Mandalay Resources Corporation
TSX:MND.TO
3.38 (CAD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 26.855 | 38.377 | 30.738 | 34.206 | 24.462 | 8.395 | 16.935 | 66.917 | 49.199 | 49.004 | 33.465 | 17.264 | 12.741 | 14.923 | 5.507 | 0.066 | 0.089 | 0.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 1.922 | 2.749 | 3.403 | 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
| 28.777 | 41.126 | 34.141 | 34.206 | 24.462 | 8.395 | 16.935 | 66.917 | 49.199 | 49.004 | 33.465 | 17.264 | 12.741 | 14.923 | 5.507 | 0.066 | 0.089 | 0.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 26.238 | 13.211 | 43.046 | 17.32 | 11.893 | 12.998 | 27.186 | 26.226 | 23.187 | 32.142 | 20.972 | 29.176 | 11.225 | 11.99 | 0.489 | 0.001 | 0.061 | 0.031 | 0.013 | 0.012 | 0.014 | 0.024 | 0.027 | 0.01 | 0.001 |
Inventory
| 22.715 | 26.704 | 23.363 | 24.291 | 12.266 | 13.829 | 24.249 | 25.207 | 27.628 | 27.663 | 16.987 | 14.177 | 12.401 | 7.348 | 0.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Other Current Assets
| 2.104 | 3.244 | 13.785 | 9.792 | 13.007 | 3.678 | 2.85 | 35.095 | 1.983 | 2.187 | 0.637 | 0.586 | 16.254 | 0.775 | 0.148 | 0.01 | 0.018 | 0.291 | 0 | 0 | 0.043 | 0 | 0.002 | 0.005 | 0 |
Total Current Assets
| 79.834 | 84.285 | 114.335 | 85.609 | 61.628 | 38.9 | 71.22 | 153.445 | 101.997 | 110.996 | 72.061 | 61.203 | 52.913 | 35.036 | 6.543 | 0.076 | 0.169 | 1.308 | 0.013 | 0.012 | 0.061 | 0.025 | 0.028 | 0.016 | 0.001 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 195.23 | 183.908 | 193.731 | 197.614 | 176.355 | 168.38 | 194.564 | 188.818 | 212.844 | 215.94 | 113.758 | 108.945 | 79.099 | 59.924 | 32.553 | 5.662 | 6.417 | 3.173 | 1.921 | 0.937 | 1.048 | 0.372 | 0.234 | 0.023 | 0.022 |
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 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0.305 | 0.799 | 0.249 | 0.748 | 1.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0.305 | 0.799 | 0.249 | 0.748 | 1.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.884 | 0.406 | 0.343 | 0.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0.654 | 0 | 0 | 0.634 | 5.106 | 9.05 | 9.985 | 11.229 | 4.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 20.184 | 14.031 | 9.777 | 18.061 | 19.955 | 30.423 | 39.248 | 5.146 | 25.421 | 28.523 | 2.253 | 2.666 | 2.432 | 1.2 | 1.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.108 | 0.075 |
Total Non-Current Assets
| 215.414 | 197.939 | 203.508 | 215.675 | 196.964 | 198.803 | 233.841 | 196.787 | 244.576 | 254.105 | 127.103 | 124.088 | 85.982 | 61.124 | 34.187 | 5.662 | 6.417 | 3.173 | 1.921 | 0.937 | 1.048 | 0.372 | 0.308 | 0.131 | 0.098 |
Total Assets
| 295.248 | 282.224 | 317.843 | 301.284 | 258.592 | 237.703 | 305.061 | 350.232 | 346.573 | 365.101 | 199.164 | 185.291 | 138.895 | 96.16 | 40.73 | 5.738 | 6.585 | 4.481 | 1.934 | 0.949 | 1.109 | 0.397 | 0.336 | 0.147 | 0.099 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 7.859 | 7.771 | 10.422 | 14.639 | 13.651 | 17.146 | 13.87 | 13.069 | 9.365 | 10.386 | 4.311 | 5.15 | 13.321 | 5.323 | 0 | 0 | 0.299 | 0.078 | 0.083 | 0.185 | 0.07 | 0.07 | 0.03 | 0.025 | 0.006 |
Short Term Debt
| 1.852 | 1.739 | 18.165 | 17.982 | 64.818 | 57.299 | 29.483 | 57.727 | 56.023 | 54.572 | 0 | 0 | 10.005 | 1.227 | 2.106 | 0 | 0 | 0 | 0.003 | 0 | 0.001 | 0 | 0 | 0 | 0 |
Tax Payables
| 2.458 | 5.259 | 19.715 | 13.215 | 2.518 | 1.948 | 4.873 | 6.35 | 7.635 | 4.417 | 7.939 | 5.961 | 0 | 0.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 21.543 | 0 | 41.771 | 33.307 | 21.456 | 1.948 | 13.547 | 16.237 | 16.113 | 18.248 | 0 | 0 | 0 | 0.426 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.651 | 27.715 | 8.047 | 8.351 | 4.076 | 11.699 | 3.567 | 22.626 | 0.74 | 2.854 | 20.543 | 17.573 | 1.409 | 6.743 | 3.304 | 0.839 | 0.006 | 0.067 | 0.003 | 0.061 | 0.002 | 0 | 0 | 0.046 | 0.008 |
Total Current Liabilities
| 31.905 | 37.225 | 78.405 | 74.279 | 104.001 | 88.092 | 60.467 | 109.659 | 82.241 | 86.06 | 24.854 | 22.723 | 24.734 | 13.718 | 5.41 | 0.839 | 0.305 | 0.145 | 0.089 | 0.246 | 0.073 | 0.071 | 0.03 | 0.071 | 0.014 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 21.744 | 22.28 | 31.622 | 45.964 | 3.96 | 3.821 | 16.161 | 1.263 | 1.875 | 1.821 | 0 | 0 | 0.254 | 5.189 | 0.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 16.088 | 24.926 | 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
| 13.161 | 11.201 | 10.33 | 7.212 | 5.881 | 7.453 | 11.418 | 11.736 | 12.05 | 11.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 31.506 | 27.364 | 4.711 | 13.124 | 32.998 | 42.201 | 51.476 | 24.537 | 42.713 | 46.475 | 20.729 | 19.489 | 14.935 | 14.968 | 1.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 66.411 | 60.845 | 62.751 | 91.226 | 42.839 | 53.475 | 79.055 | 37.536 | 56.638 | 60.263 | 20.729 | 19.489 | 15.19 | 20.157 | 1.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 98.316 | 98.07 | 141.156 | 165.505 | 146.84 | 141.567 | 139.522 | 147.195 | 138.879 | 146.323 | 45.583 | 42.212 | 39.924 | 33.875 | 7.371 | 0.839 | 0.305 | 0.145 | 0.089 | 0.246 | 0.073 | 0.071 | 0.03 | 0.071 | 0.014 |
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 |
Common Stock
| 231.485 | 231.166 | 230.405 | 229.97 | 229.809 | 192.078 | 191.893 | 191.819 | 158.979 | 158.17 | 89.78 | 88.635 | 79.666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.124 | 0.11 |
Retained Earnings
| 14.65 | 6.729 | -16.777 | -71.678 | -82.136 | -70.15 | -7.516 | 39.893 | 71.999 | 68.965 | 60.86 | 43.693 | 6.291 | -12.024 | -7.403 | -5.098 | -5.711 | -3.686 | -2.055 | -1.521 | -0.927 | -0.53 | -0.28 | -0.048 | -0.031 |
Accumulated Other Comprehensive Income/Loss
| -54.473 | -58.362 | -40.875 | -25.841 | -40.094 | -36.196 | -28.654 | -37.529 | -32.794 | -17.253 | -6.585 | 2.168 | 0 | 15.076 | 0 | 0 | 2.053 | 1.219 | 0.001 | 0.12 | 0.037 | 0.006 | 0.065 | 0 | 0 |
Other Total Stockholders Equity
| 5.27 | 4.621 | 3.934 | 3.328 | 4.173 | 10.404 | 9.816 | 8.854 | 9.51 | 8.896 | 9.527 | 8.584 | 13.014 | 59.233 | 40.762 | 9.996 | 9.938 | 6.802 | 3.9 | 2.104 | 1.927 | 0.851 | 0.522 | 0 | 0.006 |
Total Shareholders Equity
| 196.932 | 184.154 | 176.687 | 135.779 | 111.752 | 96.136 | 165.539 | 203.037 | 207.694 | 218.778 | 153.581 | 143.079 | 98.971 | 62.285 | 33.359 | 4.899 | 6.28 | 4.335 | 1.846 | 0.703 | 1.037 | 0.326 | 0.306 | 0.076 | 0.085 |
Total Equity
| 196.932 | 184.154 | 176.687 | 135.779 | 111.752 | 96.136 | 165.539 | 203.037 | 207.694 | 218.778 | 153.581 | 143.079 | 98.971 | 62.285 | 33.359 | 4.899 | 6.28 | 4.335 | 1.846 | 0.703 | 1.037 | 0.326 | 0.306 | 0.076 | 0.085 |
Total Liabilities & Shareholders Equity
| 295.248 | 282.224 | 317.843 | 301.284 | 258.592 | 237.703 | 305.061 | 350.232 | 346.573 | 365.101 | 199.164 | 185.291 | 138.895 | 96.16 | 40.73 | 5.738 | 6.585 | 4.481 | 1.934 | 0.949 | 1.109 | 0.397 | 0.336 | 0.147 | 0.099 |