Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
2.928M |
1.369M |
0.684M |
0.195M |
0.016M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
2.093M |
1.89M |
0.684M |
0.195M |
0.016M |
Selling
General
Administrative
|
1.078M |
0.771M |
0.642M |
0.676M |
0.447M |
Gross
Profit
|
4.12M |
2.296M |
1.071M |
1.038M |
0.808M |
Reconciled
Depreciation
|
0.134M |
0.138M |
0.102M |
0.09M |
0.083M |
Ebit
|
- |
1.525M |
0.429M |
0.362M |
0.361M |
Ebitda
|
3.176M |
1.663M |
0.929M |
0.452M |
0.256M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
3.042M |
1.525M |
0.827M |
0.362M |
0.361M |
Other
Operating
Expenses
|
- |
- |
- |
- |
- |
Interest
Expense
|
0.114M |
0.156M |
0.143M |
0.167M |
0.157M |
Tax
Provision
|
0.835M |
-0.521M |
- |
- |
- |
Interest
Income
|
- |
- |
- |
- |
- |
Net
Interest
Income
|
-0.114M |
-0.156M |
-0.143M |
-0.167M |
-0.157M |
Income
Tax
Expense
|
- |
-0.521M |
- |
- |
- |
Total
Revenue
|
14.245M |
9.843M |
5.64M |
5.656M |
4.616M |
Total
Operating
Expenses
|
11.203M |
8.318M |
4.813M |
5.294M |
4.255M |
Cost
Of
Revenue
|
10.125M |
7.547M |
4.569M |
4.618M |
3.808M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
-0.188M |
Net
Income
From
Continuing
Ops
|
2.093M |
1.89M |
0.684M |
0.195M |
0.016M |
Net
Income
Applicable
To
Common
Shares
|
- |
1.89M |
0.684M |
0.195M |
0.016M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
6.095M |
6.027M |
5.228M |
3.742M |
3.292M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
0.033M |
0.037M |
0.027M |
0.026M |
0.016M |
Total
Liab
|
3.281M |
3.135M |
2.941M |
2.433M |
2.671M |
Total
Stockholder
Equity
|
2.814M |
2.892M |
2.287M |
1.309M |
0.621M |
Other
Current
Liab
|
- |
- |
0.042M |
0.062M |
0.082M |
Common
Stock
|
- |
- |
1.191M |
2.276M |
2.276M |
Capital
Stock
|
1.337M |
1.266M |
1.191M |
2.276M |
2.276M |
Retained
Earnings
|
1.113M |
1.328M |
0.929M |
-1.153M |
-1.837M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
- |
0.511M |
- |
- |
Cash
|
0.933M |
0.379M |
0.216M |
0.131M |
0.052M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
0.607M |
1.142M |
0.892M |
0.354M |
0.527M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
1.504M |
1.61M |
1.833M |
1.948M |
2.056M |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
- |
- |
- |
- |
Property
Plant
Equipment
|
- |
- |
2.298M |
2.31M |
2.145M |
Total
Current
Assets
|
2.861M |
3.536M |
2.419M |
1.432M |
1.147M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
0.574M |
1.264M |
0.852M |
0.623M |
0.307M |
Long
Term
Debt
|
2.437M |
1.989M |
2.049M |
2.079M |
2.108M |
Inventory
|
1.02M |
1.856M |
1.324M |
0.652M |
0.772M |
Accounts
Payable
|
0.227M |
0.619M |
0.685M |
0.148M |
0.302M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
- |
Non
Current
Assets
Total
|
3.234M |
2.491M |
2.809M |
2.31M |
2.145M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-0.327M |
-0.126M |
-0.267M |
-0.058M |
-0.035M |
Total
Cashflows
From
Investing
Activities
|
- |
-0.126M |
-0.267M |
-0.058M |
-0.035M |
Total
Cash
From
Financing
Activities
|
-1.805M |
-1.129M |
-0.217M |
-0.369M |
-0.194M |
Net
Income
|
2.093M |
1.89M |
0.684M |
0.195M |
0.016M |
Change
In
Cash
|
0.163M |
0.085M |
0.079M |
0.052M |
0.052M |
Begin
Period
Cash
Flow
|
0.216M |
0.131M |
0.052M |
0M |
0M |
End
Period
Cash
Flow
|
0.379M |
0.216M |
0.131M |
0.052M |
0M |
Total
Cash
From
Operating
Activities
|
2.295M |
1.34M |
0.563M |
0.479M |
0.229M |
Depreciation
|
0.134M |
0.138M |
0.102M |
0.09M |
0.083M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
1.694M |
0.961M |
0.961M |
0.961M |
0.961M |
Change
To
Inventory
|
-0.532M |
-0.672M |
0.12M |
-0.226M |
-0.005M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
-0.129M |
-0.134M |
-0.146M |
-0.133M |
Capital
Expenditures
|
0.327M |
0.126M |
0.267M |
0.058M |
0.035M |
Change
In
Working
Capital
|
-0.71M |
-0.33M |
-0.362M |
0.047M |
-0.192M |
Other
Non
Cash
Items
|
0.263M |
0.153M |
0.139M |
0.147M |
0.322M |
Free
Cash
Flow
|
1.968M |
1.214M |
0.296M |
0.421M |
0.194M |