Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
16.3M |
7.6M |
7.5M |
20.3M |
24.5M |
Minority
Interest
|
-0.3M |
-0.5M |
6.7M |
6.5M |
8M |
Net
Income
|
12.7M |
5.6M |
5.3M |
15.5M |
17M |
Selling
General
Administrative
|
3M |
2.3M |
2.3M |
2.9M |
3.3M |
Gross
Profit
|
23.7M |
8.4M |
9.1M |
26.3M |
29.9M |
Reconciled
Depreciation
|
4.8M |
4.4M |
4.1M |
4.4M |
3M |
Ebit
|
19.1M |
9.7M |
9.8M |
22.4M |
25.6M |
Ebitda
|
24M |
14.2M |
13.9M |
26.9M |
28.7M |
Depreciation
And
Amortization
|
4.9M |
4.5M |
4.1M |
4.5M |
3.1M |
Operating
Income
|
19.1M |
9.7M |
9.8M |
22.4M |
25.6M |
Other
Operating
Expenses
|
50.8M |
23.8M |
25M |
46M |
45M |
Interest
Expense
|
2.6M |
1.7M |
1.5M |
2.2M |
1.2M |
Tax
Provision
|
3.3M |
1.5M |
1.8M |
3.7M |
6.3M |
Interest
Income
|
0.1M |
2.1M |
2.3M |
2.1M |
1.1M |
Net
Interest
Income
|
-2.5M |
-1.6M |
-1.5M |
-2.1M |
-1.1M |
Income
Tax
Expense
|
3.3M |
1.5M |
1.8M |
3.7M |
6.3M |
Total
Revenue
|
69.7M |
33.3M |
34.6M |
68.1M |
70.4M |
Total
Operating
Expenses
|
4.8M |
-1.1M |
-0.5M |
4.2M |
4.5M |
Cost
Of
Revenue
|
46M |
24.9M |
25.5M |
41.8M |
40.5M |
Total
Other
Income
Expense
Net
|
-2.8M |
-2.1M |
-2.3M |
-2.1M |
-1.1M |
Net
Income
From
Continuing
Ops
|
13M |
6.1M |
5.7M |
16.6M |
18.2M |
Net
Income
Applicable
To
Common
Shares
|
12.7M |
5.6M |
5.3M |
15.3M |
17M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
182.067M |
183.4M |
188.4M |
175M |
176.2M |
Intangible
Assets
|
19M |
19M |
19M |
19M |
19M |
Other
Current
Assets
|
0.867M |
1.2M |
1.4M |
1.4M |
1.2M |
Total
Liab
|
73.268M |
79.5M |
73.9M |
62.2M |
58.3M |
Total
Stockholder
Equity
|
108.798M |
103.9M |
108M |
106.1M |
109.9M |
Other
Current
Liab
|
0.594M |
1.2M |
0.8M |
0.1M |
1.4M |
Common
Stock
|
143.453M |
151.3M |
154.6M |
159.4M |
164.3M |
Capital
Stock
|
143.453M |
151.3M |
154.6M |
159.4M |
164.3M |
Retained
Earnings
|
-34.655M |
-47.4M |
-46.6M |
-53.3M |
-54.4M |
Good
Will
|
57.891M |
57.9M |
57.9M |
57.9M |
57.9M |
Other
Assets
|
- |
1.2M |
1.5M |
2M |
2.8M |
Cash
|
14.574M |
15.6M |
15.6M |
10.3M |
15.4M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
26.846M |
33.3M |
31.3M |
20.6M |
28M |
Current
Deferred
Revenue
|
0.855M |
- |
- |
- |
- |
Net
Debt
|
43.201M |
50.7M |
46.3M |
41.3M |
30.2M |
Short
Term
Debt
|
21.445M |
27.5M |
27.4M |
18.1M |
22.4M |
Short
Long
Term
Debt
|
20.699M |
26.8M |
26.7M |
17.4M |
21.5M |
Short
Long
Term
Debt
Total
|
57.775M |
66.3M |
61.9M |
51.6M |
45.6M |
Other
Stockholder
Equity
|
- |
- |
- |
- |
- |
Property
Plant
Equipment
|
- |
85.3M |
87.3M |
81.8M |
77M |
Total
Current
Assets
|
19.652M |
20M |
22.7M |
14.3M |
19.4M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
3.458M |
2.5M |
5.1M |
2.1M |
2.2M |
Long
Term
Debt
|
25.468M |
27.2M |
22.3M |
23.4M |
19.2M |
Inventory
|
0.753M |
0.7M |
0.6M |
0.5M |
0.6M |
Accounts
Payable
|
3.952M |
4.6M |
3.9M |
2.4M |
4.2M |
Accumulated
Other
Comprehensive
Income
|
0M |
- |
- |
-60M |
-55.8M |
Non
Currrent
Assets
Other
|
- |
1.2M |
1.5M |
2M |
2.8M |
Non
Current
Assets
Total
|
162.415M |
163.4M |
165.7M |
160.7M |
156.8M |
Capital
Lease
Obligations
|
11.608M |
12.3M |
12.9M |
10.8M |
4.9M |
Long
Term
Debt
Total
|
- |
38.8M |
34.5M |
33.5M |
23.2M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-2.5M |
-8.4M |
-2.1M |
-0.4M |
-13M |
Total
Cashflows
From
Investing
Activities
|
-2.5M |
-8.4M |
-2.1M |
-0.4M |
-13M |
Total
Cash
From
Financing
Activities
|
-18.3M |
2.9M |
-11.7M |
-19.4M |
-7.4M |
Net
Income
|
13M |
6.1M |
5.7M |
16.6M |
18.2M |
Change
In
Cash
|
0M |
5.3M |
-5.1M |
-0.4M |
1.2M |
Begin
Period
Cash
Flow
|
15.6M |
10.3M |
15.4M |
15.8M |
14.6M |
End
Period
Cash
Flow
|
15.6M |
15.6M |
10.3M |
15.4M |
15.8M |
Total
Cash
From
Operating
Activities
|
20.8M |
10.8M |
8.7M |
19.4M |
21.6M |
Depreciation
|
4.8M |
4.4M |
4.1M |
4.4M |
3M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
0M |
0.1M |
Dividends
Paid
|
6.1M |
6.1M |
5.6M |
16.8M |
16.9M |
Change
To
Inventory
|
-0.1M |
-0.1M |
0.1M |
0.1M |
-0.1M |
Sale
Purchase
Of
Stock
|
-3.3M |
-4.8M |
-4.9M |
-0.5M |
-4.5M |
Other
Cashflows
From
Financing
Activities
|
3.3M |
14.2M |
13.3M |
0.2M |
17.4M |
Capital
Expenditures
|
2.5M |
8.4M |
2.1M |
0.4M |
0.6M |
Change
In
Working
Capital
|
3.5M |
0.2M |
-2.1M |
0.1M |
0.3M |
Other
Non
Cash
Items
|
-3.8M |
-1.4M |
-0.8M |
-5.3M |
-6.2M |
Free
Cash
Flow
|
18.3M |
2.4M |
6.6M |
19M |
21M |