Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
101.388M |
75.577M |
60.558M |
38.791M |
50.97M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
84.471M |
63.765M |
45.85M |
33.682M |
50.943M |
Selling
General
Administrative
|
34.567M |
32.551M |
29.727M |
31.283M |
28.764M |
Gross
Profit
|
612.513M |
531.021M |
470.506M |
497.893M |
452.487M |
Reconciled
Depreciation
|
65.429M |
67.852M |
75.154M |
70.015M |
55.714M |
Ebit
|
102.297M |
93.307M |
74.086M |
58.37M |
83.883M |
Ebitda
|
153.071M |
156.249M |
148.049M |
128.453M |
139.597M |
Depreciation
And
Amortization
|
50.774M |
62.942M |
73.963M |
70.083M |
55.714M |
Operating
Income
|
102.297M |
93.307M |
74.086M |
58.37M |
46.263M |
Other
Operating
Expenses
|
590.404M |
508.945M |
471.574M |
509.538M |
461.938M |
Interest
Expense
|
18.818M |
19.121M |
18.309M |
18.761M |
24.39M |
Tax
Provision
|
16.917M |
11.812M |
9.503M |
5.109M |
8.55M |
Interest
Income
|
13.811M |
0.081M |
18.233M |
18.77M |
1.838M |
Net
Interest
Income
|
-18.714M |
-20.652M |
-19.5M |
-18.693M |
-11.747M |
Income
Tax
Expense
|
16.917M |
11.812M |
9.503M |
5.109M |
8.55M |
Total
Revenue
|
677.942M |
598.873M |
545.66M |
567.908M |
508.201M |
Total
Operating
Expenses
|
524.975M |
441.093M |
396.42M |
439.523M |
406.224M |
Cost
Of
Revenue
|
65.429M |
67.852M |
75.154M |
70.015M |
55.714M |
Total
Other
Income
Expense
Net
|
-0.909M |
-17.73M |
-13.528M |
-19.579M |
4.707M |
Net
Income
From
Continuing
Ops
|
119.966M |
82.17M |
45.85M |
24.159M |
50.943M |
Net
Income
Applicable
To
Common
Shares
|
119.966M |
82.17M |
45.85M |
24.159M |
50.943M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
1344.156M |
1365.697M |
1200.083M |
1223.096M |
1147.377M |
Intangible
Assets
|
- |
- |
- |
7.91M |
3.284M |
Other
Current
Assets
|
12.405M |
20.159M |
8.565M |
6.267M |
0.009M |
Total
Liab
|
565.847M |
639.673M |
559.8M |
662.48M |
486.956M |
Total
Stockholder
Equity
|
778.309M |
726.024M |
640.283M |
560.616M |
660.421M |
Other
Current
Liab
|
14.567M |
60.366M |
5.883M |
107.163M |
28.648M |
Common
Stock
|
29.175M |
11.732M |
8.11M |
8.11M |
8.115M |
Capital
Stock
|
29.175M |
11.732M |
8.11M |
8.11M |
8.115M |
Retained
Earnings
|
769.383M |
719.545M |
660.198M |
581.956M |
674.763M |
Good
Will
|
7.91M |
7.91M |
7.91M |
7.91M |
7.91M |
Other
Assets
|
0M |
29.421M |
26.897M |
38.675M |
38.93M |
Cash
|
32.831M |
141.968M |
108.942M |
103.91M |
18.865M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
147.187M |
150.828M |
84.511M |
179.323M |
156.845M |
Current
Deferred
Revenue
|
1.525M |
1.66M |
1.122M |
0.907M |
1.712M |
Net
Debt
|
344.542M |
260.818M |
283.275M |
287.245M |
316.364M |
Short
Term
Debt
|
60.794M |
5.308M |
0.282M |
0.337M |
80.135M |
Short
Long
Term
Debt
|
60.663M |
5.197M |
0.15M |
0.143M |
80.076M |
Short
Long
Term
Debt
Total
|
377.373M |
402.786M |
392.217M |
391.155M |
335.229M |
Other
Stockholder
Equity
|
- |
2.852M |
3.294M |
3.337M |
3.493M |
Property
Plant
Equipment
|
- |
851.044M |
819.562M |
841.946M |
840.03M |
Total
Current
Assets
|
161.391M |
250.33M |
190.574M |
188.776M |
114.429M |
Long
Term
Investments
|
260.915M |
208.992M |
155.14M |
145.789M |
142.794M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
100.366M |
69.077M |
60.612M |
69.719M |
75.557M |
Long
Term
Debt
|
316.358M |
397.157M |
391.532M |
390.49M |
254.777M |
Inventory
|
15.789M |
19.126M |
12.455M |
8.88M |
10.583M |
Accounts
Payable
|
70.301M |
83.494M |
77.224M |
70.916M |
60.674M |
Accumulated
Other
Comprehensive
Income
|
-20.249M |
-8.105M |
-31.319M |
-32.787M |
-25.95M |
Non
Currrent
Assets
Other
|
22.242M |
38.582M |
26.897M |
38.675M |
38.93M |
Non
Current
Assets
Total
|
1182.765M |
1115.367M |
1009.509M |
1034.32M |
1032.948M |
Capital
Lease
Obligations
|
0.352M |
0.432M |
0.535M |
0.522M |
0.376M |
Long
Term
Debt
Total
|
- |
397.478M |
391.935M |
390.818M |
255.094M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-65.872M |
8.506M |
-87.187M |
-153.367M |
-43.444M |
Total
Cashflows
From
Investing
Activities
|
-65.872M |
-16.225M |
-87.187M |
-153.367M |
-46.683M |
Total
Cash
From
Financing
Activities
|
-42.368M |
-141.016M |
16.317M |
11.7M |
-81.426M |
Net
Income
|
119.966M |
82.17M |
45.85M |
24.159M |
50.943M |
Change
In
Cash
|
33.026M |
5.032M |
85.045M |
-6.674M |
-43.321M |
Begin
Period
Cash
Flow
|
108.942M |
103.91M |
18.865M |
25.539M |
68.86M |
End
Period
Cash
Flow
|
141.968M |
108.942M |
103.91M |
18.865M |
25.539M |
Total
Cash
From
Operating
Activities
|
133.13M |
162.381M |
157.061M |
137.758M |
80.11M |
Depreciation
|
65.429M |
67.852M |
75.154M |
70.015M |
55.714M |
Other
Cashflows
From
Investing
Activities
|
3.182M |
7.548M |
-2.6M |
65.362M |
45.827M |
Dividends
Paid
|
25.065M |
122.744M |
18.431M |
43.381M |
14.647M |
Change
To
Inventory
|
-6.054M |
-3.54M |
1.4M |
-2.396M |
1.031M |
Sale
Purchase
Of
Stock
|
-0.441M |
-0.002M |
-0.277M |
-8.023M |
-1.892M |
Other
Cashflows
From
Financing
Activities
|
-16.712M |
40.373M |
452.134M |
145.329M |
80.321M |
Capital
Expenditures
|
70.875M |
31.882M |
75.195M |
209.146M |
67.808M |
Change
In
Working
Capital
|
-17.959M |
12.71M |
14.147M |
9.861M |
-19.488M |
Other
Non
Cash
Items
|
-51.223M |
-12.163M |
12.407M |
28.614M |
-15.609M |
Free
Cash
Flow
|
62.255M |
130.499M |
81.866M |
-71.388M |
12.302M |