
Fab-Form Industries Ltd.
TSXV:FBF.V
2.29 (CAD) • At close March 19, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.036 | 0.832 | 1.516 | 1.3 | 0.878 | 0.501 | 0.352 | 0.177 | 0.091 | 0.062 | 0 | 0.025 | 0 | 0 | 0 | 0 | -0.025 | 0.008 | 0.025 | -0.024 | -0.03 | -0.013 | -0.007 | -0.007 | 0.027 | 0.015 | 0.001 |
Short Term Investments
| 3.069 | 2.019 | 0.042 | 0.053 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 4.105 | 2.851 | 1.516 | 1.3 | 0.878 | 0.501 | 0.352 | 0.177 | 0.091 | 0.062 | -0 | 0.025 | 0 | 0 | 0 | 0 | -0.025 | 0.008 | 0.025 | -0.024 | -0.03 | -0.013 | -0.007 | -0.007 | 0.027 | 0.015 | 0.001 |
Net Receivables
| 0.476 | 0.498 | 0.407 | 0.159 | 0.253 | 0.345 | 0.27 | 0.129 | 0.063 | 0.115 | 0.076 | 0.034 | 0.027 | 0.019 | 0.022 | 0.02 | 0.035 | 0.028 | 0.037 | 0.014 | 0.014 | 0.011 | 0.006 | 0.029 | 0.046 | 0.001 | 0.011 |
Inventory
| 0.7 | 0.654 | 0.801 | 0.547 | 0.528 | 0.424 | 0.362 | 0.299 | 0.156 | 0.076 | 0.079 | 0.05 | 0.067 | 0.045 | 0.066 | 0.034 | 0.069 | 0.034 | 0.04 | 0.027 | 0.014 | 0.017 | 0.011 | 0.042 | 0.032 | 0 | 0 |
Other Current Assets
| 0.052 | 0.11 | 0.042 | 0.053 | 0.044 | 0.067 | 0.045 | 0.029 | 0.022 | 0.019 | 0.018 | 0.023 | 0 | 0 | 0 | 0 | 0.042 | 0.022 | 0.012 | 0.029 | 0.034 | 0.024 | 0.012 | 0.006 | 0.003 | 0.05 | 0 |
Total Current Assets
| 5.333 | 4.113 | 2.766 | 2.06 | 1.703 | 1.337 | 1.03 | 0.634 | 0.331 | 0.271 | 0.174 | 0.133 | 0.107 | 0.071 | 0.098 | 0.07 | 0.12 | 0.092 | 0.114 | 0.047 | 0.033 | 0.039 | 0.021 | 0.077 | 0.107 | 0.066 | 0.011 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.47 | 0.492 | 0.594 | 0.589 | 0.229 | 0.061 | 0.048 | 0.056 | 0.07 | 0.106 | 0.113 | 0.075 | 0.047 | 0.052 | 0.053 | 0.065 | 0.081 | 0.079 | 0.091 | 0.107 | 0.097 | 0.054 | 0.037 | 0.051 | 0.052 | 0 | 0.05 |
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 |
Intangible Assets
| 0.255 | 0.089 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.009 | 0.026 | 0.028 | 0.043 | 0.046 | 0.098 | 0.113 | 0.116 | 0.102 | 0.108 | 0.108 | 0.111 | 0.092 | 0.364 | 0 | 0 |
Goodwill and Intangible Assets
| 0.255 | 0.089 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.009 | 0.026 | 0.028 | 0.043 | 0.046 | 0.098 | 0.113 | 0.116 | 0.102 | 0.108 | 0.108 | 0.111 | 0.092 | 0.364 | 0 | 0 |
Long Term Investments
| 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 |
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 |
Other Non-Current Assets
| 0 | 0.065 | 0.027 | 0.011 | 0.009 | 0.007 | 0.002 | 0.003 | 0.003 | 0.004 | 0.008 | 0.007 | 0.008 | 0.01 | 0.015 | 0.017 | 0.011 | 0 | 0.181 | 0.208 | 0.216 | 0.234 | 0.236 | 0.203 | 0.257 | 0 | 0.119 |
Total Non-Current Assets
| 0.725 | 0.647 | 0.625 | 0.605 | 0.243 | 0.073 | 0.055 | 0.063 | 0.078 | 0.114 | 0.125 | 0.091 | 0.08 | 0.091 | 0.112 | 0.128 | 0.19 | 0.192 | 0.388 | 0.417 | 0.421 | 0.396 | 0.384 | 0.347 | 0.673 | 0.01 | 0.169 |
Total Assets
| 6.058 | 4.76 | 3.391 | 2.664 | 1.946 | 1.41 | 1.085 | 0.696 | 0.409 | 0.385 | 0.299 | 0.223 | 0.188 | 0.162 | 0.209 | 0.199 | 0.31 | 0.285 | 0.502 | 0.463 | 0.454 | 0.435 | 0.405 | 0.424 | 0.78 | 0.076 | 0.181 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 0.098 | 0.051 | 0.047 | 0.23 | 0.176 | 0.167 | 0.163 | 0.201 | 0.083 | 0.069 | 0.036 | 0.018 | 0.087 | 0.03 | 0.003 | 0.018 | 0.069 | 0.042 | 0.064 | 0.095 | 0.123 | 0.131 | 0.201 | 0.259 | 0.157 | 0.01 | 0.048 |
Short Term Debt
| 0.117 | 0.113 | 0.11 | 0.094 | 0.096 | 0 | 0 | 0.005 | 0.045 | 0.038 | 0.055 | 0.022 | 0.025 | 0.038 | 0.018 | 0.015 | 0.038 | 0.018 | 0.022 | 0.049 | 0.061 | 0.024 | 0.015 | 0.014 | 0.005 | 0 | 0 |
Tax Payables
| 0 | 0.076 | 0.001 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0.02 | 0.034 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.198 | 0.03 | 0.02 | -0.124 | -0.149 | -0.167 | 0.151 | -0.053 | -0.031 | 0.058 | 0.06 | 0.057 | -0.051 | 0.013 | 0.025 | -0.018 | -0.065 | -0.038 | -0.064 | -0.095 | -0.123 | -0.131 | -0.057 | -0.259 | -0.157 | -0.01 | 0.01 |
Total Current Liabilities
| 0.532 | 0.354 | 0.254 | 0.429 | 0.299 | 0.167 | 0.531 | 0.354 | 0.18 | 0.234 | 0.187 | 0.115 | 0.147 | 0.112 | 0.049 | 0.066 | 0.112 | 0.064 | 0.085 | 0.144 | 0.184 | 0.155 | 0.361 | 0.273 | 0.162 | 0.01 | 0.105 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 0 | 0.305 | 0.418 | 0.426 | 0.057 | 0 | 0 | 0 | 0.088 | 0.108 | 0.106 | 0.103 | 0.042 | 0.062 | 0.082 | 0.04 | 0.04 | 0.043 | 0.061 | 0.079 | 0.037 | 0.002 | 0.01 | 0.017 | 0.015 | 0 | 0 |
Deferred Revenue Non-Current
| 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 Tax Liabilities Non-Current
| 0.041 | 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
| 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0 | 0.064 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.172 | 0.305 | 0.418 | 0.426 | 0.057 | 0 | 0 | 0 | 0.088 | 0.108 | 0.106 | 0.103 | 0.042 | 0.062 | 0.146 | 0.104 | 0.104 | 0.107 | 0.125 | 0.143 | 0.101 | 0.065 | 0.01 | 0.081 | 0.015 | 0 | 0 |
Total Liabilities
| 0.703 | 0.66 | 0.672 | 0.855 | 0.357 | 0.167 | 0.531 | 0.354 | 0.268 | 0.342 | 0.292 | 0.218 | 0.189 | 0.174 | 0.195 | 0.17 | 0.216 | 0.171 | 0.21 | 0.287 | 0.285 | 0.221 | 0.371 | 0.353 | 0.177 | 0.01 | 0.105 |
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 |
Common Stock
| 1.388 | 1.388 | 1.265 | 1.121 | 1.121 | 1.121 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0 | 0 | 0 | 0.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 3.966 | 2.712 | 1.454 | 0.688 | 0.468 | 0.122 | -0.216 | -0.428 | -0.628 | -0.726 | -0.763 | -0.764 | -0.771 | -0.781 | -0.755 | -0.697 | -0.597 | -0.578 | -0.4 | -0.437 | -0.444 | -0.399 | -0.47 | -0.37 | -1.116 | -0.627 | -0.192 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.77 | 0.77 | 0.77 | 0 | 0.726 | 0.692 | 0.692 | 0.692 | 0.614 | 0.614 | 0.614 | 0.441 | 0.441 | 1.719 | 0.693 | 0.268 |
Total Shareholders Equity
| 5.354 | 4.1 | 2.719 | 1.809 | 1.589 | 1.242 | 0.554 | 0.342 | 0.142 | 0.043 | 0.007 | 0.005 | -0.001 | -0.012 | 0.014 | 0.029 | 0.095 | 0.114 | 0.292 | 0.177 | 0.169 | 0.214 | 0.035 | 0.07 | 0.603 | 0.066 | 0.076 |
Total Equity
| 5.354 | 4.1 | 2.719 | 1.809 | 1.589 | 1.242 | 0.554 | 0.342 | 0.142 | 0.043 | 0.007 | 0.005 | -0.001 | -0.012 | 0.014 | 0.029 | 0.095 | 0.114 | 0.292 | 0.177 | 0.169 | 0.214 | 0.035 | 0.07 | 0.603 | 0.066 | 0.076 |
Total Liabilities & Shareholders Equity
| 6.058 | 4.76 | 3.391 | 2.664 | 1.946 | 1.41 | 1.085 | 0.696 | 0.409 | 0.385 | 0.299 | 0.223 | 0.188 | 0.162 | 0.209 | 0.199 | 0.31 | 0.285 | 0.502 | 0.463 | 0.454 | 0.435 | 0.405 | 0.424 | 0.78 | 0.076 | 0.181 |