Income Statement
(Currency in CAD)
Breakdown |
28-02-2023
|
28-02-2022
|
28-02-2021
|
29-02-2020
|
28-02-2019
|
Income
Before
Tax
|
263.807M |
219.6M |
26.202M |
126.138M |
111.65M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
187.588M |
156.917M |
19.227M |
90.594M |
78.728M |
Selling
General
Administrative
|
626.838M |
418.933M |
261.417M |
251.152M |
226.837M |
Gross
Profit
|
913.992M |
654.952M |
312.505M |
403.424M |
342.913M |
Reconciled
Depreciation
|
133.902M |
112.627M |
105.149M |
93.502M |
27.065M |
Ebit
|
287.154M |
236.019M |
51.088M |
152.272M |
116.286M |
Ebitda
|
423.195M |
347.415M |
157.608M |
246.726M |
143.351M |
Depreciation
And
Amortization
|
136.041M |
111.396M |
106.52M |
94.454M |
27.065M |
Operating
Income
|
287.154M |
236.019M |
51.088M |
152.272M |
116.076M |
Other
Operating
Expenses
|
1908.476M |
1258.611M |
806.235M |
828.317M |
758.22M |
Interest
Expense
|
31.079M |
24.901M |
28.208M |
28.107M |
4.636M |
Tax
Provision
|
76.219M |
62.683M |
6.975M |
35.544M |
32.922M |
Interest
Income
|
2.841M |
1.6M |
24.886M |
26.534M |
5.221M |
Net
Interest
Income
|
-28.422M |
-23.602M |
-26.837M |
-27.155M |
-4.821M |
Income
Tax
Expense
|
76.219M |
62.683M |
6.975M |
35.544M |
32.922M |
Total
Revenue
|
2195.63M |
1494.63M |
857.323M |
980.589M |
874.296M |
Total
Operating
Expenses
|
626.838M |
418.933M |
261.417M |
251.152M |
226.837M |
Cost
Of
Revenue
|
1281.638M |
839.678M |
544.818M |
577.165M |
531.383M |
Total
Other
Income
Expense
Net
|
-23.347M |
-16.419M |
-24.886M |
-26.134M |
-4.426M |
Net
Income
From
Continuing
Ops
|
187.588M |
156.917M |
19.227M |
90.594M |
78.728M |
Net
Income
Applicable
To
Common
Shares
|
187.588M |
156.917M |
19.227M |
90.594M |
78.728M |
Balance Sheet
(Currency in CAD)
Breakdown |
29-02-2024
|
28-02-2023
|
28-02-2022
|
28-02-2021
|
29-02-2020
|
Total
Assets
|
1946.133M |
1836.543M |
1424.586M |
1140.737M |
1036.715M |
Intangible
Assets
|
84.975M |
86.382M |
87.398M |
62.049M |
63.867M |
Other
Current
Assets
|
37.27M |
33.101M |
33.564M |
23.452M |
10.88M |
Total
Liab
|
1138.638M |
1150.756M |
893.775M |
780.474M |
704.65M |
Total
Stockholder
Equity
|
807.495M |
685.787M |
530.811M |
360.263M |
332.065M |
Other
Current
Liab
|
80.765M |
78.909M |
120.374M |
87.28M |
49.658M |
Common
Stock
|
307.737M |
265.519M |
251.291M |
228.665M |
219.05M |
Capital
Stock
|
307.737M |
265.519M |
251.291M |
228.665M |
219.05M |
Retained
Earnings
|
407.337M |
355.27M |
223.553M |
75.216M |
56.476M |
Good
Will
|
198.846M |
198.846M |
198.846M |
151.682M |
151.682M |
Other
Assets
|
- |
16.798M |
30.729M |
18.68M |
24.793M |
Cash
|
163.277M |
86.51M |
265.245M |
149.147M |
117.75M |
Cash
And
Equivalents
|
- |
86.51M |
265.245M |
149.147M |
117.75M |
Total
Current
Liabilities
|
403.432M |
417.3M |
387.325M |
249.195M |
153.843M |
Current
Deferred
Revenue
|
81.669M |
71.653M |
55.721M |
37.563M |
29.49M |
Net
Debt
|
642.609M |
685.496M |
238.546M |
420.54M |
467.517M |
Short
Term
Debt
|
107.322M |
117.316M |
86.724M |
71.452M |
63.44M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
805.886M |
772.006M |
503.791M |
569.687M |
585.267M |
Other
Stockholder
Equity
|
96.249M |
68.682M |
56.342M |
56.606M |
57.221M |
Property
Plant
Equipment
|
- |
922.669M |
584.926M |
551.882M |
563.325M |
Total
Current
Assets
|
566.22M |
611.848M |
521.536M |
355.341M |
231.376M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
25.528M |
24.603M |
14.602M |
10.921M |
8.712M |
Long
Term
Debt
|
- |
- |
0M |
74.855M |
74.74M |
Inventory
|
340.145M |
467.634M |
208.125M |
171.821M |
94.034M |
Accounts
Payable
|
133.676M |
149.422M |
124.506M |
96.54M |
36.084M |
Accumulated
Other
Comprehensive
Income
|
-3.828M |
-3.684M |
-0.375M |
-0.224M |
-0.682M |
Non
Currrent
Assets
Other
|
5.164M |
3.83M |
4.271M |
2.886M |
4.315M |
Non
Current
Assets
Total
|
1379.913M |
1224.695M |
903.05M |
785.396M |
805.339M |
Capital
Lease
Obligations
|
805.886M |
772.006M |
503.791M |
494.832M |
510.527M |
Long
Term
Debt
Total
|
- |
654.69M |
417.067M |
498.235M |
521.827M |
Cash Flow
(Currency in CAD)
Breakdown |
28-02-2023
|
28-02-2022
|
28-02-2021
|
29-02-2020
|
28-02-2019
|
Investments
|
-131.213M |
-99.576M |
-50.848M |
-47.79M |
-62.01M |
Total
Cashflows
From
Investing
Activities
|
-131.213M |
-99.576M |
-50.848M |
-47.79M |
-62.01M |
Total
Cash
From
Financing
Activities
|
-122.537M |
-124.093M |
-48.905M |
-157.402M |
-46.193M |
Net
Income
|
187.588M |
156.917M |
19.227M |
90.594M |
78.728M |
Change
In
Cash
|
-178.735M |
116.098M |
31.397M |
16.853M |
-11.578M |
Begin
Period
Cash
Flow
|
265.245M |
149.147M |
117.75M |
100.897M |
112.475M |
End
Period
Cash
Flow
|
86.51M |
265.245M |
149.147M |
117.75M |
100.897M |
Total
Cash
From
Operating
Activities
|
74.913M |
338.353M |
133.947M |
222.076M |
96.175M |
Depreciation
|
133.902M |
112.627M |
105.149M |
93.502M |
27.065M |
Other
Cashflows
From
Investing
Activities
|
-5.625M |
-32.555M |
-5.625M |
-5.625M |
- |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-252.376M |
-28.997M |
-79.508M |
18.462M |
-1.714M |
Sale
Purchase
Of
Stock
|
-61.124M |
-8.029M |
-0.523M |
-107.56M |
-9.391M |
Other
Cashflows
From
Financing
Activities
|
24.849M |
25.236M |
3.062M |
11.627M |
7.39M |
Capital
Expenditures
|
125.588M |
67.021M |
50.848M |
47.79M |
62.01M |
Change
In
Working
Capital
|
-228.956M |
18.723M |
3.913M |
18.625M |
-39.616M |
Other
Non
Cash
Items
|
-118.209M |
-38.728M |
-12.008M |
-23.979M |
-14.464M |
Free
Cash
Flow
|
-50.675M |
271.332M |
83.099M |
174.286M |
34.165M |