Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
-325.184M |
-4.928M |
-156.092M |
99.695M |
210.653M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-277.763M |
-14.484M |
-157.736M |
57.698M |
159.942M |
Selling
General
Administrative
|
240.048M |
213.228M |
231.303M |
241.454M |
210.56M |
Gross
Profit
|
49.13M |
235.595M |
199.255M |
413.482M |
454.208M |
Reconciled
Depreciation
|
88.495M |
97.154M |
110.784M |
104.57M |
67.796M |
Ebit
|
-190.918M |
30.426M |
-32.048M |
173.064M |
237.855M |
Ebitda
|
-102.423M |
127.58M |
78.736M |
276.598M |
313.582M |
Depreciation
And
Amortization
|
88.495M |
97.154M |
110.784M |
103.534M |
75.727M |
Operating
Income
|
-190.918M |
30.426M |
-32.048M |
173.064M |
237.855M |
Other
Operating
Expenses
|
2244.851M |
2313.368M |
2451.223M |
2721.408M |
2273.235M |
Interest
Expense
|
91.02M |
73.11M |
66.189M |
51.375M |
26.862M |
Tax
Provision
|
-63.317M |
1.998M |
1.644M |
32.043M |
50.414M |
Interest
Income
|
30.795M |
46.064M |
69.053M |
69.207M |
26.045M |
Net
Interest
Income
|
-91.02M |
-73.11M |
-66.189M |
-51.375M |
-26.862M |
Income
Tax
Expense
|
-47.421M |
9.556M |
1.644M |
41.997M |
50.711M |
Total
Revenue
|
2053.933M |
2343.794M |
2419.175M |
2893.436M |
2519.021M |
Total
Operating
Expenses
|
240.048M |
205.169M |
231.303M |
241.454M |
208.422M |
Cost
Of
Revenue
|
2004.803M |
2108.199M |
2219.92M |
2479.954M |
2064.813M |
Total
Other
Income
Expense
Net
|
-134.266M |
-35.354M |
-124.044M |
-73.369M |
-27.202M |
Net
Income
From
Continuing
Ops
|
-277.763M |
-14.484M |
-157.736M |
57.698M |
159.942M |
Net
Income
Applicable
To
Common
Shares
|
-277.763M |
-14.484M |
-157.736M |
57.698M |
159.942M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
2699.96M |
2589.27M |
2599.62M |
2755.915M |
2951.882M |
Intangible
Assets
|
563.206M |
576.718M |
616.38M |
647.894M |
681.61M |
Other
Current
Assets
|
18.988M |
18.648M |
7.991M |
17.798M |
10.094M |
Total
Liab
|
1997.047M |
2012.119M |
1727.848M |
2135.774M |
2134.684M |
Total
Stockholder
Equity
|
702.913M |
577.151M |
871.772M |
620.141M |
817.198M |
Other
Current
Liab
|
16.03M |
24.081M |
24.094M |
553.792M |
617.255M |
Common
Stock
|
1240.163M |
988.218M |
987.943M |
681.405M |
680.962M |
Capital
Stock
|
1240.163M |
988.218M |
987.943M |
681.405M |
680.962M |
Retained
Earnings
|
-555.332M |
-419.373M |
-132.197M |
-68.551M |
128.639M |
Good
Will
|
413.171M |
409.703M |
528.583M |
529.487M |
568.908M |
Other
Assets
|
- |
-0.001M |
40.62M |
37.241M |
23.491M |
Cash
|
49.615M |
49.987M |
77.318M |
55.769M |
28.233M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
719.706M |
643.357M |
604.627M |
673.149M |
730.787M |
Current
Deferred
Revenue
|
138.091M |
128.426M |
98.408M |
99.454M |
94.372M |
Net
Debt
|
1087.602M |
1194.777M |
878.536M |
1220.493M |
1188.052M |
Short
Term
Debt
|
17.959M |
35.482M |
23.261M |
19.903M |
19.16M |
Short
Long
Term
Debt
|
- |
17.901M |
- |
- |
- |
Short
Long
Term
Debt
Total
|
1137.217M |
1244.764M |
955.854M |
1276.262M |
1216.285M |
Other
Stockholder
Equity
|
13.673M |
11.285M |
10.105M |
8.4M |
6.828M |
Property
Plant
Equipment
|
- |
303.414M |
343.099M |
365.523M |
422.071M |
Total
Current
Assets
|
1323.851M |
1207.097M |
1070.938M |
1175.77M |
1259.681M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
492.667M |
406.366M |
417.931M |
445.167M |
549.111M |
Long
Term
Debt
|
999.214M |
1095.238M |
812.179M |
1125.685M |
1053.126M |
Inventory
|
762.581M |
732.096M |
567.698M |
657.036M |
672.243M |
Accounts
Payable
|
547.626M |
455.368M |
458.864M |
552.714M |
612.604M |
Accumulated
Other
Comprehensive
Income
|
4.409M |
-2.979M |
5.921M |
-1.113M |
0.769M |
Non
Currrent
Assets
Other
|
45.441M |
74.673M |
40.62M |
37.241M |
19.612M |
Non
Current
Assets
Total
|
1376.109M |
1382.174M |
1528.682M |
1580.145M |
1692.201M |
Capital
Lease
Obligations
|
138.003M |
131.625M |
143.675M |
150.577M |
163.159M |
Long
Term
Debt
Total
|
- |
1209.282M |
932.593M |
1256.359M |
1197.125M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-24.531M |
-30.792M |
-38.477M |
-379.289M |
-70.806M |
Total
Cashflows
From
Investing
Activities
|
-24.531M |
-30.792M |
-38.477M |
-379.289M |
-70.806M |
Total
Cash
From
Financing
Activities
|
238.279M |
-59.992M |
-0.037M |
298.011M |
-83.774M |
Net
Income
|
-277.763M |
-14.484M |
-157.736M |
57.698M |
159.942M |
Change
In
Cash
|
-27.331M |
21.549M |
27.536M |
17.413M |
20.758M |
Begin
Period
Cash
Flow
|
77.318M |
55.769M |
28.233M |
10.82M |
-9.938M |
End
Period
Cash
Flow
|
49.987M |
77.318M |
55.769M |
28.233M |
10.82M |
Total
Cash
From
Operating
Activities
|
-241.85M |
115.23M |
66.061M |
98.608M |
175.144M |
Depreciation
|
88.495M |
97.154M |
110.784M |
104.57M |
67.796M |
Other
Cashflows
From
Investing
Activities
|
7.052M |
-0.712M |
-15.51M |
-14.49M |
-14.49M |
Dividends
Paid
|
22.388M |
46.513M |
49.439M |
76.421M |
68.17M |
Change
To
Inventory
|
-160.939M |
86.48M |
22.483M |
-40.147M |
-70.382M |
Sale
Purchase
Of
Stock
|
-0.002M |
316.2M |
72.136M |
-5.682M |
-66.522M |
Other
Cashflows
From
Financing
Activities
|
285.204M |
-311.487M |
68.205M |
355.88M |
54.354M |
Capital
Expenditures
|
31.583M |
36.262M |
25.732M |
37.613M |
71.041M |
Change
In
Working
Capital
|
-96.169M |
45.824M |
68.762M |
-91.324M |
-34.344M |
Other
Non
Cash
Items
|
89.662M |
-24.558M |
40.837M |
-15.899M |
-70.37M |
Free
Cash
Flow
|
-273.433M |
78.968M |
40.329M |
60.995M |
104.103M |