Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
91.657M |
147.663M |
173.927M |
190.998M |
173.415M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
66.838M |
107.813M |
126.916M |
139.385M |
124.709M |
Selling
General
Administrative
|
12.7M |
14.983M |
16.37M |
17.03M |
16.645M |
Gross
Profit
|
114.048M |
172.317M |
200.571M |
218.713M |
193.813M |
Reconciled
Depreciation
|
30.223M |
28.419M |
26.179M |
24.868M |
16.732M |
Ebit
|
104.172M |
158.564M |
185.9M |
202.703M |
176.622M |
Ebitda
|
134.395M |
186.983M |
212.079M |
227.571M |
193.354M |
Depreciation
And
Amortization
|
30.223M |
28.419M |
26.179M |
24.868M |
16.732M |
Operating
Income
|
104.172M |
158.564M |
185.9M |
202.703M |
177.168M |
Other
Operating
Expenses
|
190.612M |
183.137M |
184.209M |
193.739M |
186.201M |
Interest
Expense
|
11.497M |
11.888M |
11.769M |
12.42M |
3.207M |
Tax
Provision
|
24.819M |
39.85M |
47.011M |
51.613M |
47.752M |
Interest
Income
|
7.504M |
1.23M |
1.699M |
7.311M |
9.708M |
Net
Interest
Income
|
-8.673M |
-10.658M |
-10.07M |
-11.4M |
-2.565M |
Income
Tax
Expense
|
24.819M |
39.85M |
47.011M |
51.613M |
48.706M |
Total
Revenue
|
291.96M |
340.471M |
368.41M |
395.422M |
363.369M |
Total
Operating
Expenses
|
12.7M |
14.983M |
16.37M |
17.03M |
16.645M |
Cost
Of
Revenue
|
177.912M |
168.154M |
167.839M |
176.709M |
169.556M |
Total
Other
Income
Expense
Net
|
-12.515M |
-10.901M |
-11.973M |
-11.705M |
-3.753M |
Net
Income
From
Continuing
Ops
|
66.838M |
107.813M |
126.916M |
139.385M |
124.709M |
Net
Income
Applicable
To
Common
Shares
|
66.838M |
107.813M |
126.916M |
139.385M |
122.131M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
1517.264M |
1258.799M |
1296.852M |
1251.4M |
1207.307M |
Intangible
Assets
|
8.473M |
8.775M |
- |
- |
- |
Other
Current
Assets
|
3.715M |
2.503M |
1.939M |
2.552M |
2.319M |
Total
Liab
|
787.71M |
546.093M |
508.381M |
510.823M |
497.471M |
Total
Stockholder
Equity
|
729.554M |
712.706M |
788.471M |
740.577M |
709.836M |
Other
Current
Liab
|
37.913M |
19.522M |
15.814M |
32.212M |
21.274M |
Common
Stock
|
1436.587M |
1443.821M |
1453.665M |
1456.354M |
1525.522M |
Capital
Stock
|
1436.587M |
1443.821M |
1453.665M |
1456.354M |
1525.522M |
Retained
Earnings
|
-707.033M |
-731.115M |
-665.194M |
-715.777M |
-815.686M |
Good
Will
|
365.541M |
365.541M |
365.541M |
365.541M |
365.541M |
Other
Assets
|
0M |
34.604M |
20.187M |
-0.001M |
-0.001M |
Cash
|
164.747M |
156.027M |
243.491M |
201.432M |
131.858M |
Cash
And
Equivalents
|
- |
156.027M |
243.491M |
201.432M |
131.858M |
Total
Current
Liabilities
|
145.527M |
78.776M |
75.33M |
76.518M |
76.589M |
Current
Deferred
Revenue
|
1.511M |
11.367M |
12.201M |
13.04M |
7.126M |
Net
Debt
|
113.143M |
124.548M |
39.832M |
84.555M |
156.711M |
Short
Term
Debt
|
3.024M |
2.835M |
2.748M |
2.664M |
2.582M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
277.89M |
280.575M |
283.323M |
285.987M |
288.569M |
Other
Stockholder
Equity
|
- |
- |
- |
- |
- |
Property
Plant
Equipment
|
- |
651.64M |
632.734M |
652.015M |
666.019M |
Total
Current
Assets
|
228.806M |
195.544M |
278.39M |
233.84M |
174.881M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
41.821M |
19.389M |
15.151M |
11.644M |
24.582M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
18.523M |
17.625M |
17.809M |
18.212M |
16.122M |
Accounts
Payable
|
103.079M |
45.052M |
44.567M |
44.708M |
56.244M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
-280.099M |
-260.008M |
Non
Currrent
Assets
Other
|
28.286M |
37.299M |
20.187M |
0.004M |
0.866M |
Non
Current
Assets
Total
|
1288.458M |
1063.255M |
1018.462M |
1017.561M |
1032.427M |
Capital
Lease
Obligations
|
277.89M |
280.575M |
283.323M |
285.987M |
288.569M |
Long
Term
Debt
Total
|
- |
277.74M |
280.575M |
283.323M |
285.987M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-54.928M |
-8.113M |
-16.071M |
-20.715M |
-47.298M |
Total
Cashflows
From
Investing
Activities
|
-54.928M |
-8.113M |
-16.071M |
-20.715M |
-47.298M |
Total
Cash
From
Financing
Activities
|
-123.738M |
-86.399M |
-90.749M |
-61.491M |
-132.492M |
Net
Income
|
66.838M |
107.813M |
126.916M |
139.385M |
124.709M |
Change
In
Cash
|
-87.464M |
42.059M |
69.574M |
81.81M |
-18.47M |
Begin
Period
Cash
Flow
|
243.491M |
201.432M |
131.858M |
50.048M |
68.518M |
End
Period
Cash
Flow
|
156.027M |
243.491M |
201.432M |
131.858M |
50.048M |
Total
Cash
From
Operating
Activities
|
91.202M |
136.571M |
176.394M |
164.016M |
161.32M |
Depreciation
|
30.223M |
28.419M |
26.179M |
24.868M |
16.732M |
Other
Cashflows
From
Investing
Activities
|
- |
0M |
0.816M |
0.817M |
0.816M |
Dividends
Paid
|
167.633M |
82.889M |
41.693M |
42.78M |
44.62M |
Change
To
Inventory
|
0.184M |
0.403M |
-2.09M |
-1.762M |
-0.077M |
Sale
Purchase
Of
Stock
|
-10.086M |
-2.076M |
-48.173M |
-17.228M |
-88.514M |
Other
Cashflows
From
Financing
Activities
|
56.729M |
1.23M |
1.699M |
1.02M |
0.642M |
Capital
Expenditures
|
54.928M |
8.113M |
16.887M |
21.532M |
48.114M |
Change
In
Working
Capital
|
0.856M |
-3.113M |
4.807M |
-5.955M |
4.02M |
Other
Non
Cash
Items
|
-31.534M |
-36.398M |
-28.519M |
-45.895M |
-32.847M |
Free
Cash
Flow
|
36.274M |
128.458M |
159.507M |
142.484M |
113.206M |