Cymbria Corporation
TSX:CYB.TO
73.31 (CAD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||
Net Income
| -28.315 | 75.582 | 113.159 | 4.015 | 23.949 | 65.086 | 97.317 | -130.877 | -125.2 | -47.073 | 50.902 | -14.793 | 94.92 | 122.544 | 97.786 | 29.538 | 91.324 | -232.447 | 32.79 | 16.232 | 47.163 | 74.274 | -86.963 | 30.069 | 47.994 | 30.644 | 72.045 | 17.552 | 73.065 | 26.195 | 58.941 | 57.788 | -8.739 | -9.625 | 51.61 | -20.868 | 15.958 | 70.91 |
Depreciation & Amortization
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0.382 | 35.333 | 15.192 | 14.353 | 5.713 | 3.332 | 8.085 | -4.969 | -23.119 | -21.642 | 5.127 | 10.125 | 13.72 | 16.681 | 12.308 | 2.342 | 14.215 | -40.795 | 0.581 | -3.341 | 2.124 | 2.527 | -16.737 | 0.264 | 3.062 | -1.931 | 7.963 | 2.5 | 9.626 | -0.232 | 3.664 | 4.564 | -6.981 | -10.097 | 1.748 | -3.785 | -3.384 | 7.416 |
Accounts Receivables
| 0.112 | 1.067 | -0.756 | 0.229 | 3.341 | -4.144 | -0.413 | 0.102 | 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 | 0 | 0 | 0 |
Change In Inventory
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0.27 | -0.194 | 2.817 | 16.375 | 2.204 | -1.417 | -9.76 | -4.75 | 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 | 0 | 0 | 0 |
Other Non Cash Items
| 33.171 | -73.197 | -90.71 | -27.529 | -32.354 | -69.445 | -70.529 | 142.756 | 132.244 | 22.911 | -34.258 | 20.612 | -81.257 | -151.232 | -106.98 | -36.978 | -116.993 | 255.386 | -16.509 | -32.643 | -16.343 | -47.713 | 84.017 | -30.464 | -70.726 | -37.386 | -87.454 | -19.569 | -101.31 | -33.348 | 11.289 | -53.589 | -3.694 | 34.169 | -55.393 | 29.912 | -12.093 | -98.043 |
Operating Cash Flow
| 5.35 | -4.412 | 37.641 | -9.161 | -2.692 | -1.027 | 34.873 | 6.91 | -16.075 | -45.804 | 21.771 | 15.944 | 27.383 | -12.007 | 3.114 | -5.098 | -11.454 | -17.856 | 16.862 | -19.752 | 32.944 | 29.088 | -19.683 | -0.131 | -19.67 | -8.673 | -7.446 | 0.483 | -18.619 | -7.385 | 73.894 | 8.763 | -19.414 | 14.447 | -2.035 | 5.258 | 0.482 | -19.717 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -103.941 | -146.989 | -105.199 | -102.053 | -129.867 | -113.245 | -83.942 | -106.281 | 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 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 116.884 | 138.252 | 136.107 | 71.752 | 116.084 | 111.722 | 119.468 | 111.288 | 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 | 0 | 0 | 0 |
Other Investing Activites
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| 12.943 | -8.737 | 30.908 | -30.301 | -13.783 | -1.523 | 35.526 | 5.007 | 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 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | -5.05 | -25 | 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 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -57.039 | -5.455 | -1.056 | -0.462 | -2.61 | -0.525 | 0 | 0 | 0 | 0 | 0 | 0 | -0.021 | -1.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 0 | 0 | 0 | 0 | -5.05 | 25 | 0 | 0 | 0 | 27.5 | 0 | -3.45 | 0 | 0 | 0 | -0.59 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 0 | -57.039 | -5.455 | -1.056 | -5.512 | 22.39 | -0.525 | 0 | 0 | 27.5 | 0 | -3.45 | 0 | -0.021 | -1.229 | -0.59 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.333 | 0.678 | -0.749 | 0.152 | -0.134 | -0.091 | -0.369 | 0.674 | 0.147 | -0.219 | -0.443 | 0.836 | 0.6 | -0.799 | -2.275 | -0.806 | -1.162 | -0.318 | -0.047 | 0.008 | -0.083 | -0.062 | 0.235 | -0.155 | 0.176 | 0.003 | -0.212 | -0.131 | -0.074 | 0.011 | -0.284 | -0.073 | 0.096 | -0.59 | -0.428 | 1.14 | 3.222 | 2.185 |
Net Change In Cash
| 18.626 | -60.773 | 31.437 | -10.065 | -8.338 | 21.272 | 33.979 | 7.584 | -15.928 | -18.523 | 21.328 | 13.33 | 27.983 | -12.827 | -0.39 | -6.494 | -12.616 | -18.174 | 16.815 | -19.744 | 32.861 | 35.026 | -19.448 | -0.286 | -19.494 | -8.67 | -7.658 | 0.352 | -18.693 | -7.374 | 73.61 | 8.69 | -19.318 | 13.857 | -2.463 | 6.398 | 3.704 | -17.532 |
Cash At End Of Period
| 96.694 | 78.068 | 138.841 | 107.404 | 117.469 | 125.807 | 104.535 | 70.556 | 62.972 | 78.9 | 97.423 | 76.095 | 62.765 | 34.782 | 47.609 | 47.999 | 54.493 | 67.109 | 85.283 | 68.468 | 88.212 | 55.351 | 20.325 | 39.773 | 40.059 | 59.553 | 68.223 | 75.881 | 75.529 | 94.222 | 101.596 | 27.986 | 19.296 | 38.614 | 24.757 | 27.22 | 20.822 | 17.118 |