Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
35.433M |
80.443M |
39.482M |
11.199M |
13.061M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
24.651M |
62.559M |
32.442M |
5.094M |
8.638M |
Selling
General
Administrative
|
524.077M |
301.639M |
169.626M |
82.923M |
50.072M |
Gross
Profit
|
526.102M |
349.877M |
226.632M |
137.525M |
118.689M |
Reconciled
Depreciation
|
3.623M |
3.928M |
2.628M |
2.5M |
1.544M |
Ebit
|
38.077M |
82.081M |
40.595M |
12.56M |
14.031M |
Ebitda
|
41.7M |
86.009M |
43.223M |
15.06M |
15.575M |
Depreciation
And
Amortization
|
3.623M |
3.928M |
2.628M |
2.5M |
1.544M |
Operating
Income
|
38.077M |
82.081M |
40.595M |
12.56M |
3.961M |
Other
Operating
Expenses
|
490.669M |
269.434M |
187.15M |
126.326M |
105.628M |
Interest
Expense
|
2.644M |
1.638M |
1.113M |
1.361M |
0.97M |
Tax
Provision
|
10.782M |
17.884M |
7.04M |
6.105M |
4.423M |
Interest
Income
|
24.892M |
17.394M |
14.787M |
15.956M |
9.1M |
Net
Interest
Income
|
-2.644M |
-1.638M |
-1.113M |
-1.361M |
-0.97M |
Income
Tax
Expense
|
10.782M |
17.884M |
7.04M |
6.105M |
4.423M |
Total
Revenue
|
526.102M |
349.877M |
226.632M |
137.525M |
118.689M |
Total
Operating
Expenses
|
490.669M |
269.434M |
187.15M |
45.59M |
39.942M |
Cost
Of
Revenue
|
- |
- |
- |
87.452M |
49.305M |
Total
Other
Income
Expense
Net
|
-2.644M |
-1.638M |
-1.113M |
-1.361M |
-1.682M |
Net
Income
From
Continuing
Ops
|
24.651M |
62.559M |
32.442M |
5.094M |
8.638M |
Net
Income
Applicable
To
Common
Shares
|
24.651M |
62.559M |
32.442M |
4.998M |
8.542M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
1580.856M |
4283.37M |
3000.354M |
1706.732M |
978.393M |
Intangible
Assets
|
4.334M |
4.455M |
3.362M |
3.447M |
3.594M |
Other
Current
Assets
|
634.899M |
2221.371M |
1407.545M |
688.123M |
296.677M |
Total
Liab
|
961.427M |
3800.076M |
2641.565M |
1416.868M |
788.064M |
Total
Stockholder
Equity
|
619.429M |
483.294M |
358.789M |
289.864M |
190.329M |
Other
Current
Liab
|
-1961.999M |
-636.229M |
-335.673M |
-179.262M |
-109.886M |
Common
Stock
|
481.023M |
430.262M |
285.035M |
285.731M |
219.251M |
Capital
Stock
|
481.023M |
430.262M |
285.035M |
285.731M |
219.251M |
Retained
Earnings
|
143.574M |
91.343M |
66.692M |
4.133M |
-28.309M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
1860.81M |
980.551M |
712.908M |
504.899M |
Cash
|
604.016M |
406.368M |
341.319M |
136.519M |
85.905M |
Cash
And
Equivalents
|
- |
406.368M |
341.319M |
136.519M |
85.905M |
Total
Current
Liabilities
|
-1961.999M |
636.229M |
335.673M |
179.262M |
109.886M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
-519.318M |
-319.627M |
-256.641M |
-100.171M |
-46.449M |
Short
Term
Debt
|
- |
0M |
0M |
27.555M |
29.7M |
Short
Long
Term
Debt
|
- |
- |
- |
27.555M |
29.7M |
Short
Long
Term
Debt
Total
|
84.698M |
86.741M |
84.678M |
36.348M |
39.456M |
Other
Stockholder
Equity
|
7.491M |
-44.166M |
3.565M |
-1.332M |
-1.428M |
Property
Plant
Equipment
|
- |
19.529M |
13.747M |
10.46M |
10.883M |
Total
Current
Assets
|
634.899M |
1637.656M |
2002.694M |
979.917M |
459.017M |
Long
Term
Investments
|
214.962M |
765.375M |
- |
- |
305.827M |
Short
Term
Investments
|
7.5M |
765.375M |
- |
- |
- |
Net
Receivables
|
26.941M |
465.913M |
1661.375M |
843.398M |
373.112M |
Long
Term
Debt
|
75M |
75M |
75M |
27.555M |
29.7M |
Inventory
|
-638.457M |
- |
- |
- |
- |
Accounts
Payable
|
- |
636.229M |
335.673M |
151.707M |
80.186M |
Accumulated
Other
Comprehensive
Income
|
-12.659M |
-38.311M |
7.062M |
- |
-0.613M |
Non
Currrent
Assets
Other
|
856.208M |
-784.904M |
-17.109M |
-13.907M |
-14.477M |
Non
Current
Assets
Total
|
945.957M |
784.904M |
17.109M |
13.907M |
14.477M |
Capital
Lease
Obligations
|
9.698M |
11.741M |
9.678M |
8.793M |
9.756M |
Long
Term
Debt
Total
|
- |
75M |
75M |
27.555M |
29.7M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-241.993M |
-145.188M |
-94.402M |
-118.496M |
-97.3M |
Total
Cashflows
From
Investing
Activities
|
-241.993M |
-148.648M |
-94.402M |
-118.496M |
-97.3M |
Total
Cash
From
Financing
Activities
|
141.591M |
45.153M |
63.628M |
52.947M |
-0.126M |
Net
Income
|
24.651M |
62.559M |
32.442M |
5.094M |
8.638M |
Change
In
Cash
|
65.049M |
204.8M |
50.614M |
-9.307M |
-70.463M |
Begin
Period
Cash
Flow
|
341.319M |
136.519M |
85.905M |
95.212M |
165.675M |
End
Period
Cash
Flow
|
406.368M |
341.319M |
136.519M |
85.905M |
95.212M |
Total
Cash
From
Operating
Activities
|
150.93M |
306.849M |
83.343M |
58.377M |
20.292M |
Depreciation
|
3.623M |
3.928M |
2.628M |
2.5M |
1.544M |
Other
Cashflows
From
Investing
Activities
|
-239.862M |
-145.188M |
-93.106M |
-115.365M |
-96.634M |
Dividends
Paid
|
- |
- |
0M |
0.096M |
0.096M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-1.946M |
-2.011M |
65.143M |
-1.6M |
0M |
Other
Cashflows
From
Financing
Activities
|
30M |
101.97M |
44.159M |
-118.496M |
29.7M |
Capital
Expenditures
|
2.131M |
3.46M |
1.296M |
3.131M |
0.666M |
Change
In
Working
Capital
|
85.763M |
244.047M |
81.412M |
49.726M |
13.091M |
Other
Non
Cash
Items
|
35.523M |
-4.994M |
-33.868M |
0.555M |
-3.205M |
Free
Cash
Flow
|
148.799M |
303.389M |
82.047M |
55.246M |
19.626M |