Maxim Power Corp.
TSX:MXG.TO
4.3 (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
| 32.258 | 51.378 | 13.55 | 12.261 | 20.924 | 22.246 | 51.264 | 15.303 | 5.884 | 17.142 | 21.362 | 11.332 | 13.424 | 9.874 | 14.041 | 11.791 | 20.167 | 22.955 | 23.726 | 5.568 | 3.831 | 3.961 | 1.795 | 2.739 | 1.093 | 0.037 | 0.629 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 41.552 | 50.138 | 1.48 | 0.817 | 0 | 0 | 0 | 0 | 0 | 1.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 32.258 | 51.378 | 13.55 | 12.261 | 20.924 | 63.798 | 101.402 | 15.303 | 5.884 | 17.142 | 21.362 | 11.332 | 13.424 | 9.874 | 15.068 | 11.791 | 20.167 | 22.955 | 23.726 | 5.568 | 3.831 | 3.961 | 1.795 | 2.739 | 1.093 | 0.037 | 0.629 |
Nettovorderingen
| 52.562 | 15.109 | 20.766 | 6.952 | 4.064 | 6.26 | 2.169 | 1.856 | 21.941 | 22.247 | 29.841 | 39.044 | 29.889 | 24.405 | 30.59 | 42.288 | 36.972 | 34.836 | 22.361 | 6.421 | 4.188 | 4.138 | 2.727 | 4.087 | 0.312 | 0.178 | 0.159 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0.252 | 0 | 1.029 | 19.331 | 22.947 | 24.735 | 16.145 | 5.857 | 6.191 | 3.802 | 6.447 | 1.141 | 2.398 | 3.851 | 0.831 | 0.432 | 0.08 | 0.395 | 0.359 | 0.13 | 0.013 | 0.294 |
Overige vlottende activa
| 7.503 | 4.129 | 1.964 | 1.39 | 1.03 | 0.48 | 0.122 | 120.236 | 2.532 | 1.104 | 5.453 | 1.195 | 14.94 | 1.794 | 3.548 | 1.733 | 0.913 | 2.208 | 1.524 | 0.489 | 0.48 | 2.434 | 0.263 | 0.323 | 0.232 | 0.003 | 0.008 |
Totaal vlottende activa
| 92.323 | 70.616 | 36.28 | 20.603 | 26.018 | 70.538 | 103.693 | 140.176 | 49.688 | 63.44 | 81.391 | 67.716 | 64.11 | 42.264 | 53.008 | 62.259 | 59.193 | 62.397 | 51.462 | 13.309 | 8.931 | 10.613 | 5.18 | 7.508 | 1.766 | 0.231 | 1.09 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 313.461 | 296.548 | 260.59 | 183.939 | 170.317 | 71.877 | 47.574 | 57.705 | 257.117 | 246.904 | 235.082 | 230.786 | 235.18 | 256.503 | 276.211 | 271.67 | 150.454 | 151.108 | 118.123 | 60.886 | 56.284 | 46.795 | 47.53 | 17.247 | 2.574 | 1.119 | 1.311 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.632 | 15.632 | 15.632 | 0 | 15.632 | 15.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0.064 | 0.677 | 7.538 | 23.224 | 17.463 | 19.254 | 20.372 | 0 | 24.81 | 29.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | -6.196 | -6.196 | -7.849 | 0.064 | 0.677 | 7.538 | 23.224 | 33.095 | 34.886 | 36.004 | 37.374 | 40.442 | 44.915 | 46.494 | 39.54 | 15.632 | 15.489 | 8.639 | 8.248 | 8.248 | 8.248 | 8.58 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 16.518 | 12.318 | 6.196 | 6.196 | 7.849 | 0.18 | 0.18 | 0.308 | 1.74 | 4.373 | 3.977 | 4.052 | 0 | 0.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0.179 | 19.798 | 13.336 | 14.547 | 2.679 | 4.114 | 5.1 | 31.406 | 28.434 | 28.948 | 28.761 | 32.009 | 1.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 3.538 | 2.627 | 15.388 | 14.97 | 15.603 | 14.982 | 14.687 | 8.342 | 10.029 | 12.461 | 10.68 | 11.973 | 17.801 | 1.285 | 1.061 | 15.297 | 12.552 | 13.207 | 11.755 | 4.134 | 4.544 | 3.388 | 3.739 | 0.041 | 0 | 0.029 | 0.004 |
Totaal niet-vlottende activa
| 333.517 | 311.493 | 276.157 | 218.707 | 199.256 | 101.65 | 65.797 | 78.007 | 297.21 | 328.239 | 313.059 | 311.763 | 319.116 | 331.183 | 323.613 | 333.461 | 202.546 | 179.947 | 145.367 | 73.659 | 69.076 | 58.431 | 59.517 | 25.868 | 2.574 | 1.148 | 1.315 |
Totaal activa
| 425.84 | 382.109 | 312.437 | 239.31 | 225.274 | 172.188 | 169.49 | 218.183 | 346.898 | 391.679 | 394.45 | 379.479 | 383.226 | 373.447 | 376.621 | 395.72 | 261.739 | 242.344 | 196.829 | 86.968 | 78.007 | 69.044 | 64.697 | 33.376 | 4.34 | 1.379 | 2.405 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 3.328 | 4.089 | 8.304 | 2.693 | 6.836 | 1.485 | 0.535 | 1.616 | 20.449 | 16.084 | 17.667 | 14.046 | 30.21 | 27.674 | 37.092 | 37.662 | 30.899 | 24.081 | 24.864 | 6.882 | 7.281 | 3.918 | 4.028 | 4.338 | 0.497 | 0.357 | 0.26 |
Kortlopende schulden
| 4.828 | 1.469 | 0.013 | 1.668 | 2.663 | 0 | 0 | 0 | 7.579 | 6.068 | 5.83 | 6.733 | 12.205 | 15.072 | 16.421 | 15.598 | 6.375 | 7.606 | 4.061 | 4.658 | 4.262 | 7.275 | 11.105 | 0.511 | 0.16 | 0 | 0 |
Belastingschulden
| 0 | 4.793 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.122 | 0.133 | 0.148 | 0.169 | 0.041 | 0.294 | 4.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | -0.013 | 8.552 | 0 | 0 | 0 | 0 | 0.33 | 0.304 | 0.317 | 0.285 | 0.041 | 0.294 | 4.028 | -9.457 | 8.306 | 3.382 | 2.094 | 7.596 | 4.774 | -7.275 | -11.105 | -0.447 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 18.364 | 10.695 | 11.365 | 2.181 | 14.719 | 5.186 | 5.858 | 40.176 | 8.457 | 14.072 | 11.9 | 16.46 | 0.682 | 0.228 | 0.102 | 15.598 | 6.375 | 7.606 | 4.061 | 4.658 | 4.262 | 7.275 | 11.105 | 0.511 | 0.075 | 0.125 | 0.081 |
Totaal kortlopende verplichtingen
| 26.52 | 16.253 | 19.669 | 15.094 | 24.218 | 6.671 | 6.393 | 41.792 | 36.815 | 36.528 | 35.714 | 37.524 | 43.138 | 43.268 | 57.643 | 59.401 | 51.955 | 42.675 | 35.08 | 23.794 | 20.579 | 11.193 | 15.133 | 4.913 | 0.732 | 0.482 | 0.341 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 76.375 | 81.344 | 53.853 | 65.309 | 46.442 | 0 | 0 | 0 | 61.149 | 50.288 | 53.292 | 58.725 | 61.552 | 69.209 | 75.465 | 77.639 | 59.01 | 56.208 | 45.223 | 14.216 | 11.454 | 11.52 | 13.498 | 3.553 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 14.329 | 5.347 | 0 | 0 | 0 | 0 | 3.368 | 3.368 | 15.166 | 14.774 | 15.826 | 13.314 | 12.548 | 16.678 | 15.592 | 15.166 | 9.593 | 11.668 | 6.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 10.76 | 10.511 | 11.733 | 10.997 | 15.382 | 16.977 | 11.055 | 15.542 | 16.981 | 22.506 | 19.366 | 23.348 | 21.712 | 0.043 | 7.429 | -92.805 | -68.603 | -67.876 | -51.926 | -14.216 | -11.454 | -11.52 | -13.498 | -3.553 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 101.575 | 97.202 | 65.586 | 76.306 | 61.824 | 16.977 | 14.423 | 18.91 | 93.296 | 87.568 | 88.484 | 95.387 | 95.812 | 117.433 | 98.486 | 92.805 | 68.603 | 67.876 | 51.926 | 14.216 | 11.454 | 11.52 | 13.498 | 3.553 | 0 | 0 | 0 |
Totaal passiva
| 128.095 | 113.455 | 85.255 | 91.4 | 86.042 | 23.648 | 20.816 | 60.702 | 130.111 | 124.096 | 124.198 | 132.911 | 138.95 | 160.701 | 155.799 | 155.626 | 121.983 | 115.828 | 94.937 | 44.283 | 35.037 | 27.28 | 36.097 | 8.466 | 0.732 | 0.482 | 0.341 |
Eigen vermogen: | |||||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 143.963 | 143.473 | 144.106 | 143.584 | 144.771 | 151.43 | 157.471 | 156.482 | 156.248 | 156.248 | 156.168 | 155.686 | 0 | 0 | 0 | 239.952 | 139.756 | 126.468 | 101.892 | 42.269 | 42.5 | 41.764 | 28.6 | 13.814 | 0.797 | 0.834 | 1.937 |
Ingehouden winsten
| 140.588 | 112.35 | 70.4 | -8.105 | -17.714 | -14.729 | -20.314 | -38.79 | 15.01 | 92.428 | 101.541 | 91.951 | 88.326 | 61.006 | 59.878 | 57.749 | 49.489 | 34.088 | 14.245 | -12.595 | -12.109 | -12.981 | -7.866 | -3.527 | -4.249 | -3.997 | -2.846 |
Overige gereserveerde algehele resultaten
| 0 | -0 | -0 | -0 | 0 | -0 | 0 | 28.172 | 34.138 | 8.393 | 1.952 | -12.197 | -10.134 | -13.78 | -2.702 | 20.465 | -6.226 | 0.003 | -2.684 | 0.448 | 0.407 | 0.627 | 0.103 | 0.098 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 13.194 | 12.831 | 12.676 | 12.431 | 12.175 | 11.839 | 11.517 | 11.423 | 10.686 | 9.908 | 10.022 | 10.67 | 165.712 | 165.091 | 163.316 | -78.214 | -43.263 | -34.091 | -11.561 | 12.147 | 11.702 | 12.354 | 7.763 | 3.429 | 4.249 | 3.997 | 2.846 |
Totaal eigen vermogen van aandeelhouders
| 297.745 | 268.654 | 227.182 | 147.91 | 139.232 | 148.54 | 148.674 | 157.287 | 216.082 | 266.977 | 269.683 | 246.11 | 243.904 | 212.317 | 220.492 | 239.952 | 139.756 | 126.468 | 101.892 | 42.269 | 42.5 | 41.764 | 28.6 | 13.814 | 0.797 | 0.834 | 1.937 |
Totaal eigen vermogen
| 297.745 | 268.654 | 227.182 | 147.91 | 139.232 | 148.54 | 148.674 | 157.481 | 216.787 | 267.583 | 270.252 | 246.568 | 244.276 | 212.746 | 220.822 | 240.094 | 139.756 | 126.516 | 101.892 | 42.685 | 42.97 | 41.764 | 28.6 | 24.91 | 3.608 | 0.834 | 1.937 |
Totaal passiva en aandeelhoudersvermogen
| 425.84 | 382.109 | 312.437 | 239.31 | 225.274 | 172.188 | 169.49 | 218.183 | 346.898 | 391.679 | 394.45 | 379.479 | 383.226 | 373.447 | 376.621 | 395.72 | 261.739 | 242.344 | 196.829 | 86.968 | 78.007 | 69.044 | 64.697 | 33.376 | 4.34 | 1.379 | 2.405 |