | 136.14%9.84M | 109.79%717.04K |
Effect of exchange rate changes | -2,517.13%-32.24K | -55.32%-92.03K | 489.97%120.61K | -100.86%-5.07K | --86.34K | -103.67%-1.23K | -173.28%-59.25K | ---30.93K | 744.00%589.85K | --33.55K |
End cash Position | -95.91%115.06K | -95.08%238.35K | -97.63%241.44K | -94.59%814K | --814K | 70.19%2.81M | 437.06%4.85M | --10.18M | 226.58%15.04M | -78.54%1.65M |
Free cash flow | 98.93%-10.01K | 136.07%1.39M | 90.25%-642.38K | 64.82%-12.27M | ---882.47K | 85.42%-934.01K | -138.51%-3.87M | ---6.59M | -129.68%-34.89M | 4.07%-6.41M |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- |
No Data