Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
1.31M |
-245.383M |
-708.869M |
48.285M |
97.546M |
Minority
Interest
|
- |
0M |
0.005M |
-0.109M |
-0.085M |
Net
Income
|
0.113M |
-248.722M |
-624.001M |
28.915M |
77.053M |
Selling
General
Administrative
|
457.675M |
297.703M |
231.973M |
553.298M |
673.636M |
Gross
Profit
|
848.038M |
439.81M |
280.418M |
1095.413M |
1060.576M |
Reconciled
Depreciation
|
200.714M |
215.289M |
253.239M |
274.829M |
131.852M |
Ebit
|
50.941M |
-154.882M |
-314.747M |
136.705M |
128.333M |
Ebitda
|
251.655M |
60.407M |
-61.508M |
411.534M |
260.185M |
Depreciation
And
Amortization
|
200.714M |
215.289M |
253.239M |
274.829M |
131.852M |
Operating
Income
|
50.941M |
-154.882M |
-314.747M |
136.705M |
121.793M |
Other
Operating
Expenses
|
1214.438M |
824.006M |
727.062M |
1532.862M |
1493.03M |
Interest
Expense
|
122.668M |
123.728M |
110.568M |
84.722M |
30.69M |
Tax
Provision
|
1.197M |
3.339M |
-84.868M |
11.769M |
22.314M |
Interest
Income
|
129.888M |
0.232M |
0.182M |
81.366M |
24.687M |
Net
Interest
Income
|
-122.391M |
-123.496M |
-110.386M |
-84.47M |
-30.416M |
Income
Tax
Expense
|
1.197M |
3.339M |
-84.868M |
11.769M |
20.59M |
Total
Revenue
|
1268.562M |
656.669M |
418.263M |
1665.146M |
1614.823M |
Total
Operating
Expenses
|
793.914M |
607.147M |
589.217M |
963.129M |
938.783M |
Cost
Of
Revenue
|
420.524M |
216.859M |
137.845M |
569.733M |
554.247M |
Total
Other
Income
Expense
Net
|
-49.631M |
-90.501M |
-394.122M |
-88.42M |
-24.247M |
Net
Income
From
Continuing
Ops
|
0.113M |
-248.722M |
-624.001M |
36.516M |
76.956M |
Net
Income
Applicable
To
Common
Shares
|
0.113M |
-248.722M |
-628.948M |
28.915M |
77.053M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
2271.492M |
2150.454M |
2114.838M |
2333.87M |
3100.412M |
Intangible
Assets
|
80.873M |
80.428M |
81.651M |
84.922M |
88.367M |
Other
Current
Assets
|
11.481M |
24.652M |
13.365M |
11.613M |
21.821M |
Total
Liab
|
2310.927M |
2362.268M |
2334.561M |
2309.636M |
2509.418M |
Total
Stockholder
Equity
|
-39.435M |
-211.814M |
-219.723M |
24.234M |
591.103M |
Other
Current
Liab
|
113.288M |
73.508M |
62.46M |
48.68M |
116.805M |
Common
Stock
|
856.696M |
852.697M |
852.465M |
852.379M |
852.379M |
Capital
Stock
|
856.696M |
852.697M |
852.465M |
852.379M |
852.379M |
Retained
Earnings
|
-981.973M |
-1148.97M |
-1151.394M |
-903.394M |
-264.31M |
Good
Will
|
620.3M |
636.134M |
635.545M |
635.582M |
816.79M |
Other
Assets
|
- |
5.406M |
9.24M |
0M |
14.197M |
Cash
|
36.666M |
34.674M |
26.938M |
16.254M |
26.08M |
Cash
And
Equivalents
|
- |
34.674M |
26.938M |
16.254M |
26.08M |
Total
Current
Liabilities
|
482.255M |
515.652M |
562.222M |
408.72M |
590.584M |
Current
Deferred
Revenue
|
177.595M |
220.527M |
293.206M |
219.983M |
222.998M |
Net
Debt
|
1859.207M |
1890.853M |
1817.796M |
1879.942M |
1966.515M |
Short
Term
Debt
|
85.03M |
96.093M |
101.058M |
97.259M |
106.352M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
1.874M |
Short
Long
Term
Debt
Total
|
1895.873M |
1925.527M |
1844.734M |
1896.196M |
1992.595M |
Other
Stockholder
Equity
|
85.235M |
83.006M |
80.027M |
75.882M |
4.052M |
Property
Plant
Equipment
|
- |
1222.473M |
1233.114M |
1436.758M |
1895.647M |
Total
Current
Assets
|
262.765M |
205.363M |
147.865M |
167.964M |
256.718M |
Long
Term
Investments
|
4.896M |
0.65M |
7.423M |
8.644M |
28.221M |
Short
Term
Investments
|
3.217M |
- |
- |
- |
- |
Net
Receivables
|
100.455M |
109.121M |
82.663M |
118.385M |
177.822M |
Long
Term
Debt
|
817.439M |
824.888M |
739.211M |
725.271M |
625M |
Inventory
|
17.624M |
36.916M |
24.899M |
21.712M |
30.995M |
Accounts
Payable
|
106.342M |
125.524M |
105.498M |
42.798M |
144.429M |
Accumulated
Other
Comprehensive
Income
|
0.607M |
1.453M |
-0.821M |
-0.633M |
-1.018M |
Non
Currrent
Assets
Other
|
6.699M |
5.406M |
9.24M |
- |
0.944M |
Non
Current
Assets
Total
|
2008.727M |
1945.091M |
1966.973M |
2165.906M |
2843.694M |
Capital
Lease
Obligations
|
1078.434M |
1100.639M |
1105.523M |
1170.925M |
1367.595M |
Long
Term
Debt
Total
|
- |
1829.434M |
1743.676M |
1798.937M |
1886.243M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-55.749M |
1.995M |
26.71M |
-124.853M |
-114.084M |
Total
Cashflows
From
Investing
Activities
|
-55.749M |
40.451M |
26.495M |
-126.021M |
-99.242M |
Total
Cash
From
Financing
Activities
|
-43.347M |
-91.126M |
71.617M |
-195.91M |
-110.184M |
Net
Income
|
0.113M |
-248.722M |
-624.001M |
36.516M |
76.956M |
Change
In
Cash
|
7.736M |
10.684M |
-9.826M |
0.838M |
-15.355M |
Begin
Period
Cash
Flow
|
26.938M |
16.254M |
26.08M |
25.242M |
40.597M |
End
Period
Cash
Flow
|
34.674M |
26.938M |
16.254M |
26.08M |
25.242M |
Total
Cash
From
Operating
Activities
|
107.148M |
61.004M |
-106.314M |
321.665M |
208.655M |
Depreciation
|
200.714M |
215.289M |
253.239M |
274.829M |
131.852M |
Other
Cashflows
From
Investing
Activities
|
18.472M |
73.278M |
-0.215M |
-1.168M |
-0.608M |
Dividends
Paid
|
- |
0M |
19M |
112.415M |
108.614M |
Change
To
Inventory
|
-11.049M |
-1.998M |
10.222M |
-0.188M |
-0.665M |
Sale
Purchase
Of
Stock
|
0.113M |
- |
- |
0M |
0.068M |
Other
Cashflows
From
Financing
Activities
|
65.819M |
243.133M |
301.563M |
44.757M |
109.35M |
Capital
Expenditures
|
74.221M |
32.827M |
82.416M |
154.232M |
115.595M |
Change
In
Working
Capital
|
-26.105M |
117.438M |
-43.178M |
8.727M |
-3.557M |
Other
Non
Cash
Items
|
-73.956M |
-27.293M |
317.771M |
9.975M |
8.669M |
Free
Cash
Flow
|
32.927M |
28.177M |
-188.73M |
167.433M |
93.06M |