Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
8731M |
1315M |
-3230M |
1397M |
-3926M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
6450M |
587M |
-2379M |
2194M |
-2669M |
Selling
General
Administrative
|
865M |
849M |
274M |
336M |
391M |
Gross
Profit
|
16887M |
9107M |
200M |
4321M |
4027M |
Reconciled
Depreciation
|
4364M |
5886M |
3464M |
2249M |
2131M |
Ebit
|
10972M |
3879M |
-2169M |
1858M |
-3084M |
Ebitda
|
15336M |
8201M |
183M |
4074M |
-927M |
Depreciation
And
Amortization
|
4364M |
4322M |
2352M |
2216M |
2157M |
Operating
Income
|
10972M |
3879M |
-2169M |
1858M |
-1326M |
Other
Operating
Expenses
|
61413M |
45287M |
15704M |
19554M |
22715M |
Interest
Expense
|
812M |
1048M |
511M |
547M |
595M |
Tax
Provision
|
2281M |
728M |
-851M |
-797M |
-1010M |
Interest
Income
|
1941M |
23M |
572M |
166M |
1673M |
Net
Interest
Income
|
-739M |
-1059M |
-499M |
-441M |
-546M |
Income
Tax
Expense
|
2281M |
728M |
-851M |
-797M |
-1010M |
Total
Revenue
|
71765M |
48811M |
13591M |
21353M |
21389M |
Total
Operating
Expenses
|
6535M |
5583M |
2313M |
2522M |
5353M |
Cost
Of
Revenue
|
54878M |
39704M |
13391M |
17032M |
17362M |
Total
Other
Income
Expense
Net
|
-2241M |
-2564M |
-1061M |
-461M |
-2600M |
Net
Income
From
Continuing
Ops
|
6450M |
587M |
-2379M |
2194M |
-2916M |
Net
Income
Applicable
To
Common
Shares
|
6415M |
553M |
-2379M |
2194M |
-2669M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
53915M |
55869M |
54104M |
32770M |
35713M |
Intangible
Assets
|
- |
19M |
78M |
89M |
101M |
Other
Current
Assets
|
264M |
402M |
1790M |
121M |
5M |
Total
Liab
|
25203M |
28280M |
30496M |
16063M |
16512M |
Total
Stockholder
Equity
|
28698M |
27576M |
23596M |
16707M |
19201M |
Other
Current
Liab
|
4569M |
1474M |
601M |
1446M |
115M |
Common
Stock
|
16031M |
16320M |
17016M |
11040M |
11040M |
Capital
Stock
|
16550M |
16839M |
17535M |
11040M |
11040M |
Retained
Earnings
|
8913M |
6392M |
878M |
501M |
2957M |
Good
Will
|
2923M |
2923M |
3473M |
2272M |
2272M |
Other
Assets
|
- |
841M |
1169M |
111M |
58M |
Cash
|
2227M |
4524M |
2873M |
378M |
186M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
6210M |
8021M |
7305M |
2359M |
2521M |
Current
Deferred
Revenue
|
88M |
- |
- |
1410M |
34M |
Net
Debt
|
7718M |
7118M |
12548M |
8941M |
8429M |
Short
Term
Debt
|
478M |
423M |
351M |
305M |
196M |
Short
Long
Term
Debt
|
179M |
115M |
79M |
121M |
- |
Short
Long
Term
Debt
Total
|
9945M |
11642M |
15421M |
9319M |
8615M |
Other
Stockholder
Equity
|
2002M |
2875M |
4499M |
4391M |
4377M |
Property
Plant
Equipment
|
- |
39029M |
36955M |
27173M |
29946M |
Total
Current
Assets
|
9708M |
12430M |
11988M |
2976M |
3284M |
Long
Term
Investments
|
558M |
420M |
441M |
149M |
52M |
Short
Term
Investments
|
- |
1329M |
507M |
10M |
78M |
Net
Receivables
|
3187M |
3594M |
3892M |
1388M |
1561M |
Long
Term
Debt
|
7108M |
8691M |
12385M |
7441M |
6699M |
Inventory
|
4030M |
4312M |
3919M |
1089M |
1532M |
Accounts
Payable
|
1075M |
6124M |
6353M |
608M |
2210M |
Accumulated
Other
Comprehensive
Income
|
1233M |
1470M |
684M |
775M |
827M |
Non
Currrent
Assets
Other
|
900M |
502M |
475M |
75M |
159M |
Non
Current
Assets
Total
|
44207M |
43439M |
42116M |
29794M |
32429M |
Capital
Lease
Obligations
|
2658M |
2836M |
2957M |
1757M |
1916M |
Long
Term
Debt
Total
|
- |
11219M |
15070M |
9014M |
8419M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-2314M |
17M |
-863M |
-1432M |
9M |
Total
Cashflows
From
Investing
Activities
|
-2314M |
-942M |
-863M |
-1432M |
-613M |
Total
Cash
From
Financing
Activities
|
-7676M |
-2507M |
837M |
-2413M |
-1410M |
Net
Income
|
6450M |
587M |
-2379M |
2194M |
-2970M |
Change
In
Cash
|
1651M |
2495M |
192M |
-595M |
171M |
Begin
Period
Cash
Flow
|
2873M |
378M |
186M |
781M |
610M |
End
Period
Cash
Flow
|
4524M |
2873M |
378M |
186M |
781M |
Total
Cash
From
Operating
Activities
|
11403M |
5919M |
273M |
3285M |
2154M |
Depreciation
|
4364M |
4322M |
2334M |
2216M |
4317M |
Other
Cashflows
From
Investing
Activities
|
1394M |
434M |
-38M |
-117M |
217M |
Dividends
Paid
|
927M |
210M |
77M |
260M |
245M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-2530M |
-265M |
- |
- |
0M |
Other
Cashflows
From
Financing
Activities
|
232M |
1488M |
1443M |
276M |
-1M |
Capital
Expenditures
|
3758M |
2563M |
859M |
1183M |
1377M |
Change
In
Working
Capital
|
575M |
-1227M |
126M |
-439M |
480M |
Other
Non
Cash
Items
|
-628M |
1785M |
1030M |
128M |
5438M |
Free
Cash
Flow
|
7645M |
3356M |
-586M |
2102M |
777M |