Income Statement
(Currency in CAD)
Breakdown |
30-11-2022
|
30-11-2021
|
30-11-2020
|
30-11-2019
|
30-11-2018
|
Income
Before
Tax
|
231.652M |
194.741M |
117.757M |
93.375M |
92.726M |
Minority
Interest
|
-1.559M |
-0.567M |
3.361M |
3.237M |
3.208M |
Net
Income
|
168.39M |
141.764M |
85.222M |
67.534M |
67.777M |
Selling
General
Administrative
|
213.897M |
166.269M |
140.969M |
142.422M |
134.998M |
Gross
Profit
|
507.254M |
409.547M |
302.288M |
280.954M |
271.91M |
Reconciled
Depreciation
|
48.646M |
36.957M |
34.022M |
15.473M |
13.2M |
Ebit
|
238.796M |
197.441M |
120.439M |
94.04M |
92.604M |
Ebitda
|
287.442M |
234.398M |
154.461M |
109.513M |
105.804M |
Depreciation
And
Amortization
|
48.646M |
36.957M |
34.022M |
15.473M |
13.2M |
Operating
Income
|
238.796M |
197.441M |
120.439M |
94.04M |
92.791M |
Other
Operating
Expenses
|
1563.991M |
1242.975M |
1007.401M |
947.607M |
911.609M |
Interest
Expense
|
7.144M |
2.7M |
2.682M |
0.665M |
0.065M |
Tax
Provision
|
61.703M |
52.41M |
32.146M |
25.642M |
24.762M |
Interest
Income
|
- |
- |
- |
- |
- |
Net
Interest
Income
|
-7.144M |
-2.7M |
-2.682M |
-0.665M |
-0.065M |
Income
Tax
Expense
|
61.703M |
52.41M |
32.146M |
25.642M |
24.762M |
Total
Revenue
|
1802.787M |
1440.416M |
1127.84M |
1041.647M |
1004.4M |
Total
Operating
Expenses
|
268.458M |
212.106M |
181.849M |
186.914M |
179.119M |
Cost
Of
Revenue
|
1295.533M |
1030.869M |
825.552M |
760.693M |
732.49M |
Total
Other
Income
Expense
Net
|
-7.144M |
-2.7M |
-2.682M |
-0.665M |
-0.065M |
Net
Income
From
Continuing
Ops
|
169.949M |
142.331M |
85.611M |
67.733M |
67.964M |
Net
Income
Applicable
To
Common
Shares
|
168.39M |
141.764M |
85.222M |
66.471M |
67.777M |
Balance Sheet
(Currency in CAD)
Breakdown |
30-11-2023
|
30-11-2022
|
30-11-2021
|
30-11-2020
|
30-11-2019
|
Total
Assets
|
1315M |
1283.865M |
964.18M |
771.056M |
607.542M |
Intangible
Assets
|
67.808M |
66.603M |
53.91M |
42.243M |
35.383M |
Other
Current
Assets
|
835.8M |
7.071M |
5.423M |
4.522M |
6.565M |
Total
Liab
|
237.7M |
464.043M |
295.243M |
216.601M |
103.172M |
Total
Stockholder
Equity
|
904.9M |
817.157M |
666.442M |
551.094M |
501.133M |
Other
Current
Liab
|
237.7M |
10.749M |
21.281M |
4.031M |
0.524M |
Common
Stock
|
72.289M |
61.829M |
54.61M |
48.522M |
42.19M |
Capital
Stock
|
72.289M |
61.829M |
54.61M |
48.522M |
42.19M |
Retained
Earnings
|
75.8M |
719.185M |
590.522M |
480.808M |
434.061M |
Good
Will
|
135.089M |
127.457M |
110.776M |
85.197M |
80.164M |
Other
Assets
|
- |
7.998M |
7.063M |
6.918M |
6.303M |
Cash
|
23.7M |
21.22M |
58.707M |
73.928M |
24.701M |
Cash
And
Equivalents
|
- |
21.22M |
58.707M |
73.928M |
24.701M |
Total
Current
Liabilities
|
237.7M |
348.223M |
202.803M |
145.294M |
95.799M |
Current
Deferred
Revenue
|
-225.653M |
- |
- |
- |
- |
Net
Debt
|
185.588M |
242.905M |
40.786M |
9.799M |
-19.042M |
Short
Term
Debt
|
63.546M |
167.561M |
26.513M |
21.07M |
5.659M |
Short
Long
Term
Debt
|
25.557M |
138.416M |
5.339M |
3.592M |
5.659M |
Short
Long
Term
Debt
Total
|
209.288M |
264.125M |
99.493M |
83.727M |
5.659M |
Other
Stockholder
Equity
|
755.911M |
8.4M |
7.046M |
6.28M |
5.7M |
Property
Plant
Equipment
|
- |
171.036M |
133.252M |
113.996M |
104.951M |
Total
Current
Assets
|
859.5M |
910.771M |
659.179M |
522.702M |
445.345M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
231.885M |
222.238M |
199.585M |
156.908M |
138.925M |
Long
Term
Debt
|
2.406M |
0.859M |
1.1M |
2.2M |
0M |
Inventory
|
572.351M |
660.242M |
395.464M |
287.344M |
275.154M |
Accounts
Payable
|
162.107M |
169.913M |
155.009M |
120.193M |
90.14M |
Accumulated
Other
Comprehensive
Income
|
0.9M |
27.743M |
14.264M |
15.484M |
19.182M |
Non
Currrent
Assets
Other
|
0.005M |
- |
- |
- |
162.197M |
Non
Current
Assets
Total
|
455.5M |
373.094M |
305.001M |
248.354M |
162.197M |
Capital
Lease
Obligations
|
181.325M |
124.85M |
93.054M |
77.935M |
- |
Long
Term
Debt
Total
|
- |
96.564M |
72.98M |
62.657M |
53.274M |
Cash Flow
(Currency in CAD)
Breakdown |
30-11-2022
|
30-11-2021
|
30-11-2020
|
30-11-2019
|
30-11-2018
|
Investments
|
-66.833M |
-66.49M |
-45.515M |
-31.346M |
-21.373M |
Total
Cashflows
From
Investing
Activities
|
-66.833M |
-66.49M |
-45.515M |
-31.346M |
-21.373M |
Total
Cash
From
Financing
Activities
|
-66.641M |
-53.691M |
-50.836M |
-39.695M |
-42.284M |
Net
Income
|
169.949M |
142.331M |
85.611M |
67.733M |
67.964M |
Change
In
Cash
|
-170.695M |
-15.221M |
49.227M |
17.293M |
-21.754M |
Begin
Period
Cash
Flow
|
58.707M |
73.928M |
24.701M |
7.408M |
29.162M |
End
Period
Cash
Flow
|
-111.988M |
58.707M |
73.928M |
24.701M |
7.408M |
Total
Cash
From
Operating
Activities
|
-36.169M |
104.406M |
145.707M |
88.167M |
42.272M |
Depreciation
|
48.646M |
36.957M |
34.022M |
15.473M |
13.2M |
Other
Cashflows
From
Investing
Activities
|
-44.255M |
-49.436M |
-33.074M |
-20.788M |
-9.004M |
Dividends
Paid
|
29.576M |
19.885M |
11.561M |
14.617M |
14.135M |
Change
To
Inventory
|
-240.5M |
-117.5M |
27.7M |
27.7M |
3M |
Sale
Purchase
Of
Stock
|
-12.289M |
-13.094M |
-25.03M |
-25.224M |
-26.531M |
Other
Cashflows
From
Financing
Activities
|
-66.833M |
-66.49M |
-45.515M |
-31.346M |
-21.373M |
Capital
Expenditures
|
22.578M |
17.054M |
12.441M |
10.558M |
12.369M |
Change
In
Working
Capital
|
-260.652M |
-78.585M |
24.582M |
2.428M |
-42.184M |
Other
Non
Cash
Items
|
3.832M |
2.928M |
- |
- |
- |
Free
Cash
Flow
|
-58.747M |
87.352M |
133.266M |
77.609M |
29.903M |