Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
331.306M |
444.581M |
278.977M |
245.922M |
153.411M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
265.449M |
379.772M |
227.195M |
205.339M |
128.487M |
Selling
General
Administrative
|
3.093M |
3.002M |
3.126M |
3.182M |
3.503M |
Gross
Profit
|
179.757M |
217.734M |
155.714M |
135.902M |
99.347M |
Reconciled
Depreciation
|
6.423M |
6.17M |
6.19M |
6.145M |
5.186M |
Ebit
|
21.483M |
-15.376M |
146.398M |
126.575M |
90.658M |
Ebitda
|
176.664M |
214.732M |
152.588M |
132.72M |
95.844M |
Depreciation
And
Amortization
|
155.181M |
230.108M |
6.19M |
6.145M |
5.186M |
Operating
Income
|
21.483M |
-15.376M |
146.398M |
126.575M |
90.658M |
Other
Operating
Expenses
|
55.658M |
64.734M |
49.341M |
44.417M |
34.451M |
Interest
Expense
|
0.539M |
0.259M |
132.579M |
119.347M |
62.753M |
Tax
Provision
|
65.857M |
64.809M |
51.782M |
40.583M |
24.924M |
Interest
Income
|
154.103M |
0.259M |
0.365M |
112.076M |
56.987M |
Net
Interest
Income
|
0.539M |
0.259M |
0.365M |
1.126M |
0.58M |
Income
Tax
Expense
|
65.857M |
64.809M |
51.782M |
40.583M |
24.924M |
Total
Revenue
|
232.322M |
279.466M |
201.929M |
177.137M |
130.295M |
Total
Operating
Expenses
|
3.093M |
3.002M |
3.126M |
3.182M |
3.503M |
Cost
Of
Revenue
|
52.565M |
61.732M |
46.215M |
41.235M |
30.948M |
Total
Other
Income
Expense
Net
|
309.823M |
459.957M |
132.579M |
119.347M |
62.753M |
Net
Income
From
Continuing
Ops
|
265.449M |
379.772M |
227.195M |
205.339M |
128.487M |
Net
Income
Applicable
To
Common
Shares
|
265.449M |
379.772M |
227.195M |
205.339M |
128.487M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
837.044M |
825.765M |
789.311M |
823.222M |
743.026M |
Intangible
Assets
|
- |
228.918M |
235.341M |
241.511M |
247.701M |
Other
Current
Assets
|
0.508M |
- |
- |
- |
- |
Total
Liab
|
177.712M |
188.306M |
225.251M |
256.854M |
205.689M |
Total
Stockholder
Equity
|
659.332M |
637.459M |
564.06M |
566.368M |
537.337M |
Other
Current
Liab
|
28.8M |
44.8M |
92.225M |
120.891M |
77.91M |
Common
Stock
|
317.708M |
317.708M |
317.708M |
317.708M |
317.708M |
Capital
Stock
|
317.708M |
317.708M |
317.708M |
317.708M |
317.708M |
Retained
Earnings
|
347.927M |
324.821M |
257.772M |
262M |
230.005M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
- |
- |
- |
- |
Cash
|
13.192M |
39.904M |
82.913M |
106.091M |
77.859M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
40.342M |
54.086M |
103.011M |
133.424M |
85.849M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
-13.192M |
-39.904M |
- |
- |
-77.859M |
Short
Term
Debt
|
- |
0M |
0M |
0M |
0M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
-5.07M |
-11.42M |
-13.34M |
-10.376M |
Property
Plant
Equipment
|
- |
- |
- |
- |
- |
Total
Current
Assets
|
67.529M |
83.019M |
132.594M |
164.427M |
114.015M |
Long
Term
Investments
|
546.614M |
513.828M |
421.376M |
417.284M |
381.31M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
54.337M |
43.115M |
49.681M |
58.336M |
36.156M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
0M |
- |
- |
- |
- |
Accounts
Payable
|
11.542M |
9.286M |
10.786M |
12.533M |
7.939M |
Accumulated
Other
Comprehensive
Income
|
-6.303M |
-5.07M |
-11.42M |
-13.34M |
-10.376M |
Non
Currrent
Assets
Other
|
- |
- |
- |
-241.511M |
-247.701M |
Non
Current
Assets
Total
|
769.515M |
742.746M |
656.717M |
658.795M |
629.011M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
0M |
0M |
0M |
0M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
- |
- |
- |
- |
- |
Total
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Total
Cash
From
Financing
Activities
|
-227.2M |
-425.6M |
-147.2M |
-227.2M |
-108.8M |
Net
Income
|
265.449M |
379.772M |
227.195M |
205.339M |
128.487M |
Change
In
Cash
|
-43.009M |
-23.178M |
28.232M |
-2.636M |
39.997M |
Begin
Period
Cash
Flow
|
82.913M |
106.091M |
77.859M |
80.495M |
40.498M |
End
Period
Cash
Flow
|
39.904M |
82.913M |
106.091M |
77.859M |
80.495M |
Total
Cash
From
Operating
Activities
|
184.191M |
402.422M |
175.432M |
224.564M |
148.797M |
Depreciation
|
6.423M |
6.17M |
6.19M |
6.145M |
5.186M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
227.2M |
425.6M |
147.2M |
227.2M |
108.8M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
- |
- |
- |
- |
Capital
Expenditures
|
0M |
0M |
0M |
0M |
0M |
Change
In
Working
Capital
|
5.423M |
6.908M |
-17.586M |
8.362M |
-3.088M |
Other
Non
Cash
Items
|
-152.538M |
-49.067M |
-92.149M |
-35.865M |
-6.712M |
Free
Cash
Flow
|
184.191M |
402.422M |
175.432M |
224.564M |
148.797M |