K-Bro Linen Inc.
TSX:KBL.TO
34 (CAD) • At close October 23, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 5.857 | 2.636 | 1.11 | 2.416 | 5.301 | 2.827 | 11.276 | 0 | 0 | 13.744 | 0 | 0 | -0.512 | 0 | -0.611 | 0 | 0 | 0 | 5.635 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 5.857 | 2.636 | 1.11 | 2.416 | 5.301 | 2.827 | 11.276 | -10.039 | -10.218 | 13.744 | 0 | 0 | -0.512 | 0 | -0.611 | 0 | 0 | 0 | 5.635 |
Net Receivables
| 50.306 | 39.678 | 36.847 | 28.478 | 34.9 | 37.137 | 31.999 | 18.451 | 17.155 | 14.56 | 15.465 | 14.197 | 14.902 | 13.352 | 9.451 | 8.67 | 9.142 | 7.441 | 0 |
Inventory
| 35.288 | 6.386 | 4.475 | 4.231 | 4.334 | 3.601 | 3.309 | 11.511 | 11.279 | 1.009 | 0 | 0 | 8.182 | 7.933 | 7.305 | 0 | 0 | 0 | 6.354 |
Other Current Assets
| 8.161 | 31.383 | 31.34 | 31.549 | 26.039 | 26.371 | 21.456 | 11.511 | 11.279 | 9.794 | 8.647 | 8.888 | 1.45 | 1.277 | 1.662 | 7.756 | 8.56 | 8.493 | 0.303 |
Total Current Assets
| 99.612 | 80.083 | 73.772 | 66.674 | 70.574 | 70.563 | 68.04 | 31.434 | 29.495 | 39.107 | 25.029 | 24.156 | 24.534 | 22.562 | 18.418 | 17.476 | 18.539 | 16.431 | 12.292 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 206.798 | 203.185 | 213.526 | 208.66 | 226.332 | 194.248 | 171.668 | 113.258 | 88.141 | 66.319 | 57.972 | 39.175 | 33.095 | 34.07 | 33.583 | 36.024 | 31.864 | 23.633 | 15.519 |
Goodwill
| 48.9 | 37.368 | 38.232 | 38.497 | 41.454 | 41.736 | 38.526 | 20.456 | 20.456 | 20.456 | 20.456 | 20.456 | 20.456 | 20.048 | 16.22 | 15.68 | 15.566 | 14.566 | 0 |
Intangible Assets
| 9.406 | 4.428 | 6.989 | 9.98 | 13.699 | 15.682 | 16.979 | 3.141 | 4.931 | 6.756 | 8.873 | 11.013 | 13.34 | 15.199 | 14.595 | 16.073 | 17.373 | 19.444 | 30.648 |
Goodwill and Intangible Assets
| 58.306 | 41.796 | 45.221 | 48.477 | 55.153 | 57.418 | 55.505 | 23.597 | 25.387 | 27.212 | 29.329 | 31.469 | 33.796 | 35.247 | 30.815 | 31.753 | 32.939 | 34.01 | 30.648 |
Long Term Investments
| 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 | 2.33 | 2.463 | 0.695 | 0.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0.696 | -258.747 | -257.137 | -281.485 | -2.33 | -2.463 | -0.695 | -0.451 | 0 | 0 | -70.644 | 0 | 0.25 | 0 | 0.673 | 0 | 1 | 0 |
Total Non-Current Assets
| 265.104 | 245.677 | 258.747 | 257.137 | 281.485 | 251.666 | 227.173 | 136.855 | 113.528 | 93.531 | 87.301 | 70.644 | 66.891 | 69.567 | 64.398 | 68.45 | 64.803 | 58.644 | 46.166 |
Total Assets
| 364.716 | 325.76 | 332.519 | 323.811 | 352.059 | 322.229 | 295.213 | 168.289 | 143.023 | 132.638 | 112.33 | 94.8 | 91.425 | 92.129 | 82.816 | 85.926 | 83.342 | 75.074 | 58.458 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 38.166 | 32.505 | 30.114 | 24.62 | 28.689 | 34.682 | 34.143 | 16.27 | 19.835 | 16.346 | 14.824 | 13.001 | 14.79 | 0 | 0 | 0 | 12.541 | 8.706 | 7.19 |
Short Term Debt
| 12.023 | 9.615 | 9.206 | 8.298 | 8.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 2.086 | 0 | 1.596 | 2.623 | 1.507 | 0 | 0.838 | 0.596 | 0.191 | 0.243 | 0.091 | 2.415 | 1.857 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 3.15 | 0 | 0.81 | 1.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 4.173 | 1.354 | 3.371 | 4.575 | 2.567 | 1.056 | 1.889 | 1.398 | 0.99 | 1.039 | 0.771 | 3.091 | 2.499 | 13.424 | 10.522 | 13.527 | 0.61 | 1.614 | 1.911 |
Total Current Liabilities
| 57.512 | 43.474 | 43.501 | 38.752 | 39.553 | 35.738 | 36.032 | 17.668 | 20.825 | 17.385 | 15.595 | 16.092 | 17.289 | 13.424 | 10.522 | 13.527 | 13.151 | 10.32 | 9.102 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 70.247 | 89.208 | 85.706 | 78.362 | 101.025 | 70.203 | 42.78 | 25.8 | 2.349 | 0 | 19.64 | 5.818 | 6.607 | 10.763 | 4.654 | 4.061 | 16.627 | 9.278 | 5.401 |
Deferred Revenue Non-Current
| 41.275 | 0 | 0 | 0.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 18.287 | 14.154 | 14.1 | 13.998 | 12.592 | 12.129 | 9.838 | 6.286 | 5.913 | 4.965 | 5.032 | 4.79 | 4.596 | 0 | 3.847 | 3.956 | 4.745 | 5.312 | 6.339 |
Other Non-Current Liabilities
| 2.964 | 2.382 | 2.811 | 2.789 | 2.838 | 5.499 | 4.976 | 1.863 | 0.696 | 0.85 | 0.947 | 0.415 | 0 | 4.233 | 0 | 0.52 | 0.576 | 0 | 0 |
Total Non-Current Liabilities
| 132.773 | 105.744 | 102.617 | 95.555 | 116.455 | 87.831 | 57.594 | 33.949 | 8.958 | 5.815 | 25.619 | 11.023 | 11.203 | 14.996 | 8.501 | 8.537 | 21.948 | 14.591 | 11.74 |
Total Liabilities
| 190.285 | 149.218 | 146.118 | 134.307 | 156.008 | 123.569 | 93.626 | 51.617 | 29.783 | 23.2 | 41.214 | 27.115 | 28.492 | 28.42 | 19.023 | 22.064 | 35.1 | 24.911 | 20.842 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 206.453 | 208.463 | 206.66 | 204.869 | 203.11 | 201.429 | 199.772 | 109.39 | 108.079 | 106.87 | 72.158 | 71.444 | 69.493 | 70.676 | 70.676 | 71.4 | 0 | 0 | 0 |
Retained Earnings
| -34.107 | -32.232 | -23.233 | -19.079 | -10.078 | -6.547 | -0.065 | 5.338 | 3.424 | 0.926 | -2.774 | -4.968 | -6.56 | -7.231 | -6.737 | -7.31 | -4.574 | -2.642 | -0.771 |
Accumulated Other Comprehensive Income/Loss
| -0.167 | -2.012 | 0.636 | 1.433 | 0.778 | 1.666 | -0.072 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | -0.035 | -0.112 | 0.192 | 0.411 | 0 |
Other Total Stockholders Equity
| 2.252 | 2.323 | 2.338 | 2.281 | 2.241 | 2.112 | 1.952 | 1.944 | 1.737 | 1.642 | 1.732 | 1.209 | 0 | 0.264 | -0.11 | -0.116 | 52.624 | 52.395 | 38.388 |
Total Shareholders Equity
| 174.431 | 176.542 | 186.401 | 189.504 | 196.051 | 198.66 | 201.587 | 116.672 | 113.24 | 109.438 | 71.116 | 67.685 | 62.933 | 63.709 | 63.793 | 63.862 | 48.243 | 50.164 | 37.617 |
Total Equity
| 174.431 | 176.542 | 186.401 | 189.504 | 196.051 | 198.66 | 201.587 | 116.672 | 113.24 | 109.438 | 71.116 | 67.685 | 62.933 | 63.709 | 63.793 | 63.862 | 48.243 | 50.164 | 37.617 |
Total Liabilities & Shareholders Equity
| 364.716 | 325.76 | 332.519 | 323.811 | 352.059 | 322.229 | 295.213 | 168.289 | 143.023 | 132.638 | 112.33 | 94.8 | 91.425 | 92.129 | 82.816 | 85.926 | 83.342 | 75.074 | 58.458 |