Quarterly Financial Report ending December 31, 2024

Copyright Board of Canada 
Statement outlining results, risks and significant changes in operations, personnel and program 
For the Quarter Ended December 31, 2024

Introduction

This quarterly report has been prepared by management as required by section 65.1 of the Financial Administration Act and in the form and manner prescribed by the Treasury Board. This quarterly report should be read in conjunction with the Main Estimates.

As an economic regulator, an independent administrative tribunal and a key institution of Canada’s intellectual property ecosystem, the Copyright Board of Canada’s (the “Board”) plays the fundamental role of establishing fair and equitable tariffs and licences while ensuring fairness and timeliness of processes.

The Copyright Act (the “Act”) provides that the Board intervenes in three areas, namely approving tariffs for content whose rights are managed by collective societies, the granting of licences for the use of content for which the right owners cannot be found, and arbitration in the event a collective society and user cannot agree on royalties.

Basis of Presentation

This quarterly report has been prepared by management using an expenditure basis of accounting. The accompanying Statement of Authorities includes the Board’s spending authorities granted by Parliament and those used by the Board, consistent with the Main Estimates for the 2024-25 fiscal year. This quarterly report has been prepared using a special purpose financial reporting framework designed to meet financial information needs with respect to the use of spending authorities.

The authority of Parliament is required before moneys can be spent by the Government. Approvals are given in the form of annually approved limits through appropriation acts or through legislation in the form of statutory spending authority for specific purposes.

As part of the performance reporting process, the Board prepares its annual departmental financial statements on a full accrual basis in accordance with TBS accounting policies, which are based on Canadian generally accepted accounting principles for the public sector. However, the spending authorities voted by Parliament remain on an expenditure basis.

The quarterly report has not been subject to an external audit or review.

Highlights of Fiscal Quarter Results

The total authorities used during the quarter ending on December 31, 2024, were $1,304,000, representing a significant increase of $318,000 compared to the same quarter the previous year. The increase in net budgetary expenditures for this quarter is primarily attributable to increases in operating expenses, such as in personnel costs ($172,000) due to the hiring of additional employees and wage rate increases; and in professional and special services ($79,000).

Risks and Uncertainties:

The Board’s most significant expenditure is personnel which represents about 70% of its planned expenditures. This implies that whenever an employee departs due to retirement or resignation or that a new employee is hired to replace the departing one, there is a risk of substantial variation in quarterly expenditures.

Approval by Senior Officials

Approved by,

Drew OlsenDeputy Head
Greg GalloChief Financial Officer

Statement of Authorities (unaudited)

 Fiscal Year 2024-2025
(in thousand of dollars)Total available for use for the year ending March 31, 2025*Used during the quarter ended December 31, 2024Year to date used at quarter-end
Vote 45 - Net Operating expenditures4,0451,2013,217
Budgetary statutory authorities   
Employee benefit plans411103308
Total authorities4,4561,3043,525
* Includes approved estimates documents as at quarter end.
 Fiscal Year 2023-2024
(in thousand of dollars)Total available for use for the year ending March 31, 2024*Used during the quarter ended December 31, 2023Year to date used at quarter-end
Vote 45 - Net Operating expenditures3,9188772,393
Budgetary statutory authorities   
Employee benefit plans434109325
Total authorities4,3529862,718
* Includes approved estimates documents as at quarter end.
 Variances
(in thousand of dollars)YTDYTD % Q3Q3 %
Vote 45 - Net Operating expenditures82434% 32437%
Budgetary statutory authorities     
Employee benefit plans-17-5% -6-6%
Total authorities80730% 31832%
* Includes approved estimates documents as at quarter end. 

Table 1: Departmental budgetary expenditures by Standard Object (unaudited)

 Fiscal Year 2024-2025
(in thousand of dollars)Planned expenditures for the year ending March 31, 2025*Expended during the quarter ended December 31, 2024Year to date used at quarter-end
Expenditures   
Personnel3,3901,0412,858
Transportation and communications1002764
Information1003545
Professional and special services573158417
Rentals1002795
Repair and maintenance90114
Utilities, materials and supplies2314
Acquisition of machinery and equipment752325
Other subsidies and payments593
Total net budgetary expenditures4,4561,3043,525
* Includes approved estimates documents as at quarter end.
 Fiscal Year 2023-2024
(in thousand of dollars)Planned expenditures for the year ending March 31, 2024*Expended during the quarter ended December 31, 2023Year to date used at quarter-end
Expenditures   
Personnel3,2878692,291
Transportation and communications100329
Information100926
Professional and special services57279283
Rentals1002162
Repair and maintenance90--
Utilities, materials and supplies2323
Acquisition of machinery and equipment75213
Other subsidies and payments5111
Total net budgetary expenditures4,3529861,718
* Includes approved estimates documents as at quarter end.
 Variances
(in thousand of dollars)YTDYTD % Q3Q3 %
Expenditures     
Personnel56725% 17220%
Transportation and communications35121% 24800%
Information1973% 26289%
Professional and special services13447% 79100%
Rentals3353% 629%
Repair and maintenance14- 1100%
Utilities, materials and supplies133% 1-50%
Acquisition of machinery and equipment1292% 211050%
Other subsidies and payments-8-73% -10-1000%
Total net budgetary expenditures80730% 31832%
* Includes approved estimates documents as at quarter end.