Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
138.671M |
125.085M |
40.069M |
29.337M |
22.724M |
Minority
Interest
|
0M |
-3.43M |
118.986M |
111.567M |
111.567M |
Net
Income
|
100.766M |
95.363M |
28.622M |
20.825M |
8.876M |
Selling
General
Administrative
|
130.66M |
109.999M |
89.787M |
70.704M |
65.175M |
Gross
Profit
|
352.297M |
287.179M |
230.629M |
206.306M |
190.407M |
Reconciled
Depreciation
|
38.073M |
33.714M |
32.052M |
33.584M |
34.807M |
Ebit
|
160.192M |
129.406M |
102.676M |
100.026M |
83.23M |
Ebitda
|
204.733M |
161.636M |
136.135M |
135.326M |
118.037M |
Depreciation
And
Amortization
|
44.541M |
32.23M |
33.459M |
35.3M |
34.807M |
Operating
Income
|
160.192M |
129.406M |
102.676M |
100.026M |
90.1M |
Other
Operating
Expenses
|
791.505M |
646.607M |
545.783M |
473.26M |
438.965M |
Interest
Expense
|
26.878M |
39.668M |
65.416M |
71.705M |
68.068M |
Tax
Provision
|
37.905M |
26.292M |
11.447M |
8.512M |
6.286M |
Interest
Income
|
21.589M |
1.408M |
6.504M |
6.298M |
5.352M |
Net
Interest
Income
|
-20.478M |
-41.144M |
-64.009M |
-70.243M |
-67.172M |
Income
Tax
Expense
|
37.905M |
26.292M |
11.447M |
8.512M |
6.286M |
Total
Revenue
|
951.697M |
776.013M |
648.459M |
573.54M |
529.488M |
Total
Operating
Expenses
|
192.105M |
157.773M |
127.953M |
106.026M |
99.884M |
Cost
Of
Revenue
|
599.4M |
488.834M |
417.83M |
367.234M |
339.081M |
Total
Other
Income
Expense
Net
|
-21.521M |
-4.321M |
-62.607M |
-70.689M |
-67.376M |
Net
Income
From
Continuing
Ops
|
100.766M |
98.793M |
28.622M |
20.825M |
16.438M |
Net
Income
Applicable
To
Common
Shares
|
100.766M |
95.363M |
21.203M |
13.327M |
8.876M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
740.176M |
599.173M |
562.119M |
508.494M |
- |
Intangible
Assets
|
52.28M |
37.359M |
36.072M |
33.458M |
- |
Other
Current
Assets
|
22.262M |
10.432M |
8.585M |
4.474M |
- |
Total
Liab
|
739.8M |
693.695M |
1031.663M |
1006.849M |
- |
Total
Stockholder
Equity
|
0.376M |
-94.522M |
-588.53M |
-609.922M |
- |
Other
Current
Liab
|
85.136M |
65.128M |
134.956M |
81.772M |
- |
Common
Stock
|
316.208M |
307.497M |
-588.53M |
-609.922M |
- |
Capital
Stock
|
316.208M |
307.497M |
- |
- |
- |
Retained
Earnings
|
-319.78M |
-403.619M |
-588.53M |
-609.922M |
- |
Good
Will
|
97.574M |
92.938M |
93.276M |
92.94M |
- |
Other
Assets
|
13.913M |
130.655M |
98.231M |
89.691M |
- |
Cash
|
63.034M |
50.068M |
71.481M |
43.837M |
- |
Cash
And
Equivalents
|
63.034M |
50.068M |
71.481M |
43.837M |
- |
Total
Current
Liabilities
|
189.205M |
152.397M |
152.088M |
112.173M |
- |
Current
Deferred
Revenue
|
1.197M |
1.032M |
0.891M |
0.866M |
- |
Net
Debt
|
542.08M |
534.342M |
851.538M |
894.408M |
- |
Short
Term
Debt
|
69.085M |
50.835M |
50.201M |
50.754M |
- |
Short
Long
Term
Debt
|
17.75M |
8.875M |
7.448M |
7.651M |
- |
Short
Long
Term
Debt
Total
|
605.114M |
584.41M |
923.019M |
938.245M |
- |
Other
Stockholder
Equity
|
4.107M |
1.779M |
- |
- |
- |
Property
Plant
Equipment
|
174.016M |
142.824M |
140.688M |
138.429M |
- |
Total
Current
Assets
|
256.498M |
193.218M |
193.852M |
153.976M |
- |
Long
Term
Investments
|
4.708M |
2.179M |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
52.792M |
41.019M |
35.774M |
34.281M |
- |
Long
Term
Debt
|
320.063M |
336.621M |
698.912M |
720.661M |
- |
Inventory
|
118.41M |
91.699M |
78.012M |
71.384M |
- |
Accounts
Payable
|
33.787M |
35.402M |
33.518M |
19.667M |
- |
Accumulated
Other
Comprehensive
Income
|
-0.159M |
-0.179M |
- |
- |
- |
Non
Currrent
Assets
Other
|
148.448M |
125.054M |
98.231M |
89.691M |
- |
Non
Current
Assets
Total
|
483.678M |
405.955M |
368.267M |
354.518M |
- |
Capital
Lease
Obligations
|
267.301M |
238.914M |
216.659M |
209.933M |
- |
Long
Term
Debt
Total
|
536.029M |
533.575M |
872.818M |
887.491M |
- |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-17.325M |
-2.174M |
-2.174M |
-2.174M |
-2.174M |
Total
Cashflows
From
Investing
Activities
|
-17.325M |
3.991M |
11.547M |
16.506M |
18.738M |
Total
Cash
From
Financing
Activities
|
-92.804M |
-163.342M |
-135.898M |
-140.698M |
-123.046M |
Net
Income
|
100.766M |
98.793M |
28.622M |
20.825M |
16.438M |
Change
In
Cash
|
12.966M |
-21.413M |
27.644M |
-4.975M |
-2.084M |
Begin
Period
Cash
Flow
|
50.068M |
71.481M |
43.837M |
48.812M |
50.896M |
End
Period
Cash
Flow
|
63.034M |
50.068M |
71.481M |
43.837M |
48.812M |
Total
Cash
From
Operating
Activities
|
123.524M |
138.159M |
152.141M |
119.045M |
102.914M |
Depreciation
|
38.073M |
33.714M |
32.052M |
33.584M |
34.807M |
Other
Cashflows
From
Investing
Activities
|
27.089M |
3.095M |
6.861M |
6.624M |
5.239M |
Dividends
Paid
|
16.927M |
0.7M |
18.828M |
19.917M |
20.293M |
Change
To
Inventory
|
-26.133M |
-13.687M |
-6.419M |
-8.441M |
9.887M |
Sale
Purchase
Of
Stock
|
8.062M |
295.273M |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
-23.79M |
313.65M |
-85.586M |
-94.001M |
-73.994M |
Capital
Expenditures
|
44.414M |
28.461M |
21.121M |
13.542M |
9.576M |
Change
In
Working
Capital
|
-39.343M |
-14.01M |
27.968M |
-3.856M |
-7.748M |
Other
Non
Cash
Items
|
16.548M |
4.288M |
62.01M |
70.155M |
67.305M |
Free
Cash
Flow
|
79.11M |
109.698M |
131.02M |
105.503M |
93.338M |