CAD 0.68
(-2.86%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | -3.18 Million | -2.89 Million | -5.33 Million | -3.88 Million | -3.65 Million | -3.49 Million |
Net Income | -3.39 Million | -3.04 Million | -5.98 Million | -4.51 Million | -3.82 Million | -4.19 Million |
Depreciation & Amortization | - | - | 367.00 | 7602.00 | 2316.00 | 3043.00 |
Deferred income taxes | - | - | -642.41 | -622.18 | -164.46 | - |
Stock-based compensation | 415.18 Thousand | 448.47 Thousand | 535.11 Thousand | 385.53 Thousand | 405.85 Thousand | 603.81 Thousand |
Change in working capital | -205.16 Thousand | -303.73 Thousand | 107.28 Thousand | 236.65 Thousand | -241.39 Thousand | 73.49 Thousand |
Other non-cash items | -55.47 | -287.46 | 642.41 | 622.18 | 164.46 | 19.95 Thousand |
Investing Cash Flow | - | - | - | - | -101.69 Thousand | -54.87 Thousand |
Investments in PPE | - | - | - | - | -101.69 Thousand | -69.39 Thousand |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | 14.51 Thousand |
Other Investing Activities | - | - | - | - | - | 14.52 |
Financing Cash Flow | - | 290.29 Thousand | - | 9.81 Million | 64.25 Thousand | 12.06 Million |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | 290.29 Thousand | - | 10.29 Million | 64.25 Thousand | 12.18 Million |
Other Financing Activities | - | 290.29 | - | -480.94 Thousand | 64.25 | -111.37 Thousand |
Accounts receivables | -22.95 Thousand | 5794.00 | 18.77 Thousand | 94.79 Thousand | -15.26 Thousand | -99.48 Thousand |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -182.21 Thousand | -309.53 Thousand | 88.51 Thousand | 141.85 Thousand | -226.13 Thousand | 172.97 Thousand |
Cash at beginning of period | 4.84 Million | 7.78 Million | 13.04 Million | 6.93 Million | 10.22 Million | 2.24 Million |
Cash at end of period | 1.68 Million | 4.84 Million | 7.78 Million | 13.04 Million | 6.93 Million | 10.22 Million |
Capital Expenditure | - | - | - | - | -101.69 Thousand | -69.39 Thousand |
Effect of forex changes on cash | 28.2 Thousand | -326.57 Thousand | 68.89 Thousand | 182.27 Thousand | 405.72 Thousand | -538.54 Thousand |
Net cash flow / Change in cash | -3.15 Million | -2.93 Million | -5.26 Million | 6.11 Million | -3.29 Million | 7.98 Million |
Free Cash Flow | -3.18 Million | -2.89 Million | -5.33 Million | -3.88 Million | -3.76 Million | -3.56 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -1.43 Million | -545.3 Thousand | -716.18 Thousand | -3.39 Million | -710.35 Thousand | -1.46 Million |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 345.52 Thousand | 13.81 Thousand | 13.82 Thousand | 415.18 Thousand | 80.29 Thousand | 300.79 Thousand |
Change in working capital | -115.33 Thousand | 77.18 Thousand | -33.77 Thousand | -205.16 Thousand | 95.12 Thousand | -133.05 Thousand |
Other non-cash items | 3996.00 | 825.00 | 68.41 | -55.47 | -0.37 | -8.10 |
Investing Cash Flow | 1 Million | -1 Million | - | - | - | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | 1 Million | -1 Million | - | - | - | - |
Financing Cash Flow | -74.56 Thousand | 2.37 Million | 50.66 Thousand | - | -50.66 Thousand | - |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | 2.52 Million | - | - | - | - |
Other Financing Activities | -74.56 Thousand | -150.25 Thousand | 50.66 | - | -50.66 Thousand | - |
Accounts receivables | 22.19 Thousand | -34.59 Thousand | 5777.00 | -22.95 Thousand | -202.00 | -7555.00 |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -92.51 Thousand | 124.76 Thousand | -39.55 Thousand | -182.21 Thousand | 95.33 Thousand | -125.49 Thousand |
Cash at beginning of period | 2.58 Million | 1.68 Million | 2.35 Million | 4.84 Million | 2.99 Million | 4.23 Million |
Cash at end of period | 2.26 Million | 2.58 Million | 1.68 Million | 1.68 Million | 2.35 Million | 2.99 Million |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | -41.8 Thousand | -23.53 Thousand | 18.84 Thousand | 28.2 Thousand | -50.1 Thousand | 58.86 Thousand |
Net cash flow / Change in cash | -318.09 Thousand | 900.34 Thousand | -666.62 Thousand | -3.15 Million | -635.69 Thousand | -1.24 Million |
Free Cash Flow | -1.2 Million | -454.31 Thousand | -736.13 Thousand | -3.18 Million | -534.93 Thousand | -1.3 Million |
1299
2020
O5RU
3877
ASKH
AIAGF