Colabor Group Inc.

TSX:GCL.TO

1.21 (CAD) • At close September 19, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) CAD.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q12006 Q42006 Q32006 Q22006 Q1
Assets:
Current Assets:
Cash & Cash Equivalents 1.00400-42.4282.478-42.812-42.4572.5311.9823.5442.0060.8520.67713.2449.1946.187-52.9081.99102.564005.78600000000-2.530-2.803-2.873-0.933-1.027-1.166-1.309-1.336-0.877-0.93100000000000000000000000000000000
Short Term Investments 0000000000000000000000-2.875000000000000000000000000000000000000000000000000000
Cash and Short Term Investments 1.00400-42.4282.478-42.812-42.4572.5311.9823.5442.0060.8520.67713.2449.1946.187-52.9081.99102.5642.9692.9322.9114.2733.6594.2173.6364.9083.3393.8023.081-2.530-2.803-2.873-0.933-1.027-1.166-1.309-1.336-0.877-0.93100000000000000000000000000000000
Net Receivables 53.91947.43648.54452.88654.43446.78645.77647.09650.39437.7645.74540.81342.3833.00434.41641.05845.76341.99173.55281.97891.82978.73590.03892.64101.07783.72794.651104.164110.80294.58699.981102.708106.78799.098106.05114.5120.309107.995126.229123.054120.175103.755117.656116.573122.342127.091116.295124.194118.601114.984110.585108.596127.34299.49385.23482.3793.74886.50176.12394.64397.31789.20680.804100.68396.02166.03452.07458.51670.74865.25426.12127.06127.0610
Inventory 53.62247.45350.7347.82251.3653.76345.08440.14739.0734.10238.69236.76638.88633.51135.26639.49138.98639.43167.74766.32570.70475.37978.22976.10883.5574.18978.66381.25586.56380.26983.24678.13387.78579.81387.28288.38593.2589.09392.69381.53679.86273.42180.24381.51589.48182.79285.16778.75281.08471.89376.63273.9280.52564.15869.66959.69467.10760.41171.90965.36869.85567.50573.23363.42968.50852.54948.40444.0845.13340.71424.04923.95723.95723.182
Other Current Assets 4.7953.2622.1342.4382.8562.4111.923.8932.862.5691.9213.9343.831.7431.9432.581.6122.8182.8610.0250.0461.8141.6212.6111.4091.7991.1242.8632.1892.5151.833.2425.9481.7612.9365.3686.4914.0863.0694.64.4832.381.9963.3354.7483.0243.1434.3484.7133.3112.5964.1553.7512.3989.41211.02211.08810.50510.0410.2682.7152.7141.6643.4882.5521.9640.7251.9022.2912.0260.4940.1980.19821.997
Total Current Assets 113.3498.151101.408103.146111.128102.9692.7893.66794.30677.97588.36482.36585.77381.50280.81989.31686.361112.575144.16154.842165.548158.86172.799175.632189.695163.932178.074193.19202.893181.172188.138192.898200.52184.704196.268208.253220.05201.174221.991209.19204.52179.556199.895201.423216.571212.907204.605207.294204.398190.188189.813186.671211.618166.049164.315153.086171.943157.417158.072170.279169.887159.425155.701167.6167.081120.547101.203104.498118.172107.99450.66451.21651.21645.554
Non-Current Assets:
Property, Plant & Equipment, Net 127.166128.649130.46455.88848.25547.31546.3044442.6143.93639.03938.83240.50342.33944.57253.45856.39152.59110.48610.73810.24910.62211.14212.18512.44912.35111.1411.23712.37712.80713.12813.56414.19815.00715.83514.60915.21415.67916.41916.11616.29816.84416.61517.91118.70416.16415.9317.32517.46417.51117.31917.53817.67514.16613.65113.14713.36213.41813.83513.49214.1414.62815.02914.62615.17311.41910.89211.0611.78412.4823.8663.8763.8763.857
Goodwill 73.07273.07273.07273.07273.07273.07273.07273.34473.34470.81370.81370.81370.81370.81370.81370.81370.81370.81370.81370.81370.81370.81370.81370.81370.81370.81370.81370.81384.1384.1384.1384.1384.1384.1384.1394.94594.94594.94594.569115.065115.065115.065115.065115.065115.696115.696115.065115.065115.065116.508114.775115.955115.95597.08978.92872.31772.31772.31772.31772.31772.31769.57469.574105.318105.31837.47933.97933.6133.6132.32913.45913.45913.4590
Intangible Assets 19.31420.35918.49819.76420.53321.26722.07923.12224.00622.0822.85523.92824.73225.66226.56927.84229.00930.16631.46133.53735.00536.55138.0940.58842.46744.31446.22848.87252.35153.93155.59357.7559.34661.162.84489.21491.69791.56593.675123.401126.144128.752131.112134.306137.231140.585142.358147.719150.374152.561154.845150.811153.682152.654134.264127.313129.492131.672133.869136.763138.942141.122143.319111.956113.589115.416117.049119.228120.862123.79866.82367.81667.81682.763
Goodwill and Intangible Assets 92.38693.43191.5792.83693.60594.33995.15196.46697.3592.89393.66894.74195.54596.47597.38298.65599.822100.979102.274104.35105.818107.364108.903111.401113.28115.127117.041119.685136.481138.061139.723141.88143.476145.23146.974184.159186.642186.51188.244238.466241.209243.817246.177249.371252.927256.281257.423262.784265.439269.069269.62266.766269.637249.743213.192199.63201.809203.989206.186209.08211.259210.696212.893217.274218.907152.895151.028152.838154.472156.12780.28281.27581.27582.763
Long Term Investments 19.31420.35918.49800000000000000000000000000000.8940.870.9660.9261.1281.041.0722.8034.3664.3244.7485.1134.8314.4327.579.93211.2910.92210.87912.4110.09810.0988.5698.5696.1596.1596.1596.1596.1596.1596.1596.15900000000000
Tax Assets 2.9792.7892.1182.6163.1853.2143.0263.4244.5755.2554.7754.8176.0626.5916.3516.3536.9246.7822.2952.6083.0395.2654.3834.0654.5954.6563.3824.0232.1482.7122.0152.1303.9812.08900000-00-00000000-12.411.5873.0252.8500.4140.1951.3221.8027.79100000000000000
Other Non-Current Assets -17.585-18.542-16.2282.8032.7992.9243.433.3463.6093.4913.5884.1794.4564.714.8761.5961.6861.7691.9332.1042.2410.4920.5810.6050.6110.5251.4521.2691.2041.4971.6930.4663.5110.5560.5760.5960.6160000000.3740.0370-283.2850.02100.45812.410000.0370.0740.1030.130.1580.1950.2240.2510.2791.9591.9880.1450.1640.1070.1260.1440000
Total Non-Current Assets 224.26226.686226.422154.143147.844147.792147.911147.236148.144145.575141.07142.569146.566150.115153.181160.062164.823162.121116.988119.8121.347123.743125.009128.256130.935132.659133.015136.214152.21155.077156.559158.934162.055165.74166.4200.492203.512203.261207.466258.948261.831265.409267.905272.487276.1280.015283.285291.42293.825297.917299.349295.989300.435275.328235.449219.424221.628225.018228.14236.717231.782231.734234.36233.859236.068164.459162.084164.005166.382168.75384.14885.15185.15186.62
Total Assets 337.6324.837327.83257.289258.972250.752240.691240.903242.45223.55229.434224.934232.339231.617234249.378251.184274.696261.148274.642286.895282.603297.808303.888320.63296.591311.089329.404355.103336.249344.697351.832362.575350.444362.668408.745423.562404.435429.457468.138466.351444.965467.8473.91492.671492.922487.89498.714498.223488.105489.162482.66512.053441.377399.764372.51393.571382.435386.212406.996401.669391.159390.061401.459403.149285.006263.287268.503284.554276.747134.812136.367136.367132.174
Liabilities & Equity:
Current Liabilities:
Account Payables 58.07648.38345.29348.53756.30547.22430.59250.46652.08642.34531.88240.62944.35336.65926.50444.26442.14149.90763.28890.29788.82981.58772.84491.061100.98284.43997.787101.027109.39493.14105.31491.12783.92885.43493.53101.221114.02398.258110.193101.03793.81477.43184.68496.862117.89102.669134.67125.199104.1693.364105.57589.92594.85775.27396.88489.93199.42591.68679.57100.384107.801104.083111.21488.36489.1369.62452.02660.86461.45552.20428.23428.65328.65324.695
Short Term Debt 12.15511.91312.20512.96813.86916.06616.25212.35811.69911.76510.82811.34711.5157.89658.6414.06214.54811.6558.4181.0014.766.2146.7115.7886.3536.3497.3176.97.1987.8558.018154.375173.694114.6535.6038.3767.12112.94715.22714.61211.36710.0896.8287.39711.1047.8825.9949.73312.172.93510.15122.10232.07824.85149.2665.3944.4434.35917.7624.6385.5744.8438.4218.7138.475.1410.2413.6223.2442.2127.18210.26910.26912.969
Tax Payables 000000000000000000000000000000000000000000000000000000000001.4134.3432.6711.85500000000000
Deferred Revenue 000000000011.78500012.01500019.03600023.71800006.50007.64708.4110.5151.2870.2840.280.0141.1350.2410.4090.0411.3520.1980.3390.4771.720.5330.6890.3441.7571.0780.7150.4912.1441.091.1020.9611.4691.5741.4271.1151.9010.8190.4310.4591.2650.9440.7040.7391.5671.5670.509
Other Current Liabilities 1.6760.9510.9390.2440.2811.96312.9162.1361.7520.2590.2120.2320.1790.6010.6970.9492.67120.9651.210.2090.3110.9160.5331.2820.9031.3430.9822.1251.0491.5510.6542.35711.1781.929.4758.99613.13812.93613.0058.15210.39.14421.2721.40826.78326.01426.634028.20325.70630.56322.99129.78127.58713.3147.117.117.1124.8248.3414.3432.6713.61829.34635.57216.61915.40210.36416.68614.86313.97911.4411.447.442
Total Current Liabilities 71.90761.24758.43761.74970.45565.25359.7664.9665.53754.36954.70752.20856.04295.15697.85659.27559.3682.52791.95291.50793.988.717103.80698.131108.23892.131106.086116.552117.641102.546113.986255.506268.8210.418109.123119.88134.566124.421138.439124.936115.72297.073112.823127.019155.975136.904167.775136.652145.066122.694146.633136.775157.794128.426159.955104.579112.068104.257123.117114.832119.292113.024124.368128.324133.99191.81478.12876.11582.32969.98350.13451.92951.92945.615
Non-Current Liabilities:
Long Term Debt 53.58352.33255.52282.57579.09878.65473.85570.33874.24270.51874.4677.77883.42745.37344.665100.216103.896100.88267.50280.56792.976103.166100.188109.608116.036108.519103.234111.987117.861117.06110.08123.12923.25572.422180.568184.161185.034177.082179.207170.206176.145171.835170.794158.016147.063161.539149.376179.153169.7181.45156.845159.359161.811117.35945.580.12891.49996.29996.353122.993117.242107.83294.168111.178106.37679.60269.8276.87985.43188.7381.6771.8331.8332.028
Deferred Revenue Non-Current 102.803103.5602.2722.383000000000000-33.12500000000000000000004.278004.665000000000.3811.06600014.72300000000.77200000000000
Deferred Tax Liabilities Non-Current 0.6550.6780.660.6280.6440.6370.7150.6130.6260.0170.0190.0210.020.0220.0250.030.0310.0330.0380.340.19800.2530.6010.6060.7120.6390.4210.4540.4840.5170.52600.5520.5734.0264.0053.6546.08318.8373.7313.3075.4076.5177.6087.018.9269.8159.188.5518.3540003.9130000018.46618.10717.4147.3957.0986.5496.290000000
Other Non-Current Liabilities 0.370.356104.7321.3421.2893.5683.4673.4063.4642.2142.6583.0153.0532.8142.8871.7661.20436.2921.5532.4622.2511.9621.2061.1342.7923.2883.5683.6794.0733.5223.665.635.9835.2315.0874.1114.5320.84.9065.5690.6955.1464.9636.5151.5232.3250.8130.6531.430.250.251.8361.9020.5761.14318.75819.44120.47420.66224.8030.7724.5223.754.5024.50200.7520.4360.4360.4360000
Total Non-Current Liabilities 157.411156.926160.91486.81783.41482.85978.03774.35778.33272.74977.13780.81486.548.20947.577102.012105.131104.08269.09383.36995.425105.128101.647111.343119.434112.519107.441116.087122.388121.066114.25829.28529.23878.205186.228192.298193.571185.814190.196194.612185.236180.288181.164171.048156.194170.874159.115189.621180.31190.632166.515161.195163.713117.93565.27998.886110.94116.773117.015147.796136.48130.461116.104123.075117.97686.15176.86277.31585.86789.1741.6771.8331.8332.028
Total Liabilities 229.318218.173219.351148.566153.869148.112137.797139.317143.869127.118131.844133.022142.542143.365145.433161.287164.491186.609161.045174.876189.325193.845205.453209.474227.672204.65213.527232.639240.029223.612228.244284.791298.038288.623295.351312.178328.137310.235328.635319.548300.958277.361293.987298.067312.169307.778326.89326.273325.376313.326313.148297.97321.507246.361225.234203.465223.008221.03240.132262.628255.772243.485240.472251.399251.967177.965154.99153.43168.196159.15751.81153.76253.76247.643
Equity:
Preferred Stock 00000000000000000000000000000000000000000000000000000000000000000000000000
Common Stock 257.054257.054257.054257.054257.054257.008257.008257.008257.008257.008257.008257.008257.008256.992256.3256.296256.296256.296256.296256.296255.639255.639255.639255.64255.64255.64258.005258.005258.005258.005258209.972209.972209.972209.972209.972209.972209.972209.972208.622208.622208.622208.622208.634208.634208.645179.652179.6520000000165.7500143.018000135.32300000000000
Retained Earnings -155.749-157.408-155.632-155.468-159.088-161.364-161.166-162.313-165.196-166.938-165.558-170.897-172.935-174.492-173.486-173.878-175.228-173.756-161.641-161.922-163.435-172.297-168.917-166.868-168.167-169.115-164.691-165.121-146.549-149.078-145.632-146.181-148.608-151.354-145.77-116.573-117.548-118.741-112.074-62.208-45.295-43.412-37.439-32.233-26.932-24.831-20.096-9.769-8.655-7.397-6.6615.9079.45214.028-6.2190.2942.2893.8261.5490-20.812-18.635-17.236-16.334-14.724-12.981-11.797-4.257-3.33-2.198-0.977-1.162-1.1620
Accumulated Other Comprehensive Income/Loss 0.1720.250.3040.4630.5260.3990.5440.5450.5340.250.107-0.076-0.0721.719-27.2471.7421.7421.742-43.9751.7421.7421.7421.7421.7421.7421.7421.742-0.108-0.1710.0220.175-0.1541.186-0.091-0.1260.048-0.0281.361-20.054-0.65-0.686-0.318-0.057-3.126-3.723-1.18-14.807000-14.104000-12.939000-11.033000-7.5151.441.441.4621.8131.8011.8011.823-0.448-0.448-0.448-0.532
Other Total Stockholders Equity 6.8056.7686.7536.6746.6116.5976.5086.3466.2356.1126.0335.8775.7964.033333.9313.8833.80549.4233.653.6243.6743.8913.93.7433.6742.5063.9893.7893.6883.913.4041.9873.2943.2413.123.0291.60822.9782.8262.7522.7122.6872.5682.5232.5116.2512.558181.502182.176196.779178.783181.094180.988193.6883.001168.274157.57912.546144.368136.552136.4299.304135.772135.67688.93689.09489.02788.96488.47254.41354.36654.36654.437
Total Shareholders Equity 108.282106.664108.479108.723105.103102.64102.894101.58698.58196.43297.5991.91289.79788.25288.56788.09186.69388.087100.10399.76697.5788.75892.35594.41492.95891.94197.56296.765115.074112.637116.45367.04164.53761.82167.31796.56795.42594.2100.822148.59165.393167.604173.813175.843180.502185.144161172.441172.847174.779176.014184.69190.546195.016174.53169.045170.563161.405146.08144.368115.74117.794119.876120.878122.39277.41779.1186.57187.43588.09752.98852.75652.75653.905
Total Equity 108.282106.664108.479108.723105.103102.64102.894101.58698.58196.43297.5991.91289.79788.25288.56788.09186.69388.087100.10399.76697.5788.75892.35594.41492.95891.94197.56296.765115.074112.637116.45367.04164.53761.82167.31796.56795.42594.2100.822148.59165.393167.604173.813175.843180.502185.144161172.441172.847174.779176.014184.69190.546195.016174.53169.045170.563161.405146.08144.368145.897147.674149.589150.06151.182107.041108.297115.073116.358117.5983.00182.60582.60584.531
Total Liabilities & Shareholders Equity 337.6324.837327.83257.289258.972250.752240.691240.903242.45223.55229.434224.934232.339231.617234249.378251.184274.696261.148274.642286.895282.603297.808303.888320.63296.591311.089329.404355.103336.249344.697351.832362.575350.444362.668408.745423.562404.435429.457468.138466.351444.965467.8473.91492.671492.922487.89498.714498.223488.105489.162482.66512.053441.377399.764372.51393.571382.435386.212406.996401.669391.159390.061401.459403.149285.006263.287268.503284.554276.747134.812136.367136.367132.174