Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
-59.944M |
1.448M |
-27.872M |
-38.094M |
-25.362M |
Minority
Interest
|
0.095M |
0.093M |
3.733M |
3.696M |
3.766M |
Net
Income
|
-89.332M |
36.174M |
-32.254M |
-48.802M |
-31.89M |
Selling
General
Administrative
|
25.486M |
26.005M |
18.677M |
23.443M |
24.07M |
Gross
Profit
|
4.671M |
1.37M |
1.658M |
1.918M |
16.969M |
Reconciled
Depreciation
|
3.269M |
3.189M |
2.701M |
1.213M |
3.79M |
Ebit
|
-44.938M |
-35.425M |
-22.983M |
-26.23M |
-16.733M |
Ebitda
|
-27.192M |
-29.942M |
-19.741M |
-24.566M |
-13.205M |
Depreciation
And
Amortization
|
17.746M |
5.483M |
3.242M |
1.664M |
3.528M |
Operating
Income
|
-44.938M |
-35.425M |
-22.983M |
-26.23M |
-16.733M |
Other
Operating
Expenses
|
57.453M |
38.609M |
24.641M |
32.095M |
48.454M |
Interest
Expense
|
15.006M |
0.054M |
0.952M |
1.491M |
1.722M |
Tax
Provision
|
- |
- |
- |
0M |
- |
Interest
Income
|
14.843M |
0.044M |
0.153M |
1.208M |
0.617M |
Net
Interest
Income
|
- |
-0.01M |
-0.799M |
-1.009M |
-1.386M |
Income
Tax
Expense
|
29.388M |
-34.726M |
4.382M |
10.708M |
6.528M |
Total
Revenue
|
12.515M |
3.184M |
1.658M |
5.865M |
31.721M |
Total
Operating
Expenses
|
49.609M |
36.795M |
24.641M |
28.148M |
33.702M |
Cost
Of
Revenue
|
7.844M |
1.814M |
0M |
3.947M |
14.752M |
Total
Other
Income
Expense
Net
|
-15.006M |
36.873M |
-4.889M |
-11.864M |
-8.629M |
Net
Income
From
Continuing
Ops
|
-59.944M |
1.448M |
-27.872M |
-38.094M |
-25.362M |
Net
Income
Applicable
To
Common
Shares
|
-59.849M |
1.541M |
-27.776M |
-37.978M |
-25.245M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
273.947M |
315.446M |
183.236M |
175.72M |
196.766M |
Intangible
Assets
|
- |
- |
- |
- |
0M |
Other
Current
Assets
|
9.529M |
1.568M |
1.313M |
1.462M |
1.411M |
Total
Liab
|
29.538M |
19.92M |
25.69M |
45.113M |
51.912M |
Total
Stockholder
Equity
|
240.427M |
291.575M |
153.813M |
126.911M |
141.088M |
Other
Current
Liab
|
14.91M |
2.753M |
11.542M |
3.451M |
6.972M |
Common
Stock
|
698.493M |
685.903M |
549.317M |
493.958M |
469.303M |
Capital
Stock
|
698.493M |
685.903M |
549.317M |
493.958M |
469.303M |
Retained
Earnings
|
-456.12M |
-396.271M |
-397.812M |
-370.036M |
-332.058M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
19.914M |
21.673M |
22.163M |
21.23M |
21.424M |
Cash
|
62.82M |
112.517M |
20.168M |
12.81M |
14.64M |
Cash
And
Equivalents
|
62.82M |
112.517M |
20.168M |
12.81M |
14.64M |
Total
Current
Liabilities
|
18.624M |
6.115M |
12.314M |
22.638M |
8.853M |
Current
Deferred
Revenue
|
- |
- |
2.969M |
- |
- |
Net
Debt
|
-61.442M |
-112.048M |
-19.41M |
5.102M |
1.24M |
Short
Term
Debt
|
0.059M |
0.324M |
0.289M |
17.154M |
27.061M |
Short
Long
Term
Debt
|
- |
- |
- |
16.866M |
- |
Short
Long
Term
Debt
Total
|
1.378M |
0.469M |
0.758M |
17.912M |
15.88M |
Other
Stockholder
Equity
|
-1.946M |
1.943M |
2.308M |
2.989M |
3.843M |
Property
Plant
Equipment
|
97.577M |
105.93M |
107.822M |
110.664M |
113.382M |
Total
Current
Assets
|
135.59M |
149.305M |
52.472M |
43.172M |
60.853M |
Long
Term
Investments
|
19.329M |
38.538M |
0.779M |
0.654M |
1.107M |
Short
Term
Investments
|
12.192M |
0.494M |
2.247M |
4.838M |
27.061M |
Net
Receivables
|
0.519M |
3.954M |
1.169M |
1.254M |
1.191M |
Long
Term
Debt
|
- |
- |
- |
0M |
15.88M |
Inventory
|
38.155M |
30.772M |
27.575M |
22.808M |
16.55M |
Accounts
Payable
|
3.655M |
3.038M |
0.483M |
2.033M |
1.881M |
Accumulated
Other
Comprehensive
Income
|
-1.946M |
1.943M |
2.308M |
2.989M |
3.843M |
Non
Currrent
Assets
Other
|
21.451M |
21.673M |
22.163M |
21.23M |
21.424M |
Non
Current
Assets
Total
|
138.357M |
166.141M |
130.764M |
132.548M |
135.913M |
Capital
Lease
Obligations
|
1.378M |
0.469M |
0.758M |
1.046M |
- |
Long
Term
Debt
Total
|
0M |
0M |
0M |
0M |
15.88M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-7.065M |
2.554M |
4.208M |
22.575M |
-20.167M |
Total
Cashflows
From
Investing
Activities
|
-7.065M |
3.186M |
3.581M |
22.575M |
-20.167M |
Total
Cash
From
Financing
Activities
|
7.87M |
117.94M |
36.584M |
20.359M |
21.613M |
Net
Income
|
-59.944M |
1.448M |
-27.872M |
-38.094M |
-25.362M |
Change
In
Cash
|
-52.553M |
91.837M |
8.094M |
-1.401M |
-6.409M |
Begin
Period
Cash
Flow
|
132.822M |
40.985M |
32.891M |
34.292M |
40.701M |
End
Period
Cash
Flow
|
80.269M |
132.822M |
40.985M |
32.891M |
34.292M |
Total
Cash
From
Operating
Activities
|
-49.702M |
-29.294M |
-32.178M |
-44.378M |
-7.784M |
Depreciation
|
3.269M |
3.189M |
4.612M |
1.213M |
3.79M |
Other
Cashflows
From
Investing
Activities
|
-5.069M |
4.554M |
4.208M |
22.575M |
-20.06M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-8.571M |
-3.219M |
-6.1M |
-18.534M |
-4.299M |
Sale
Purchase
Of
Stock
|
8.639M |
118.423M |
52.881M |
19.829M |
32.882M |
Other
Cashflows
From
Financing
Activities
|
-0.016M |
11.732M |
0.209M |
0.998M |
0.951M |
Capital
Expenditures
|
1.996M |
1.368M |
0.627M |
0.627M |
0.107M |
Change
In
Working
Capital
|
-13.949M |
-2.585M |
-8.843M |
-24.504M |
-3.165M |
Other
Non
Cash
Items
|
16.281M |
-33.504M |
1.939M |
14.449M |
17.981M |
Free
Cash
Flow
|
-51.698M |
-30.662M |
-32.805M |
-44.378M |
-7.891M |