Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
0.134M |
2.01M |
1.81M |
-0.281M |
-0.721M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-0.022M |
4.018M |
2.116M |
-0.208M |
-0.697M |
Selling
General
Administrative
|
1.269M |
6.279M |
6.571M |
7.439M |
6.278M |
Gross
Profit
|
10.183M |
9.813M |
9.666M |
8.366M |
6.038M |
Reconciled
Depreciation
|
1.406M |
1.335M |
0.937M |
0.833M |
0.317M |
Ebit
|
- |
2.199M |
1.689M |
0.094M |
-0.558M |
Ebitda
|
1.562M |
3.4M |
2.956M |
0.816M |
-0.321M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
0.288M |
2.199M |
2.158M |
0.094M |
-0.558M |
Other
Operating
Expenses
|
- |
- |
- |
- |
- |
Interest
Expense
|
0.022M |
0.056M |
0.209M |
0.264M |
0.083M |
Tax
Provision
|
0.157M |
-2.008M |
-0.306M |
-0.073M |
-0.024M |
Interest
Income
|
- |
- |
- |
- |
- |
Net
Interest
Income
|
-0.153M |
-0.189M |
-0.348M |
-0.374M |
-0.163M |
Income
Tax
Expense
|
0.157M |
-2.008M |
-0.306M |
-0.073M |
-0.024M |
Total
Revenue
|
12.781M |
11.841M |
11.041M |
9.54M |
7.169M |
Total
Operating
Expenses
|
12.494M |
9.642M |
8.883M |
9.446M |
7.727M |
Cost
Of
Revenue
|
2.598M |
2.028M |
1.376M |
1.174M |
1.132M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
-0.163M |
Net
Income
From
Continuing
Ops
|
-0.022M |
4.018M |
2.116M |
-0.208M |
-0.697M |
Net
Income
Applicable
To
Common
Shares
|
- |
3.887M |
2.051M |
-0.208M |
-0.697M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
30.197M |
25.747M |
29.436M |
25.245M |
21.194M |
Intangible
Assets
|
3.148M |
4.097M |
5.116M |
4.893M |
4.588M |
Other
Current
Assets
|
- |
- |
17.874M |
17.043M |
13.494M |
Total
Liab
|
22.482M |
16.896M |
19.723M |
19.723M |
19.353M |
Total
Stockholder
Equity
|
7.715M |
8.851M |
9.713M |
5.522M |
1.841M |
Other
Current
Liab
|
20.419M |
15.541M |
17.907M |
17.076M |
13.471M |
Common
Stock
|
- |
19.286M |
19.286M |
19.186M |
19.186M |
Capital
Stock
|
5.474M |
20.936M |
20.936M |
20.736M |
19.186M |
Retained
Earnings
|
-2.142M |
-16.433M |
-15.525M |
-19.444M |
-21.513M |
Good
Will
|
1.241M |
1.241M |
1.241M |
1.241M |
1.241M |
Other
Assets
|
- |
- |
1.745M |
0.045M |
0.047M |
Cash
|
1.877M |
1.767M |
2.317M |
0.802M |
0.527M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
22.079M |
16.506M |
19.551M |
18.997M |
17.821M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
- |
- |
2.694M |
Short
Term
Debt
|
- |
- |
- |
- |
2.893M |
Short
Long
Term
Debt
|
- |
- |
- |
0.773M |
2.893M |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
- |
- |
- |
- |
Property
Plant
Equipment
|
- |
0.835M |
0.504M |
0.692M |
0.856M |
Total
Current
Assets
|
23.342M |
18.004M |
20.831M |
18.374M |
14.461M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
0.727M |
0.41M |
0.479M |
0.355M |
0.313M |
Long
Term
Debt
|
- |
- |
- |
- |
0.328M |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
1.182M |
0.922M |
1.414M |
0.878M |
1.16M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
6.732M |
Non
Current
Assets
Total
|
6.855M |
7.743M |
8.605M |
6.871M |
6.732M |
Capital
Lease
Obligations
|
0.462M |
0.432M |
0.402M |
0.673M |
0.878M |
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
|
-0.507M |
-1.37M |
-1.078M |
-0.957M |
-0.403M |
Total
Cashflows
From
Investing
Activities
|
- |
-1.37M |
-1.078M |
-0.957M |
-0.403M |
Total
Cash
From
Financing
Activities
|
-1.11M |
-0.94M |
-1.301M |
-0.395M |
-0.283M |
Net
Income
|
-0.022M |
4.018M |
2.116M |
-0.208M |
-0.697M |
Change
In
Cash
|
-0.55M |
1.515M |
0.275M |
-0.307M |
-1.193M |
Begin
Period
Cash
Flow
|
2.317M |
0.802M |
0.527M |
0.834M |
2.027M |
End
Period
Cash
Flow
|
1.767M |
2.317M |
0.802M |
0.527M |
0.834M |
Total
Cash
From
Operating
Activities
|
1.066M |
3.824M |
2.653M |
1.046M |
-0.507M |
Depreciation
|
1.406M |
1.335M |
0.937M |
0.833M |
0.317M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
0.901M |
0.13M |
0.13M |
0.13M |
0.13M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
- |
- |
- |
-2.325M |
Capital
Expenditures
|
0.389M |
0.127M |
0.121M |
0.051M |
0.034M |
Change
In
Working
Capital
|
-0.582M |
0.425M |
-0.287M |
0.266M |
-0.239M |
Other
Non
Cash
Items
|
-0.196M |
-0.035M |
0.107M |
0.066M |
0.029M |
Free
Cash
Flow
|
0.559M |
2.455M |
1.575M |
0.089M |
-0.911M |