(FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | |
---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||
Cash flow from continuing operating activities | 120.83%49.72K | 654.98%1.4M | -3.15%-238.72K | 4.31%-252.93K | -231.44K | -264.31K |
Net income from continuing operations | -1.97%-216.1K | -113.78%-495.27K | 32.47%-211.93K | -179.68%-231.67K | ---313.84K | ---82.83K |
Operating gains losses | ---- | ---- | ---- | ---- | --19.53K | ---6.33K |
Depreciation and amortization | 391.15%157.97K | 2,058.22%92.93K | 56.92%32.16K | -19.96%4.31K | --20.5K | --5.38K |
Deferred tax | 0.14%-5.76K | 0.00%-1.44K | -88.10%-5.77K | -242.41%-1.44K | ---3.07K | --1.01K |
Other non cash items | 354.22%68.94K | 712.76%34.33K | 36.21%-27.12K | -119.99%-5.6K | ---42.51K | --28.03K |
Change In working capital | 97.40%-8.16K | 732.40%1.76M | -8.33%-313.15K | -5.89%-277.62K | ---289.07K | ---262.18K |
-Change in receivables | 91.59%-12.27K | 638.10%1.64M | -6.64%-145.8K | -458.00%-305.42K | ---136.73K | ---54.73K |
-Change in payables and accrued expense | -26,569.66%-23.74K | --74.93K | 99.97%-89 | --0 | ---316.67K | ---275.74K |
-Change in other working capital | 116.65%27.85K | 53.22%42.59K | -201.78%-167.26K | -59.30%27.79K | --164.33K | --68.29K |
Cash from discontinued investing activities | ||||||
Operating cash flow | 120.83%49.72K | 654.98%1.4M | -3.15%-238.72K | 4.31%-252.93K | ---231.44K | ---264.31K |
Investing cash flow | ||||||
Cash flow from continuing investing activities | 100.59%2.82K | 447.88%567.98K | -7,772.64%-479.46K | -163.27K | 6.25K | 0 |
Net intangibles purchase and sale | --0 | --0 | ---250K | ---- | --0 | ---- |
Net business purchase and sale | --2.82K | 127.19%567.98K | --0 | --250K | --6.25K | --0 |
Net other investing changes | ---- | ---- | ---229.46K | ---163.27K | ---- | ---- |
Cash from discontinued investing activities | ||||||
Investing cash flow | 100.59%2.82K | 447.88%567.98K | -7,772.64%-479.46K | ---163.27K | --6.25K | --0 |
Financing cash flow | ||||||
Cash flow from continuing financing activities | 22.66%1.03M | -288.19%-865.21K | 1,546.08%837.71K | 123.71%459.76K | -57.93K | 205.52K |
Net issuance payments of debt | -32.19%554.57K | -288.19%-865.21K | 1,511.81%817.86K | --459.76K | ---57.93K | --0 |
Net common stock issuance | 2,282.69%472.96K | --0 | --19.85K | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||
Financing cash flow | 22.66%1.03M | -288.19%-865.21K | 1,546.08%837.71K | 123.71%459.76K | ---57.93K | --205.52K |
Net cash flow | ||||||
Beginning cash position | 3,822.17%94.49K | 29.16%99.08K | -99.12%2.41K | 53.78%76.71K | --272.84K | --49.88K |
Current changes in cash | 803.36%1.08M | 2,438.49%1.11M | 142.23%119.56K | 174.14%43.59K | ---283.12K | ---58.79K |
Effect of exchange rate changes | 183.01%22.81K | 68.30%-8.18K | -316.67%-27.49K | -328.01%-25.81K | --12.69K | --11.32K |
End cash Position | 1,167.26%1.2M | 1,167.26%1.2M | 3,822.17%94.49K | 3,822.17%94.49K | --2.41K | --2.41K |
Free cash flow | 110.17%49.72K | 379.11%1.4M | -111.17%-488.72K | -90.28%-502.93K | ---231.44K | ---264.31K |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD |
No Data
No Data