Pinetree Capital Ltd.
TSX:PNP.TO
10.48 (CAD) • At close November 13, 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 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.168 | 6.045 | 9.939 | 1.113 | 6.206 | 7.25 | 7.51 | 3.482 | 2.336 | 0.213 | 0.249 | 0.236 | 0.202 | 0.158 | 0.404 | 0.028 | 0.066 | 0.175 | 0 | 0.094 | 0.049 | 0.236 | 0.091 | 0.69 | 1.9 | 0.1 | 0.1 | 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 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2.168 | 6.045 | 9.939 | 1.113 | 6.206 | 7.25 | 7.51 | 3.482 | 2.336 | 0.213 | 0.249 | 0.236 | 0.202 | 0.158 | 0.404 | 0.028 | 0.066 | 0.175 | 0 | 0.094 | 0.049 | 0.236 | 0.091 | 0.69 | 1.9 | 0.1 | 0.1 | 0 |
Net Receivables
| 0.133 | 0.112 | 0.054 | 1.857 | 0 | 0 | 0 | 0 | 0.268 | 0 | 0 | 0 | 0.021 | 0.014 | 3.331 | 19.037 | 7.442 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0.318 | 0.3 | 0 | 0 | 0 |
Inventory
| 0 | 5.995 | 0 | 0 | 0 | 0 | 0 | 0 | 2.537 | -1.547 | -3.387 | -0.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.133 | 0.112 | 0.108 | 0.042 | 1.916 | 0.156 | 1.919 | 0.847 | 0.268 | 1.55 | 3.578 | 0.44 | 0.162 | 1.084 | 0.312 | 0.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 2.434 | 6.045 | 9.939 | 2.97 | 8.07 | 7.345 | 9.407 | 4.293 | 2.535 | 1.422 | 3.278 | 0.282 | 0.217 | 0.172 | 3.735 | 19.013 | 7.508 | 0.175 | 0 | 0.094 | 0.049 | 0.236 | 0.251 | 1.008 | 2.2 | 0.1 | 0.1 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.228 | 0.675 | 0.86 | 0.812 | 0.676 | 0.517 | 0.598 | 0.67 | 0.359 | 0.013 | 0.007 | 0.286 | 0.355 | 0.436 | 0.205 | 0.2 | 0.2 | 0.1 | 0.1 |
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 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.008 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.008 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 43.448 | 33.905 | 28.858 | 16.493 | 10.105 | 8.969 | 9.248 | 6.634 | 27.864 | 106.76 | 133.965 | 270.18 | 427.669 | 794.763 | 368.635 | 137.536 | 611.594 | 552.377 | 176.142 | 82.427 | 25.942 | 18.207 | 23.803 | 4.988 | 6.7 | 7 | 7.6 | 10 |
Tax Assets
| 0 | 40.062 | 38.851 | 19.484 | 18.227 | 16.375 | 18.697 | 11.024 | 0 | 106.972 | 134.632 | 271.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -43.448 | -40.062 | -38.851 | -19.484 | -18.227 | -16.375 | -18.697 | -11.024 | -27.864 | -106.988 | -134.64 | -271.04 | -428.481 | -795.439 | -369.152 | -138.134 | -612.264 | -552.736 | -176.155 | -82.434 | -26.228 | -18.562 | -24.239 | -5.194 | -6.9 | -7.2 | -7.7 | -10.1 |
Total Non-Current Assets
| 43.448 | 33.905 | 28.858 | 16.493 | 10.105 | 8.969 | 9.248 | 6.634 | 27.864 | 106.988 | 134.64 | 271.04 | 428.481 | 795.439 | 369.152 | 138.134 | 612.264 | 552.736 | 0 | 82.434 | 26.228 | 18.562 | 24.239 | 5.194 | 6.9 | 7.2 | 7.7 | 0 |
Total Assets
| 45.749 | 40.062 | 38.851 | 19.484 | 18.227 | 16.375 | 18.697 | 11.024 | 30.468 | 108.748 | 151.276 | 294.55 | 443.619 | 796.695 | 383.562 | 201.398 | 620.179 | 553.828 | 176.338 | 83.787 | 26.311 | 18.917 | 26.225 | 25.504 | 19.4 | 9.6 | 9.3 | 11 |
Liabilities & Equity: | ||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||
Account Payables
| 0.164 | 0.24 | 0.197 | 0.176 | 0.118 | 0.182 | 0.179 | 0.158 | 1.25 | 1.367 | 1.396 | 2.437 | 20.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0.203 | 0.203 | 0.207 | 0.211 | 0.213 | 0.213 | 0.217 | 9.933 | 0 | 0.24 | 0 | 18.778 | 85.57 | 33.673 | 1.003 | 87.275 | 57.571 | 6.894 | 2.311 | 0 | 0 | 0 | 0 | 2.9 | 0.6 | 0.7 | 2.1 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 1.998 | 1.881 | 0 | 0 | 0 | 0 | 0.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0.24 | 0.209 | 0.176 | 0.118 | 0.182 | 0.179 | 0.158 | -8.683 | 1.128 | 1.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -0.164 | -0.443 | -0.4 | -0.383 | -0.329 | -0.395 | -0.392 | -0.375 | -11.183 | -3.067 | -3.634 | -4.318 | -20.148 | -85.57 | -33.673 | -1.003 | -88.012 | -57.571 | -6.894 | -2.311 | 0 | 0 | 0 | 0 | -2.9 | -0.6 | -0.7 | -2.1 |
Total Current Liabilities
| 0.179 | 0.443 | 0.412 | 0.383 | 0.329 | 0.395 | 0.392 | 0.375 | 1.25 | 1.367 | 1.396 | 8.875 | 18.778 | 85.57 | 33.673 | 1.003 | 87.275 | 57.571 | 6.894 | 2.311 | 0 | 0 | 0 | 0 | 2.9 | 0.6 | 0.7 | 2.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.52 | 48.868 | 69.207 | 67.839 | 0 | 0 | 0 | 0 | 19.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0.443 | 0.412 | 0.383 | 0.329 | 0.395 | 0.392 | 0.375 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | -0.443 | -0.412 | 0 | 0 | 0 | 0 | 0 | 0 | -54.52 | -48.868 | -69.207 | -67.839 | -33.921 | 0 | 0 | 0 | -19.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0 | 0.443 | 0.209 | 0.176 | 0.118 | 0.182 | 0.179 | 0.158 | 9.716 | 54.52 | 48.868 | 69.207 | 67.839 | 33.921 | 0 | 0 | 0 | 19.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 0.377 | 0.443 | 0.412 | 0.383 | 0.329 | 0.395 | 0.392 | 0.375 | 10.966 | 57.587 | 52.262 | 82.4 | 87.987 | 154.114 | 40.87 | 27.188 | 143.252 | 185.997 | 65.552 | 27.465 | 7.493 | 9.247 | 7.703 | 5.856 | 3.6 | 0.8 | 1.2 | 2.4 |
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 | 0 |
Common Stock
| 342.289 | 342.289 | 342.289 | 324.41 | 324.41 | 324.41 | 324.41 | 315.029 | 306.103 | 306.103 | 285.797 | 276.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -405.094 | -410.847 | -412.027 | -413.486 | -414.689 | -416.607 | -414.247 | -412.513 | -397.406 | -365.191 | -294.601 | -171.226 | -25.289 | 269.598 | -26.18 | -183.573 | 172.475 | 264.081 | 83.444 | 37.851 | 0.65 | -8.775 | -0.017 | 1.019 | -2.7 | -7.8 | -8.4 | -6.5 |
Accumulated Other Comprehensive Income/Loss
| 0 | 39.619 | 38.439 | -0 | 17.898 | 15.98 | -0.035 | -0.035 | -0.035 | -0.035 | -0.036 | -0.039 | -0.022 | 0 | -0.391 | 72.268 | 61.891 | 0 | 0 | 0.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 108.177 | 108.177 | 108.177 | 108.177 | 108.177 | 108.177 | 108.177 | 106.561 | 106.395 | 105.839 | 107.854 | 106.618 | 34.74 | 369.551 | 301.733 | 285.515 | 242.561 | 103.75 | 27.341 | 17.539 | 50.767 | 18.445 | 18.539 | 44.214 | 18.5 | 16.6 | 16.5 | 15.1 |
Total Shareholders Equity
| 45.372 | 39.619 | 38.439 | 19.101 | 17.898 | 15.98 | 18.305 | 10.649 | 19.502 | 51.161 | 99.014 | 212.15 | 355.632 | 642.581 | 342.692 | 174.21 | 476.927 | 367.83 | 110.785 | 56.322 | 18.818 | 9.67 | 18.522 | 19.649 | 15.8 | 8.8 | 8.1 | 8.6 |
Total Equity
| 43.402 | 33.777 | 28.703 | 18.195 | 11.903 | 8.943 | 11.008 | 7.384 | 19.502 | 51.161 | 99.014 | 212.15 | 355.632 | 642.581 | 342.692 | 174.21 | 476.927 | 367.83 | 110.785 | 56.322 | 18.818 | 9.67 | 18.522 | 19.649 | 15.8 | 8.8 | 8.1 | 8.6 |
Total Liabilities & Shareholders Equity
| 45.749 | 40.062 | 38.851 | 19.484 | 18.227 | 16.375 | 18.697 | 11.024 | 30.468 | 108.748 | 151.276 | 294.55 | 443.619 | 796.695 | 383.562 | 201.398 | 620.179 | 553.828 | 176.338 | 83.787 | 26.311 | 18.917 | 26.225 | 25.504 | 19.4 | 9.6 | 9.3 | 11 |