Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
78.2M |
91.904M |
86.171M |
4.168M |
-0.89M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
43.344M |
58.199M |
63.413M |
0.92M |
-0.89M |
Selling
General
Administrative
|
19.66M |
12.055M |
13.241M |
4.769M |
1.082M |
Gross
Profit
|
103.603M |
104.249M |
109.613M |
13.344M |
-0.003M |
Reconciled
Depreciation
|
48.067M |
38.432M |
14.417M |
2.267M |
0.003M |
Ebit
|
79.884M |
91.898M |
86.647M |
8.216M |
-0.827M |
Ebitda
|
131.256M |
131.498M |
101.064M |
10.483M |
-0.824M |
Depreciation
And
Amortization
|
51.372M |
39.6M |
14.417M |
2.267M |
0.003M |
Operating
Income
|
79.884M |
91.898M |
86.647M |
8.216M |
-1.089M |
Other
Operating
Expenses
|
320.505M |
236.273M |
154.508M |
49.188M |
1.089M |
Interest
Expense
|
1.366M |
0.815M |
0.97M |
0.687M |
0.063M |
Tax
Provision
|
34.856M |
33.705M |
22.758M |
3.248M |
0M |
Interest
Income
|
0.759M |
0.477M |
0.259M |
0.465M |
0.006M |
Net
Interest
Income
|
-0.555M |
-0.323M |
-1.925M |
-0.538M |
-0.057M |
Income
Tax
Expense
|
34.856M |
33.705M |
22.758M |
3.248M |
- |
Total
Revenue
|
403.072M |
328.132M |
242.748M |
57.763M |
0M |
Total
Operating
Expenses
|
21.036M |
12.39M |
21.373M |
4.769M |
1.086M |
Cost
Of
Revenue
|
299.469M |
223.883M |
133.135M |
44.419M |
0.003M |
Total
Other
Income
Expense
Net
|
-1.684M |
0.006M |
-0.476M |
-4.048M |
0.199M |
Net
Income
From
Continuing
Ops
|
43.344M |
58.199M |
63.413M |
0.92M |
-0.89M |
Net
Income
Applicable
To
Common
Shares
|
43.344M |
58.199M |
63.413M |
0.92M |
-0.935M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
664.258M |
437.529M |
351.183M |
265.184M |
25.735M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
11.612M |
6.566M |
0.102M |
0.1M |
0.059M |
Total
Liab
|
213.515M |
148.077M |
121.035M |
110.53M |
0.688M |
Total
Stockholder
Equity
|
450.743M |
289.452M |
230.148M |
154.654M |
25.048M |
Other
Current
Liab
|
19.9M |
22.333M |
11.097M |
19.57M |
- |
Common
Stock
|
291.607M |
175.712M |
170.591M |
165.134M |
35.367M |
Capital
Stock
|
291.607M |
175.712M |
170.591M |
165.134M |
35.367M |
Retained
Earnings
|
135.092M |
91.749M |
33.55M |
-29.863M |
-26.84M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
12.098M |
-0.001M |
4.798M |
0.393M |
- |
Cash
|
56.492M |
78.454M |
53.175M |
32.861M |
3.495M |
Cash
And
Equivalents
|
- |
78.454M |
53.175M |
- |
3.493M |
Total
Current
Liabilities
|
66.558M |
43.418M |
35.49M |
34.817M |
0.688M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
-43.412M |
-78.411M |
-53.025M |
-32.626M |
-3.495M |
Short
Term
Debt
|
4.455M |
0.043M |
0.121M |
0.116M |
0.004M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
13.08M |
0.043M |
0.15M |
0.235M |
- |
Other
Stockholder
Equity
|
22.47M |
19.059M |
22.267M |
17.301M |
13.447M |
Property
Plant
Equipment
|
477.18M |
290.086M |
240.939M |
199.047M |
22.06M |
Total
Current
Assets
|
174.98M |
141.11M |
105.446M |
65.744M |
3.568M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
0M |
0.004M |
Net
Receivables
|
1.922M |
1.683M |
0.987M |
1.824M |
0.009M |
Long
Term
Debt
|
8.058M |
- |
- |
- |
- |
Inventory
|
104.954M |
54.407M |
46.398M |
29.236M |
- |
Accounts
Payable
|
42.203M |
21.042M |
24.272M |
15.131M |
0.688M |
Accumulated
Other
Comprehensive
Income
|
1.574M |
2.932M |
3.74M |
2.082M |
3.074M |
Non
Currrent
Assets
Other
|
12.098M |
6.333M |
4.798M |
0.393M |
22.167M |
Non
Current
Assets
Total
|
489.278M |
296.42M |
245.737M |
199.44M |
22.167M |
Capital
Lease
Obligations
|
0.835M |
0.043M |
0.15M |
0.235M |
- |
Long
Term
Debt
Total
|
- |
0M |
0.029M |
0.119M |
0M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-133.724M |
-83.386M |
-46.356M |
-65.578M |
-1.574M |
Total
Cashflows
From
Investing
Activities
|
-133.724M |
-83.386M |
-46.356M |
-65.578M |
-1.661M |
Total
Cash
From
Financing
Activities
|
15.116M |
3.031M |
-14.485M |
75.214M |
3.479M |
Net
Income
|
43.344M |
58.199M |
63.413M |
0.92M |
-0.89M |
Change
In
Cash
|
-21.962M |
25.279M |
20.314M |
29.368M |
1.366M |
Begin
Period
Cash
Flow
|
78.454M |
53.175M |
32.861M |
3.493M |
2.129M |
End
Period
Cash
Flow
|
56.492M |
78.454M |
53.175M |
32.861M |
3.495M |
Total
Cash
From
Operating
Activities
|
96.657M |
105.6M |
81.261M |
19.167M |
-0.61M |
Depreciation
|
48.067M |
38.432M |
14.417M |
2.267M |
0.003M |
Other
Cashflows
From
Investing
Activities
|
12.455M |
3.085M |
0.199M |
0.199M |
0.199M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-13.654M |
-4.713M |
-15.733M |
12.777M |
12.777M |
Sale
Purchase
Of
Stock
|
6.24M |
3.148M |
1.151M |
75.352M |
3.586M |
Other
Cashflows
From
Financing
Activities
|
16.826M |
3.148M |
-14.374M |
-0.11M |
0.294M |
Capital
Expenditures
|
146.179M |
86.875M |
46.555M |
10.239M |
0.006M |
Change
In
Working
Capital
|
-12.179M |
-4.371M |
-11.728M |
12.442M |
0.195M |
Other
Non
Cash
Items
|
4.922M |
0.787M |
0.958M |
1.751M |
-0.057M |
Free
Cash
Flow
|
-49.522M |
18.725M |
34.706M |
8.928M |
-0.616M |