Computer Modelling Group Ltd.
TSX:CMG.TO
11.91 (CAD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 63.225 | 66.85 | 59.66 | 49.068 | 40.505 | 54.29 | 63.719 | 63.239 | 72.68 | 75.342 | 72.41 | 59.419 | 55.374 | 41.753 | 28.826 | 34.701 | 23.479 | 20.778 | 16.509 | 14.36 | 12.711 | 8.377 | 5.166 | 5.158 | 3.6 | 3.4 | 5.2 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 63.225 | 66.85 | 59.66 | 49.068 | 40.505 | 54.29 | 63.719 | 63.239 | 72.68 | 75.342 | 72.41 | 59.419 | 55.374 | 41.753 | 28.826 | 34.701 | 23.479 | 20.778 | 16.509 | 14.36 | 12.711 | 8.377 | 5.166 | 5.158 | 3.6 | 3.4 | 5.2 |
Nettovorderingen
| 36.55 | 23.91 | 17.507 | 23.239 | 26.277 | 19.22 | 16.272 | 25.305 | 21.093 | 27.083 | 24.025 | 19.141 | 15.494 | 13.318 | 16.072 | 11.352 | 7.908 | 7.781 | 6.521 | 4.926 | 2.807 | 3.034 | 3.685 | 2.561 | 3 | 2.4 | 2.5 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 6.162 | 1.504 | 1.751 | 0.828 | 1.684 | 1.699 | 1.415 | 1.308 | 4.395 | 1.313 | 1.281 | 1.557 | 1.195 | 1.065 | 2.574 | 0.826 | 0.659 | 0.52 | 0.488 | 0.4 | 0.565 | 0.252 | 0.16 | 0.173 | 0.2 | 0.2 | 0.2 |
Totaal vlottende activa
| 105.937 | 92.264 | 78.918 | 73.135 | 68.466 | 75.209 | 81.406 | 89.852 | 98.168 | 103.738 | 97.716 | 80.117 | 72.063 | 56.135 | 47.473 | 46.88 | 32.047 | 29.08 | 23.518 | 19.687 | 16.083 | 11.663 | 9.011 | 7.892 | 6.8 | 6 | 7.9 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 38.949 | 41.099 | 44.021 | 47.534 | 51.408 | 14.501 | 16.062 | 16.873 | 3.245 | 2.718 | 2.552 | 3.304 | 2.829 | 2.554 | 2.401 | 1.112 | 1.253 | 1.288 | 1.061 | 0.467 | 0.541 | 0.626 | 0.348 | 0.219 | 0.3 | 0.9 | 1.5 |
Goodwill
| 3.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 23.683 | 1.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 27.428 | 1.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| -0.059 | 42.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.059 | 2.444 | 2.209 | 1.822 | 0.992 | 0.595 | 0.522 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.052 | 0.04 | 0.046 | 0.088 | 0.095 | 0.093 | 0.933 | 0.426 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.059 | -42.42 | 0 | 0 | 0 | 0 | 0 | -0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.386 | 1.183 | 1.2 | 2 | 2.1 |
Totaal niet-vlottende activa
| 66.436 | 44.864 | 46.23 | 49.356 | 52.4 | 15.096 | 16.584 | 16.873 | 3.245 | 2.718 | 2.552 | 3.304 | 2.829 | 2.554 | 2.433 | 1.164 | 1.292 | 1.334 | 1.15 | 0.562 | 0.634 | 1.559 | 1.161 | 1.402 | 1.5 | 2.9 | 3.6 |
Totaal activa
| 172.373 | 137.128 | 125.148 | 122.491 | 120.866 | 90.305 | 97.99 | 106.725 | 101.413 | 106.456 | 100.268 | 83.421 | 74.892 | 58.689 | 49.906 | 48.044 | 33.339 | 30.414 | 24.668 | 20.249 | 16.717 | 13.222 | 10.172 | 9.295 | 8.3 | 8.9 | 11.5 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 2.027 | 0.634 | 0.293 | 0.188 | 0.402 | 0.33 | 0.573 | 0.604 | 0.248 | 0.714 | 0.344 | 0.518 | 0.34 | 4.543 | 5.397 | 4.952 | 3.033 | 2.49 | 2.085 | 1.538 | 1.421 | 1.258 | 1.096 | 0.975 | 0.8 | 0.7 | 0.7 |
Kortlopende schulden
| 2.566 | 1.829 | 1.626 | 1.356 | 1.313 | -34.653 | 0.126 | 0.19 | 0.8 | 2.415 | 1.287 | 0.296 | 1.404 | 1.237 | 0 | 3.439 | 0.088 | 0.079 | 0.072 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 |
Belastingschulden
| 1.604 | 0.033 | 0.013 | 0.049 | 0.06 | 0.06 | 0.126 | 0.19 | 0.8 | 2.415 | 1.287 | 0.296 | 1.404 | 1.237 | 0 | 3.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 41.12 | 34.797 | 30.454 | 30.461 | 33.838 | 34.653 | 33.36 | 36.303 | 33.629 | 32.663 | 29.531 | 25.289 | 21.693 | 16.755 | 13.843 | 11.796 | 8.839 | 7.585 | 5.729 | 4.445 | 4.049 | 3.381 | 2.943 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 18.451 | 9.282 | 6.539 | 6.177 | 5.882 | 40.545 | 5.977 | 8.727 | 7.279 | 7.039 | 5.603 | 5.529 | 5.018 | 0.181 | 0.222 | 0.197 | 1.392 | 1.621 | 1.893 | 0.894 | 0.109 | 0 | 0 | 3.401 | 3.7 | 3 | 1.2 |
Totaal kortlopende verplichtingen
| 64.164 | 46.542 | 38.912 | 38.182 | 41.435 | 40.875 | 40.036 | 45.824 | 41.956 | 42.831 | 36.765 | 31.632 | 28.455 | 22.716 | 19.463 | 20.384 | 13.352 | 11.775 | 9.778 | 7.068 | 5.579 | 4.639 | 4.039 | 4.376 | 4.5 | 3.8 | 2.1 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 34.395 | 36.151 | 37.962 | 39.606 | 41.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0.362 | 1.002 | 1.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0.254 | 0.199 | 0.169 | 0.335 | 0.379 | 0.358 | 0.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 4.401 | 1.985 | 1.556 | 1.281 | 0 | 1.813 | 1.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.4 | 0.8 | 0.8 |
Totaal niet-vlottende verplichtingen
| 40.394 | 38.136 | 39.518 | 40.887 | 41.062 | 2.175 | 2.39 | 2.183 | 0.199 | 0.169 | 0.335 | 0.379 | 0.358 | 0.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.4 | 0.8 | 0.9 |
Totaal passiva
| 104.558 | 84.678 | 78.43 | 79.069 | 82.497 | 43.05 | 42.426 | 48.007 | 42.155 | 43 | 37.1 | 32.011 | 28.813 | 22.919 | 19.463 | 20.384 | 13.352 | 11.775 | 9.778 | 7.068 | 5.579 | 4.639 | 4.039 | 4.406 | 4.9 | 4.6 | 3 |
Eigen vermogen: | |||||||||||||||||||||||||||
Preferente aandelen
| 0 | 52.45 | 0 | 0 | 0 | 47.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 87.304 | 81.82 | 80.248 | 80.051 | 79.851 | 79.711 | 79.598 | 71.859 | 66.007 | 59.397 | 53.75 | 40.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -34.789 | -44.841 | -48.539 | -50.88 | -55.015 | -45.264 | -35.809 | -24.574 | -17.146 | -4.502 | 3.565 | 6.239 | 10.793 | 8.314 | 8.237 | 10.331 | 5.156 | 5.524 | 3.073 | 2.261 | 0.263 | -2.01 | -4.32 | -5.758 | -7.2 | -6.4 | -2.1 |
Overige gereserveerde algehele resultaten
| -0.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.068 | -1.035 | -1.4 | -1.5 | -0.7 |
Overige totale aandeelhoudersvermogen
| 15.667 | -36.979 | -31.709 | -29.171 | -24.836 | -34.447 | 11.775 | 11.433 | 10.397 | 8.561 | 5.853 | 4.673 | 35.286 | 27.456 | 22.206 | 17.329 | 14.832 | 13.115 | 11.816 | 10.921 | 10.875 | 10.593 | 11.52 | 11.682 | 12 | 12.2 | 11.3 |
Totaal eigen vermogen van aandeelhouders
| 67.815 | 52.45 | 46.718 | 43.422 | 38.369 | 47.255 | 55.564 | 58.718 | 59.258 | 63.456 | 63.168 | 51.41 | 46.079 | 35.77 | 30.443 | 27.66 | 19.987 | 18.639 | 14.889 | 13.181 | 11.138 | 8.583 | 6.133 | 4.889 | 3.4 | 4.3 | 8.5 |
Totaal eigen vermogen
| 67.815 | 52.45 | 46.718 | 43.422 | 38.369 | 47.255 | 55.564 | 58.718 | 59.258 | 63.456 | 63.168 | 51.41 | 46.079 | 35.77 | 30.443 | 27.66 | 19.987 | 18.639 | 14.889 | 13.181 | 11.138 | 8.583 | 6.133 | 4.889 | 3.4 | 4.3 | 8.5 |
Totaal passiva en aandeelhoudersvermogen
| 172.373 | 137.128 | 125.148 | 122.491 | 120.866 | 90.305 | 97.99 | 106.725 | 101.413 | 106.456 | 100.268 | 83.421 | 74.892 | 58.689 | 49.906 | 48.044 | 33.339 | 30.414 | 24.668 | 20.249 | 16.717 | 13.222 | 10.172 | 9.295 | 8.3 | 8.9 | 11.5 |