Goodfellow Inc.
TSX:GDL.TO
14.08 (CAD) • At close November 7, 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
| 28.379 | 3.42 | 4.253 | 3.466 | 2.364 | 2.578 | 1.622 | 0.703 | 0.965 | 0.86 | 0.197 | 0.707 | 0.21 | 0.548 | 0.58 | 0.86 | 1.139 | 1.892 | 1.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short 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 | 5.943 | 0 | 0 | 0 |
Cash and Short Term Investments
| 28.379 | 3.42 | 4.253 | 3.466 | 2.364 | 2.578 | 1.622 | 0.703 | 0.965 | 0.86 | 0.197 | 0.707 | 0.21 | 0.548 | 0.58 | 0.86 | 1.139 | 1.892 | 1.332 | 0 | 0 | 0 | 0 | 5.943 | 0 | 0 | 0 |
Net Receivables
| 59.96 | 66.862 | 63.246 | 76.093 | 48.498 | 50.008 | 59.906 | 70.853 | 65.67 | 60.012 | 72.838 | 83.083 | 74.992 | 81.184 | 65.33 | 74.888 | 82.849 | 75.434 | 81.698 | 90.055 | 79.648 | 82.16 | 66.667 | 67.85 | 63.5 | 54.6 | 42.9 |
Inventory
| 98.473 | 112.294 | 109.787 | 84.74 | 87.339 | 92.544 | 88.86 | 115.391 | 97.665 | 92.257 | 74.255 | 63.736 | 58.722 | 63.367 | 46.163 | 47.135 | 52.284 | 50.996 | 50.906 | 48.777 | 43.333 | 46.569 | 38.54 | 36.302 | 37.9 | 38.6 | 33.8 |
Other Current Assets
| 4.215 | 2.555 | 4.189 | 2.584 | 2.563 | 3.143 | 3.007 | 4.863 | 4.156 | 3.85 | 3.433 | 3.474 | 1.699 | 1.647 | 1.768 | 3.81 | 4.834 | 5.191 | 3.206 | 1.248 | 0.597 | 0.334 | 0.354 | 0.358 | 0.6 | 0.6 | 0.4 |
Total Current Assets
| 191.027 | 185.131 | 181.475 | 166.883 | 140.764 | 148.273 | 153.395 | 191.81 | 168.456 | 156.979 | 150.723 | 151 | 135.623 | 146.746 | 113.841 | 126.693 | 141.106 | 133.513 | 137.142 | 140.08 | 123.578 | 129.063 | 105.561 | 110.453 | 102 | 93.8 | 77.1 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 44.115 | 47.268 | 42.284 | 45.472 | 32.838 | 34.356 | 36.198 | 38.693 | 36.146 | 36.779 | 35.422 | 35.743 | 30.339 | 19.871 | 30.369 | 25.873 | 26.607 | 24.702 | 24.666 | 24.568 | 23.599 | 23.806 | 24.014 | 23.893 | 23.3 | 19.3 | 20.5 |
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
| 1.487 | 2.096 | 2.65 | 3.238 | 3.927 | 4.444 | 4.942 | 5.428 | 2.667 | 0.241 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1.487 | 2.096 | 2.65 | 3.238 | 3.927 | 4.444 | 4.942 | 5.428 | 2.667 | 0.241 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0.285 | 3.403 | 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 | 2.222 | 2.704 | 0.778 | 1.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 16.124 | 12.422 | 11.182 | 2.73 | 0.805 | 0.916 | 1.635 | 1.163 | 4.812 | 1.848 | 1.681 | -35.743 | 7.199 | 17.187 | 4.701 | 3.828 | 3.054 | 3.155 | 3.428 | 3.446 | 3.304 | 2.869 | 2.646 | 2.29 | 2.1 | 1.5 | 1.3 |
Total Non-Current Assets
| 61.726 | 61.786 | 56.116 | 51.44 | 39.817 | 42.445 | 43.838 | 49.758 | 43.625 | 38.868 | 37.403 | 35.743 | 37.538 | 37.058 | 35.07 | 29.701 | 29.661 | 27.857 | 28.094 | 28.014 | 26.903 | 26.675 | 26.66 | 26.183 | 25.4 | 20.8 | 21.8 |
Total Assets
| 252.753 | 246.917 | 237.591 | 218.323 | 180.581 | 190.718 | 197.233 | 241.568 | 212.081 | 195.847 | 188.126 | 186.743 | 173.161 | 183.804 | 148.911 | 156.394 | 170.767 | 161.37 | 165.236 | 168.094 | 150.481 | 155.738 | 132.221 | 136.636 | 127.4 | 114.6 | 98.9 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 26.975 | 25.172 | 28.642 | 31.056 | 20.438 | 22.789 | 22.333 | 23.034 | 20.989 | 18.343 | 20.198 | 29.06 | 25.913 | 35.964 | 29.417 | 29.471 | 31.351 | 27.836 | 31.972 | 29.657 | 28.226 | 28.589 | 22.718 | 21.064 | 23.6 | 18 | 17.6 |
Short Term Debt
| 4.732 | 4.969 | 13.502 | 32.885 | 31.219 | 42.849 | 52.448 | 94.249 | 46.894 | 43.328 | 34.207 | 37.157 | 28.617 | 27.132 | 5.427 | 21.94 | 36.691 | 36.75 | 43.887 | 51.654 | 51.364 | 57.802 | 0.333 | 0.333 | 45 | 44.7 | 34.4 |
Tax Payables
| 0 | 4.913 | 11.615 | 7.452 | 3.775 | 0.719 | 1.418 | 1.33 | 2.927 | 0 | 4.309 | 0.022 | 0 | 1.584 | 0.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.548 | 0 | 0 | 0 | 0 | 0 | 0 | -51.364 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 13.434 | 13.395 | 20.424 | 17.031 | 11.67 | 7.148 | 8.014 | 8.65 | 11.48 | 9.412 | 10.003 | 0.022 | 0 | 27.132 | 0.239 | 0 | 0.192 | 1.343 | 0 | 4.295 | 51.364 | 0.59 | 45.622 | 54.242 | 1.6 | 0 | 1.3 |
Total Current Liabilities
| 45.141 | 43.536 | 62.568 | 80.972 | 63.327 | 72.786 | 82.795 | 125.933 | 79.363 | 71.083 | 64.408 | 66.239 | 54.53 | 64.68 | 35.083 | 51.411 | 68.234 | 65.929 | 75.859 | 85.606 | 79.59 | 86.981 | 68.673 | 75.639 | 70.2 | 62.7 | 53.3 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 8.497 | 12.537 | 10.924 | 13.343 | 0.028 | 0.043 | 0.055 | 0.126 | 0 | 0.692 | 0.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.75 | 3.084 | 3.417 | 3.8 | 4.1 | 4.4 |
Deferred Revenue Non-Current
| -4.112 | 0 | -3.151 | 0 | 0 | 61.943 | 71.144 | 113.861 | 0 | 0 | 51.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4.112 | 3.431 | 3.151 | 1.597 | 3.209 | 3.652 | 3.582 | 3.296 | 4.141 | 0 | 2.834 | 2.514 | 2.975 | 3.022 | 2.674 | 1.498 | 1.678 | 1.807 | 2.18 | 2.364 | 2.715 | 2.683 | 2.842 | 3.417 | 3.6 | 3.5 | 2.5 |
Other Non-Current Liabilities
| 4.112 | 0.634 | 3.151 | 1.182 | 0.609 | -60.569 | -69.777 | -112.341 | 0.477 | 4.586 | -49.016 | 1.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 12.609 | 16.602 | 14.075 | 16.122 | 3.846 | 5.069 | 5.004 | 4.942 | 4.618 | 5.278 | 5.389 | 4.468 | 2.975 | 3.022 | 2.674 | 1.498 | 1.678 | 1.807 | 2.18 | 2.364 | 2.715 | 5.433 | 5.926 | 6.834 | 7.4 | 7.6 | 6.9 |
Total Liabilities
| 57.75 | 60.138 | 76.643 | 97.094 | 67.173 | 77.855 | 87.799 | 130.875 | 83.981 | 76.361 | 69.797 | 70.707 | 57.505 | 67.702 | 37.757 | 52.909 | 69.912 | 67.736 | 78.039 | 87.97 | 82.305 | 92.414 | 74.599 | 82.473 | 77.6 | 70.3 | 60.2 |
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
| 9.379 | 9.419 | 9.424 | 9.424 | 9.424 | 9.152 | 9.152 | 9.152 | 9.152 | 9.152 | 9.152 | 9.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 185.624 | 177.36 | 151.524 | 111.805 | 103.984 | 103.711 | 100.282 | 101.541 | 118.948 | 110.334 | 109.177 | 106.882 | 106.434 | 106.88 | 101.932 | 94.559 | 91.801 | 84.745 | 78.5 | 71.708 | 59.93 | 55.158 | 49.456 | 46.011 | 41.8 | 36.5 | 31.2 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 0 | 0 | 0 | -60.548 | -57.688 | -54.517 | 0 | 0 | -45.234 | -42.5 | -41.667 | -39.263 | 0 | -0.303 | -0.184 | -0.107 | -28.235 | -26.614 | -24.693 | -22.785 | -20.819 | 0 | -16.4 | -14.8 | -15 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | -0 | 60.548 | 57.688 | 54.517 | 0 | 0 | 45.234 | 42.5 | 50.889 | 48.485 | 9.222 | 9.229 | 9.238 | 8.996 | 36.932 | 35.03 | 32.939 | 30.951 | 28.985 | 8.152 | 24.4 | 22.6 | 22.5 |
Total Shareholders Equity
| 195.003 | 186.779 | 160.948 | 121.229 | 113.408 | 112.863 | 109.434 | 110.693 | 128.1 | 119.486 | 118.329 | 116.036 | 115.656 | 116.102 | 111.154 | 103.485 | 100.855 | 93.634 | 87.197 | 80.124 | 68.176 | 63.324 | 57.622 | 54.163 | 49.8 | 44.3 | 38.7 |
Total Equity
| 195.003 | 186.779 | 160.948 | 121.229 | 113.408 | 112.863 | 109.434 | 110.693 | 128.1 | 119.486 | 118.329 | 116.036 | 115.656 | 116.102 | 111.154 | 103.485 | 100.855 | 93.634 | 87.197 | 80.124 | 68.176 | 63.324 | 57.622 | 54.163 | 49.8 | 44.3 | 38.7 |
Total Liabilities & Shareholders Equity
| 252.753 | 246.917 | 237.591 | 218.323 | 180.581 | 190.718 | 197.233 | 241.568 | 212.081 | 195.847 | 188.126 | 186.743 | 173.161 | 183.804 | 148.911 | 156.394 | 170.767 | 161.37 | 165.236 | 168.094 | 150.481 | 155.738 | 132.221 | 136.636 | 127.4 | 114.6 | 98.9 |