(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 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -47.01%700K | -26.15%1.05M | -25.97%1.81M | -25.97%1.81M | -59.54%1.3M | -77.46%1.32M | -86.24%1.42M | -82.39%2.45M | -82.39%2.45M | -82.23%3.22M |
-Cash and cash equivalents | -47.01%700K | -26.15%1.05M | -25.97%1.81M | -25.97%1.81M | -59.54%1.3M | -77.46%1.32M | -86.24%1.42M | -82.39%2.45M | -82.39%2.45M | -81.17%3.22M |
Receivables | 20.11%15.74M | 3.58%10.24M | 7.71%11.33M | 7.71%11.33M | -2.80%14.81M | -50.17%13.1M | -69.97%9.88M | -63.82%10.52M | -63.82%10.52M | -47.83%15.24M |
-Accounts receivable | 24.60%12.09M | 4.48%6.51M | -11.90%7.65M | -11.90%7.65M | -18.21%9.67M | -50.10%9.7M | -71.88%6.23M | -48.03%8.68M | -48.03%8.68M | -26.75%11.83M |
-Loans receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Related party accounts receivable | ---- | ---- | 910.84%839K | 910.84%839K | ---- | ---- | ---- | 654.55%83K | 654.55%83K | ---- |
-Other receivables | 7.29%3.65M | 2.05%3.73M | 62.10%2.84M | 62.10%2.84M | 50.56%5.14M | -44.87%3.4M | -57.07%3.66M | -81.83%1.75M | -81.83%1.75M | -67.16%3.41M |
Inventory | -60.52%5.72M | -51.10%7.9M | -39.85%9.98M | -39.85%9.98M | -33.68%11.03M | -48.53%14.48M | -50.27%16.16M | -46.63%16.59M | -46.63%16.59M | -37.54%16.63M |
Prepaid assets | -47.18%788K | -63.91%780K | -63.26%1.15M | -63.26%1.15M | 40.78%1.2M | -50.66%1.49M | -57.18%2.16M | -37.82%3.12M | -37.82%3.12M | -73.98%851K |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Total current assets | -24.53%22.94M | -32.59%19.97M | -25.73%24.27M | -25.73%24.27M | -70.65%28.35M | -51.99%30.4M | -63.32%29.62M | -59.75%32.67M | -59.75%32.67M | 25.00%96.57M |
Non current assets | ||||||||||
Net PPE | -30.10%4.68M | -13.37%6.18M | -10.98%6.37M | -10.98%6.37M | -15.11%6.22M | -82.78%6.69M | -83.66%7.14M | -85.24%7.15M | -85.24%7.15M | -84.26%7.33M |
-Gross PPE | -30.10%4.68M | -13.37%6.18M | 1.51%23.01M | 1.51%23.01M | -15.11%6.22M | -82.78%6.69M | -83.66%7.14M | -58.85%22.66M | -58.85%22.66M | -84.26%7.33M |
-Accumulated depreciation | ---- | ---- | -7.27%-16.64M | -7.27%-16.64M | ---- | ---- | ---- | -133.40%-15.51M | -133.40%-15.51M | ---- |
Goodwill and other intangible assets | -34.18%10.31M | -23.61%12.88M | -10.08%15.9M | -10.08%15.9M | -5.19%14.95M | -89.12%15.67M | -88.73%16.86M | -88.38%17.68M | -88.38%17.68M | -89.41%15.77M |
-Goodwill | -27.06%6.63M | -21.79%7.44M | 3.44%10.11M | 3.44%10.11M | -8.81%8.93M | -92.24%9.1M | -92.08%9.52M | -91.94%9.77M | -91.94%9.77M | -91.86%9.79M |
-Other intangible assets | -44.04%3.68M | -25.98%5.44M | -26.79%5.79M | -26.79%5.79M | 0.72%6.02M | -75.40%6.57M | -75.03%7.35M | -74.39%7.91M | -74.39%7.91M | -79.12%5.98M |
Investments and advances | 1.78%2.28M | -11.46%2.08M | -5.19%2.29M | -5.19%2.29M | -75.15%2.2M | -73.55%2.24M | -64.48%2.35M | -0.78%2.41M | -0.78%2.41M | 278.51%8.86M |
Related parties assets | ---- | ---- | 910.84%839K | 910.84%839K | ---- | ---- | ---- | 654.55%83K | 654.55%83K | ---- |
Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Non current deferred assets | ---- | ---- | --0 | --0 | 19.34%648K | 10.31%749K | 132.11%824K | 4,668.75%763K | 4,668.75%763K | 58.77%543K |
Total non current assets | -31.86%17.27M | -22.19%21.14M | -12.34%24.55M | -12.34%24.55M | -26.09%24.02M | -86.80%25.35M | -86.44%27.17M | -86.42%28M | -86.42%28M | -83.60%32.5M |
Total assets | -27.86%40.22M | -27.61%41.11M | -19.55%48.81M | -19.55%48.81M | -59.43%52.37M | -78.16%55.75M | -79.79%56.79M | -78.89%60.68M | -78.89%60.68M | -53.13%129.07M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 29.62%18.36M | -9.66%13.95M | -34.52%12.04M | -34.52%12.04M | -9.68%15.59M | -54.67%14.17M | -56.13%15.44M | -6.14%18.38M | -6.14%18.38M | -17.96%17.26M |
-accounts payable | 47.93%13.88M | 2.93%9.51M | -39.77%9.22M | -39.77%9.22M | -18.59%9.59M | -38.28%9.38M | -38.68%9.24M | 9.46%15.31M | 9.46%15.31M | 18.23%11.78M |
-Due to related parties current | ---- | ---- | -65.51%239K | -65.51%239K | ---- | ---- | ---- | -20.80%693K | -20.80%693K | ---- |
-Other payable | -6.27%4.49M | -28.42%4.44M | 8.38%2.57M | 8.38%2.57M | 9.47%6M | -70.18%4.79M | -69.19%6.2M | -49.66%2.38M | -49.66%2.38M | -50.51%5.48M |
Current accrued expenses | --0 | 10.97%2.17M | -13.31%3.71M | -13.31%3.71M | -29.43%1.83M | -31.96%1.87M | -31.21%1.95M | -64.86%4.28M | -64.86%4.28M | -53.65%2.59M |
Current debt and capital lease obligation | 24.58%15.04M | 43.66%12.4M | 24.98%12.57M | 24.98%12.57M | 83.29%10.59M | -38.31%12.07M | -49.45%8.63M | -9.01%10.06M | -9.01%10.06M | -18.13%5.78M |
-Current debt | 28.50%14.75M | 50.07%11.94M | 31.07%12.12M | 31.07%12.12M | 97.26%10.14M | -36.25%11.48M | -48.75%7.96M | -2.69%9.25M | -2.69%9.25M | -11.49%5.14M |
-Current capital lease obligation | -51.01%292K | -31.80%461K | -44.23%454K | -44.23%454K | -29.56%448K | -61.97%596K | -56.44%676K | -47.62%814K | -47.62%814K | -49.04%636K |
Current deferred liabilities | ---- | ---- | 2,438.71%787K | 2,438.71%787K | ---- | ---- | ---- | -77.37%31K | -77.37%31K | ---- |
Other current liabilities | ---- | --1.97M | --2.7M | --2.7M | ---- | ---- | ---- | ---- | ---- | --43.61M |
Current liabilities | 18.85%33.4M | 17.13%30.49M | -2.99%32.81M | -2.99%32.81M | -59.56%28M | -47.53%28.11M | -52.78%26.03M | -33.98%33.82M | -33.98%33.82M | 105.57%69.24M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -41.94%702K | -17.21%1.15M | -17.98%1.21M | -17.98%1.21M | -44.67%1.1M | -92.65%1.21M | -92.17%1.38M | -91.91%1.47M | -91.91%1.47M | -88.55%1.98M |
-Long term debt | 5.80%401K | 2.04%401K | -1.25%394K | -1.25%394K | 1.62%376K | 7.06%379K | 3.97%393K | 1.79%399K | 1.79%399K | -2.12%370K |
-Long term capital lease obligation | -63.73%301K | -24.85%744K | -24.19%815K | -24.19%815K | -55.31%720K | -94.85%830K | -94.27%990K | -93.97%1.08M | -93.97%1.08M | -90.48%1.61M |
Non current deferred liabilities | -51.34%526K | -27.84%902K | -27.70%963K | -27.70%963K | -27.60%997K | -79.41%1.08M | -80.16%1.25M | -79.79%1.33M | -79.79%1.33M | -78.72%1.38M |
Employee benefits | -63.28%47K | -47.25%96K | -61.38%95K | -61.38%95K | -92.17%30K | -28.89%128K | -38.31%182K | -37.08%246K | -37.08%246K | -12.36%383K |
Derivative product liabilities | -98.45%57K | -95.97%137K | 375.00%38K | 375.00%38K | 2,009.48%2.45M | 1,056.43%3.69M | 1.52%3.4M | -99.87%8K | -99.87%8K | -98.22%116K |
Total non current liabilities | -78.19%1.33M | -63.30%2.28M | -24.67%2.31M | -24.67%2.31M | 18.49%4.57M | -72.50%6.11M | -77.49%6.21M | -90.20%3.06M | -90.20%3.06M | -87.45%3.86M |
Total liabilities | 1.53%34.74M | 1.63%32.77M | -4.79%35.11M | -4.79%35.11M | -55.44%32.57M | -54.84%34.21M | -61.02%32.24M | -55.27%36.88M | -55.27%36.88M | 13.49%73.09M |
Shareholders'equity | ||||||||||
Share capital | 2.08%253.97M | 2.84%253.89M | 3.30%253.88M | 3.30%253.88M | 2.43%251.16M | 2.88%248.8M | 2.05%246.87M | 3.41%245.78M | 3.41%245.78M | 3.93%245.2M |
-common stock | 2.08%253.97M | 2.84%253.89M | 3.30%253.88M | 3.30%253.88M | 2.43%251.16M | 2.88%248.8M | 2.05%246.87M | 3.41%245.78M | 3.41%245.78M | 3.93%245.2M |
Retained earnings | -6.11%-258.48M | -6.77%-255.43M | -4.00%-249.15M | -4.00%-249.15M | -18.94%-245.75M | -208.90%-243.6M | -297.42%-239.23M | -372.13%-239.57M | -372.13%-239.57M | -445.57%-206.61M |
Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --660K |
Gains losses not affecting retained earnings | 43.94%1.58M | 57.55%1.4M | -92.60%95K | -92.60%95K | -24.32%1.3M | 9.26%1.1M | -50.00%888K | -50.92%1.28M | -50.92%1.28M | 47.90%1.72M |
Other equity interest | -31.59%10M | -36.25%9.66M | -36.46%9.64M | -36.46%9.64M | -15.15%12.46M | 2.63%14.62M | 14.74%15.16M | 22.83%15.17M | 22.83%15.17M | 41.93%14.68M |
Total stockholders'equity | -66.21%7.07M | -59.81%9.52M | -36.12%14.47M | -36.12%14.47M | -64.73%19.17M | -88.22%20.92M | -87.92%23.68M | -88.74%22.65M | -88.74%22.65M | -74.07%54.34M |
Noncontrolling interests | -354.57%-1.59M | -235.52%-1.18M | -167.16%-769K | -167.16%-769K | -61.65%627K | -68.50%623K | -62.69%867K | -69.13%1.15M | -69.13%1.15M | 16.62%1.64M |
Total equity | -74.55%5.48M | -66.01%8.34M | -42.43%13.7M | -42.43%13.7M | -64.64%19.79M | -88.00%21.54M | -87.62%24.55M | -88.39%23.8M | -88.39%23.8M | -73.47%55.97M |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- |
No Data