Advantage Energy Income Statement

Financials in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018 - 1988
Revenue	509.42	964.37	492.04	245.09	252.14	Upgrade
Revenue Growth (YoY)	-47.18%	96.00%	100.76%	-2.80%	10.87%	Upgrade
Cost of Revenue	328.77	244.93	134.32	121.37	126.53	Upgrade
Gross Profit	180.65	719.44	357.72	123.72	125.61	Upgrade
Selling, General & Admin	31.18	117.9	94.35	72.41	73.81	Upgrade
Other Operating Expenses	-10.22	64.27	44.98	40.2	31.97	Upgrade
Operating Expenses	41.41	182.17	139.33	112.61	105.78	Upgrade
Operating Income	139.25	536.68	217.45	9.94	18.93	Upgrade
Interest Income	1.45	0.83	20.1	18.91	13.27	Upgrade
Interest Expense	30.59	19.84	20.08	17.8	13.27	Upgrade
Other Expense / Income	-27.13	73.86	-315.15	378.37	63.46	Upgrade
Pretax Income	135.91	442.9	532.45	-367.32	-44.53	Upgrade
Income Tax	35.64	105.14	121.09	-83.27	-19.88	Upgrade
Net Income	101.6	338.67	411.52	-284.05	-24.65	Upgrade
Net Income Growth	-70.00%	-17.70%	-	-	-	Upgrade
Shares Outstanding (Basic)	167	187	190	188	187	Upgrade
Shares Outstanding (Diluted)	172	194	199	188	187	Upgrade
Shares Change	-11.37%	-2.38%	5.77%	0.59%	-2.24%	Upgrade
EPS (Basic)	0.61	1.81	2.17	-1.51	-0.13	Upgrade
EPS (Diluted)	0.59	1.75	2.07	-1.51	-0.13	Upgrade
EPS Growth	-66.29%	-15.46%	-	-	-	Upgrade
Free Cash Flow	40.55	260.59	85.31	-57.91	-17.58	Upgrade
Free Cash Flow Per Share	0.24	1.34	0.43	-0.31	-0.09	Upgrade
Gross Margin	35.46%	74.60%	72.70%	50.48%	49.82%	Upgrade
Operating Margin	27.33%	55.65%	44.19%	4.06%	7.51%	Upgrade
Profit Margin	19.94%	35.12%	83.64%	-115.90%	-9.78%	Upgrade
Free Cash Flow Margin	7.96%	27.02%	17.34%	-23.63%	-6.97%	Upgrade
Effective Tax Rate	26.22%	23.74%	22.74%	-	-	Upgrade
EBITDA	289.59	670.59	324.24	120.84	138.4	Upgrade
EBITDA Margin	56.85%	69.54%	65.90%	49.30%	54.89%	Upgrade
Depreciation & Amortization	150.34	133.92	106.79	110.9	119.47	Upgrade
EBIT	139.25	536.68	217.45	9.94	18.93	Upgrade
EBIT Margin	27.33%	55.65%	44.19%	4.06%	7.51%	Upgrade

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.