Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
123.884M |
221.22M |
-1.205M |
-26.298M |
-77.602M |
Minority
Interest
|
-5.624M |
-2.992M |
20.946M |
14.492M |
18.739M |
Net
Income
|
85.436M |
164.207M |
-6.623M |
-27.073M |
-78.083M |
Selling
General
Administrative
|
758.376M |
580.686M |
454.996M |
456.541M |
454.857M |
Gross
Profit
|
1042.873M |
834.183M |
547.326M |
570.495M |
507.963M |
Reconciled
Depreciation
|
52.007M |
43.692M |
42.131M |
43.227M |
19.947M |
Ebit
|
254.551M |
270.068M |
70.212M |
76.369M |
-36.37M |
Ebitda
|
296.069M |
266.874M |
129.361M |
119.596M |
-16.423M |
Depreciation
And
Amortization
|
41.518M |
-3.194M |
59.149M |
43.227M |
19.947M |
Operating
Income
|
254.551M |
270.068M |
70.212M |
76.369M |
-32.648M |
Other
Operating
Expenses
|
5808.764M |
4431.841M |
3243.831M |
3405.384M |
3117.622M |
Interest
Expense
|
92.797M |
56.872M |
55.975M |
62.813M |
41.887M |
Tax
Provision
|
32.824M |
54.021M |
5.418M |
0.775M |
1.846M |
Interest
Income
|
4.144M |
39.483M |
0.808M |
61.901M |
40.598M |
Net
Interest
Income
|
-96.387M |
-63.946M |
-61.312M |
-67.872M |
-45.61M |
Income
Tax
Expense
|
32.824M |
54.021M |
5.418M |
0.775M |
-0.174M |
Total
Revenue
|
6040.619M |
4653.415M |
3329.494M |
3476.111M |
3150.781M |
Total
Operating
Expenses
|
811.018M |
612.609M |
461.663M |
499.768M |
474.804M |
Cost
Of
Revenue
|
4997.746M |
3819.232M |
2782.168M |
2905.616M |
2642.818M |
Total
Other
Income
Expense
Net
|
-130.667M |
-48.848M |
-71.417M |
-102.667M |
-44.954M |
Net
Income
From
Continuing
Ops
|
91.06M |
167.199M |
-6.623M |
-27.073M |
-77.428M |
Net
Income
Applicable
To
Common
Shares
|
85.436M |
164.207M |
-7.455M |
-28.353M |
-86.097M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
3159.439M |
2858.331M |
2258.673M |
1900.382M |
1989.917M |
Intangible
Assets
|
682.137M |
659.261M |
548.249M |
399.633M |
410.293M |
Other
Current
Assets
|
37.87M |
0.044M |
9.528M |
0.029M |
0.034M |
Total
Liab
|
2594.61M |
2371.534M |
1739.264M |
1537.562M |
1621.818M |
Total
Stockholder
Equity
|
534.847M |
457.899M |
493.411M |
341.874M |
353.607M |
Other
Current
Liab
|
200.235M |
186.717M |
125.273M |
90.993M |
74.737M |
Common
Stock
|
434.632M |
433.693M |
510.819M |
508.112M |
509.89M |
Capital
Stock
|
434.632M |
433.693M |
510.819M |
508.112M |
509.89M |
Retained
Earnings
|
139.898M |
89.408M |
3.109M |
-160.56M |
-157.264M |
Good
Will
|
98.266M |
78.084M |
50.961M |
25.734M |
24.115M |
Other
Assets
|
- |
62.332M |
58.092M |
27.069M |
18.071M |
Cash
|
103.146M |
108.301M |
102.48M |
107.704M |
55.555M |
Cash
And
Equivalents
|
- |
0M |
0.013M |
0M |
3.02M |
Total
Current
Liabilities
|
1479.064M |
1297.279M |
953.437M |
942.886M |
1013.004M |
Current
Deferred
Revenue
|
- |
- |
- |
76.734M |
50.197M |
Net
Debt
|
2131.795M |
1923.958M |
1344.806M |
1239.399M |
1370.498M |
Short
Term
Debt
|
1203.75M |
1020.797M |
734.163M |
786.087M |
853.493M |
Short
Long
Term
Debt
|
1175.339M |
993.031M |
708.561M |
762.008M |
832.285M |
Short
Long
Term
Debt
Total
|
2234.941M |
2032.259M |
1447.286M |
1347.103M |
1426.053M |
Other
Stockholder
Equity
|
-47.727M |
-65.415M |
-9.263M |
9.995M |
6.463M |
Property
Plant
Equipment
|
- |
741.961M |
619.107M |
512.422M |
500.946M |
Total
Current
Assets
|
1539.59M |
1315.773M |
982.264M |
935.524M |
1036.492M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
244.263M |
217.904M |
132.957M |
118.65M |
136.787M |
Long
Term
Debt
|
562.178M |
554.351M |
286.567M |
197.166M |
213.305M |
Inventory
|
1154.311M |
979.54M |
737.299M |
699.2M |
821.455M |
Accounts
Payable
|
75.079M |
89.765M |
94.001M |
65.806M |
84.774M |
Accumulated
Other
Comprehensive
Income
|
8.044M |
0.213M |
-11.254M |
-15.673M |
-5.482M |
Non
Currrent
Assets
Other
|
2.21M |
22.268M |
17.211M |
14.337M |
5.042M |
Non
Current
Assets
Total
|
1619.849M |
1542.558M |
1276.409M |
964.858M |
953.425M |
Capital
Lease
Obligations
|
497.424M |
484.877M |
452.817M |
387.929M |
380.463M |
Long
Term
Debt
Total
|
- |
1012.512M |
713.782M |
561.451M |
572.56M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-228.024M |
-215.374M |
-35.12M |
71.792M |
-12.802M |
Total
Cashflows
From
Investing
Activities
|
-228.024M |
-215.374M |
-35.12M |
74.959M |
-12.802M |
Total
Cash
From
Financing
Activities
|
82.837M |
97.003M |
-51.015M |
-148.234M |
-38.886M |
Net
Income
|
91.06M |
167.199M |
-6.623M |
-27.073M |
-77.428M |
Change
In
Cash
|
5.821M |
-5.224M |
52.149M |
30.231M |
-69.2M |
Begin
Period
Cash
Flow
|
102.48M |
107.704M |
55.555M |
25.324M |
94.524M |
End
Period
Cash
Flow
|
108.301M |
102.48M |
107.704M |
55.555M |
25.324M |
Total
Cash
From
Operating
Activities
|
147.974M |
112.942M |
137.865M |
107.089M |
-16.957M |
Depreciation
|
52.007M |
43.692M |
42.131M |
43.227M |
19.947M |
Other
Cashflows
From
Investing
Activities
|
-175.357M |
-180.798M |
-5.378M |
3.167M |
22.206M |
Dividends
Paid
|
- |
0M |
2.743M |
10.968M |
10.956M |
Change
To
Inventory
|
-223.908M |
-5.055M |
137.036M |
-83.411M |
3.236M |
Sale
Purchase
Of
Stock
|
-56.605M |
-3.631M |
-1.778M |
45.052M |
0.77M |
Other
Cashflows
From
Financing
Activities
|
934.952M |
354.051M |
219.703M |
43.702M |
273.513M |
Capital
Expenditures
|
52.667M |
34.576M |
20.966M |
30.634M |
26.574M |
Change
In
Working
Capital
|
-27.941M |
-43.407M |
70.965M |
40.073M |
-31.115M |
Other
Non
Cash
Items
|
-2.136M |
-94.057M |
21.945M |
45.282M |
71.721M |
Free
Cash
Flow
|
95.307M |
78.366M |
116.899M |
76.455M |
-43.531M |