Spectral Medical Inc.
TSX:EDT.TO
0.6 (CAD) • At close October 29, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 | 1996 | 1995 | 1994 | 1993 | 1992 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.952 | 8.414 | 8.89 | 5.807 | 1.435 | 4.368 | 1.449 | 5.08 | 6.369 | 10.054 | 7.229 | 5.425 | 13.47 | 10.311 | 2.944 | 0.297 | 0.638 | 0.945 | 4.003 | 1.694 | 2.07 | 1.006 | 6.387 | 3.323 | 5.1 | 6.7 | 14.5 | 29.1 | 18.4 | 32.2 | 9.9 | 2.9 |
Short Term Investments
| 0.608 | 0.241 | 0.717 | 0.232 | 0.064 | 0.154 | 0.046 | 0.146 | 0.041 | 0.017 | 0.017 | 5.137 | 5.086 | 5.021 | 0 | 4 | 4.289 | 5.057 | 3.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2.952 | 8.414 | 8.89 | 5.807 | 1.435 | 4.368 | 1.449 | 5.08 | 6.369 | 10.054 | 7.229 | 10.562 | 18.556 | 15.332 | 2.944 | 4.297 | 4.927 | 6.002 | 7.353 | 1.694 | 2.07 | 1.006 | 6.387 | 3.323 | 5.1 | 6.7 | 14.5 | 29.1 | 18.4 | 32.2 | 9.9 | 2.9 |
Net Receivables
| 0.186 | 1.056 | 0.205 | 0.26 | 0.79 | 1.559 | 0.881 | 0.642 | 0.63 | 0.583 | 0.569 | 0.59 | 0.515 | 0.595 | 0.781 | 0.86 | 0.677 | 0.762 | 0.877 | 2.76 | 2.63 | 1.703 | 2.396 | 2.536 | 2.5 | 3.2 | 1.8 | 0.9 | 0.6 | 0.3 | 0.2 | 0.1 |
Inventory
| 0.366 | 0.34 | 0.293 | 0.348 | 0.276 | 0.197 | 0.191 | 0.244 | 0.243 | 0.166 | 0.315 | 0.277 | 0.295 | 0.209 | 0.123 | 0.203 | 0.249 | 0.253 | 0.043 | 1.351 | 1.227 | 1.857 | 1.536 | 1.694 | 1.3 | 1.5 | 1 | 1.1 | 0.5 | 0.1 | 0 | 0 |
Other Current Assets
| 0.621 | 0.276 | 0.875 | 0.389 | 0.155 | 0.222 | 0.073 | 0.166 | 0.141 | 0.185 | 0.289 | 0.226 | 0.407 | 0.031 | 0.045 | 0.042 | 0.055 | 0.13 | 0.25 | 0.359 | 5.416 | 1.019 | 0.521 | 0.382 | 0.5 | 0.3 | 0.2 | 0.1 | 0.3 | 0.9 | 0.9 | 0.7 |
Total Current Assets
| 4.125 | 10.086 | 10.263 | 6.804 | 2.656 | 6.316 | 2.594 | 6.132 | 7.383 | 10.988 | 8.402 | 11.655 | 19.773 | 16.167 | 3.893 | 5.402 | 5.908 | 7.147 | 8.523 | 6.164 | 11.343 | 5.585 | 10.84 | 7.935 | 9.4 | 11.7 | 17.5 | 31.2 | 19.8 | 33.5 | 11 | 3.7 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.893 | 0.701 | 1.064 | 1.113 | 1.087 | 0.377 | 0.57 | 0.634 | 0.717 | 0.49 | 0.627 | 0.497 | 0.419 | 0.526 | 0.457 | 0.493 | 0.379 | 0.166 | 0.17 | 1.158 | 1.216 | 1.473 | 1.303 | 1.471 | 2.1 | 4.4 | 4.9 | 5.7 | 6.1 | 3 | 1.4 | 0.8 |
Goodwill
| 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 |
Intangible Assets
| 0.193 | 0.211 | 0.228 | 0.246 | 0.263 | 0.284 | 0.309 | 0.334 | 0.359 | 0.384 | 0.409 | 0.434 | 0.459 | 0.602 | 0.588 | 1.058 | 1.529 | 2.022 | 2.353 | 5.441 | 2.114 | 2.114 | 5.123 | 1.227 | 1.7 | 2.1 | 3.8 | 3.1 | 3.5 | 4 | 4.4 | 0 |
Goodwill and Intangible Assets
| 0.193 | 0.211 | 0.228 | 0.246 | 0.263 | 0.284 | 0.309 | 0.334 | 0.359 | 0.384 | 0.409 | 0.434 | 0.459 | 0.602 | 0.588 | 1.058 | 1.529 | 2.022 | 2.353 | 5.441 | 2.114 | 2.114 | 5.123 | 1.227 | 1.7 | 2.1 | 3.8 | 3.1 | 3.5 | 4 | 4.4 | 0 |
Long Term Investments
| 0 | 0.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.094 | 0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 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 Non-Current Assets
| 0 | -1.91 | -1.292 | -1.359 | -1.35 | 0 | 0 | 0 | 0 | 0 | 0 | -0.931 | 0 | 0 | 0 | 0 | 0.164 | 0 | 0.512 | 2.817 | 5.033 | 4.87 | 0.805 | 2.815 | 3 | 4.1 | 4.1 | 2.5 | 1.2 | 0.4 | 0 | 0 |
Total Non-Current Assets
| 1.086 | 1.91 | 1.292 | 1.359 | 1.35 | 0.661 | 0.879 | 0.968 | 1.076 | 0.874 | 1.036 | 0.931 | 0.878 | 1.128 | 1.139 | 1.683 | 2.072 | 2.188 | 3.035 | 9.416 | 8.363 | 8.457 | 7.231 | 5.513 | 6.8 | 10.6 | 12.8 | 11.3 | 10.8 | 7.4 | 5.8 | 0.8 |
Total Assets
| 5.211 | 11.996 | 11.555 | 8.163 | 4.006 | 6.977 | 3.473 | 7.1 | 8.459 | 11.862 | 9.438 | 12.586 | 20.651 | 17.295 | 5.032 | 7.085 | 7.98 | 9.335 | 11.558 | 15.58 | 19.706 | 14.042 | 18.071 | 13.448 | 16.2 | 22.3 | 30.3 | 42.5 | 30.6 | 40.9 | 16.8 | 4.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||
Account Payables
| 1.596 | 1.65 | 0.444 | 1.161 | 0.298 | 0.199 | 0.359 | 0.399 | 0.874 | 0.992 | 1.539 | 1.469 | 1.61 | 0 | 0 | 0 | 0.379 | 0.504 | 1.224 | 1.582 | 2.228 | 2.223 | 3.201 | 2.566 | 2.1 | 3.9 | 3.6 | 2.6 | 1.4 | 1.4 | 0.6 | 0.6 |
Short Term Debt
| 0.385 | 0.096 | 0.092 | 0.085 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.336 | 0 | 0 | 0 | 0 | 0.929 | 1.13 | 1.792 | 0.454 | 1.084 | 1 | 1 | 0.3 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 |
Tax 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 |
Deferred Revenue
| 0.727 | 0.696 | 0.689 | 0.676 | 0 | 0.107 | 0.026 | 0.166 | 0.176 | 0.149 | 0.106 | 0.099 | 0.102 | 0 | 0 | 0 | 0 | 0 | 0 | -0.929 | 0.028 | 0.22 | 0.871 | 0 | 0 | 0 | 0 | -0.4 | -0.3 | 0 | 0 | -0.1 |
Other Current Liabilities
| 7.534 | 1.517 | 1.078 | 0.98 | 0.704 | 0.301 | 0.253 | 0.713 | 1.976 | 1.901 | 2.097 | 0.444 | 0 | 1.322 | 1.077 | 0.54 | 0 | 0 | 0 | 0.929 | 0.59 | 0 | 0 | 0.21 | 0.2 | 0.2 | 0 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 |
Total Current Liabilities
| 10.242 | 3.959 | 2.303 | 2.902 | 1.079 | 0.607 | 0.638 | 1.278 | 3.026 | 3.042 | 3.742 | 2.012 | 1.712 | 1.322 | 3.413 | 0.54 | 0.379 | 0.504 | 1.224 | 2.511 | 3.976 | 4.235 | 4.526 | 3.86 | 3.3 | 5.1 | 3.9 | 3 | 1.7 | 1.6 | 0.8 | 0.7 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||
Long Term Debt
| 7.676 | 6.549 | 0.49 | 0.582 | 0.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.172 | 2.008 | 1.843 | 9.596 | 7.742 | 6.701 | 5.965 | 5.35 | 3.308 | 3 | 1.2 | 0.1 | 0.4 | 0.5 | 0.1 | 0.1 | 0.1 |
Deferred Revenue Non-Current
| 3.342 | 4.011 | 4.679 | 5.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.226 | 0.254 | 0.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 6.129 | -4.679 | -5.348 | 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-Current Liabilities
| 0.5 | -6.129 | 4.679 | 5.348 | 0 | 0.306 | 0.385 | 0.565 | 1.05 | 1.141 | 1.645 | 1.568 | 1.712 | 0 | 0 | 0 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.473 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 11.518 | 10.56 | 5.169 | 5.93 | 0.667 | 0.306 | 0.385 | 0.565 | 1.05 | 1.141 | 1.645 | 1.568 | 1.712 | 0.226 | 0.254 | 2.494 | 2.158 | 1.843 | 9.596 | 7.742 | 6.701 | 5.965 | 5.36 | 3.781 | 3.6 | 1.2 | 0.1 | 0.4 | 0.5 | 0.1 | 0.1 | 0.1 |
Total Liabilities
| 21.76 | 14.519 | 7.472 | 8.832 | 1.746 | 0.607 | 0.638 | 1.278 | 3.026 | 3.042 | 3.742 | 2.012 | 1.712 | 1.548 | 3.667 | 3.034 | 2.537 | 2.347 | 10.82 | 10.253 | 10.677 | 10.2 | 9.886 | 7.641 | 6.9 | 6.3 | 4 | 3.4 | 2.2 | 1.6 | 0.9 | 0.7 |
Equity: | ||||||||||||||||||||||||||||||||
Preferred Stock
| 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
| 87.061 | 87.05 | 84.357 | 71.87 | 66.837 | 66.646 | 63.225 | 63.084 | 53.058 | 46.879 | 33.957 | 27.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -125.437 | -109.744 | -98.494 | -89.709 | -80.611 | -75.751 | -73.285 | -69.346 | -59.197 | -49.45 | -39.958 | -28.651 | -20.108 | -13.52 | -6.953 | -4.189 | -2.687 | -1.021 | -103.671 | -99.016 | -91.658 | -89.502 | -85.069 | -79.7 | -74.3 | -66.7 | -56.4 | -43.5 | -30 | -16 | -7 | -3.6 |
Accumulated Other Comprehensive Income/Loss
| 12.911 | 11.398 | 10.235 | 9.189 | 8.053 | 5.564 | 4.914 | 4.103 | 3.723 | 3.542 | 7.833 | 8.26 | -1.209 | -1.036 | -0.88 | -0.715 | 5.606 | 5.489 | 4.963 | 4.897 | 3.823 | 0.024 | -9.518 | -8.965 | -8.1 | -6.5 | -5 | 13.5 | -1.9 | -1.1 | -0.5 | -0.2 |
Other Total Stockholders Equity
| 8.916 | 8.773 | 7.985 | 7.981 | 7.981 | 9.911 | 7.981 | 7.981 | 7.849 | 7.849 | 3.864 | 3.864 | 40.256 | 30.303 | 9.198 | 8.955 | 2.524 | 2.52 | 99.446 | 99.446 | 96.864 | 93.32 | 102.772 | 94.472 | 91.7 | 89.2 | 87.7 | 69.1 | 60.3 | 56.4 | 23.4 | 7.6 |
Total Shareholders Equity
| -16.549 | -2.523 | 4.083 | -0.669 | 2.26 | 6.37 | 2.835 | 5.822 | 5.433 | 8.82 | 5.696 | 10.574 | 18.939 | 15.747 | 1.365 | 4.051 | 5.443 | 6.988 | 0.738 | 5.327 | 9.029 | 3.842 | 8.185 | 5.807 | 9.3 | 16 | 26.3 | 39.1 | 28.4 | 39.3 | 15.9 | 3.8 |
Total Equity
| -16.549 | -2.523 | 4.083 | -0.669 | 2.26 | 6.37 | 2.835 | 5.822 | 5.433 | 8.82 | 5.696 | 10.574 | 18.939 | 15.747 | 1.365 | 4.051 | 5.443 | 6.988 | 0.738 | 5.327 | 9.029 | 3.842 | 8.185 | 5.807 | 9.3 | 16 | 26.3 | 39.1 | 28.4 | 39.3 | 15.9 | 3.8 |
Total Liabilities & Shareholders Equity
| 5.211 | 11.996 | 11.555 | 8.163 | 4.006 | 6.977 | 3.473 | 7.1 | 8.459 | 11.862 | 9.438 | 12.586 | 20.651 | 17.295 | 5.032 | 7.085 | 7.98 | 9.335 | 11.558 | 15.58 | 19.706 | 14.042 | 18.071 | 13.448 | 16.2 | 22.3 | 30.3 | 42.5 | 30.6 | 40.9 | 16.8 | 4.5 |