CAD 0.05
(12.5%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 605.68 Thousand | 2.07 Million | 1.23 Million | 1.48 Million | 2.06 Million | 2242.00 |
Total Current Assets | 370.67 Thousand | 358.14 Thousand | 810.02 Thousand | 974.31 Thousand | 1.9 Million | - |
Cash And Short Term Investments | 144.78 Thousand | 126.88 Thousand | 450.16 Thousand | 713.95 Thousand | 1.61 Million | - |
Cash and Cash Equivalents | 144.78 Thousand | 126.88 Thousand | 450.16 Thousand | 713.95 Thousand | 1.61 Million | - |
Short Term Investments | 11.54 Thousand | - | - | - | - | - |
Net Receivables | 159.76 Thousand | 70.38 Thousand | 254.09 Thousand | 162.67 Thousand | 165.86 Thousand | - |
Inventory | 54.58 Thousand | 74.81 Thousand | 58.45 Thousand | 56.06 Thousand | 60.31 Thousand | - |
Other Current Assets | 11.54 Thousand | 86.06 Thousand | 47.31 Thousand | 41.61 Thousand | 64.89 Thousand | - |
Total Non-Current Assets | 235.01 Thousand | 1.72 Million | 426.22 Thousand | 507.58 Thousand | 158.71 Thousand | 2242.00 |
Net PPE | 46.67 Thousand | 64.81 Thousand | 81.75 Thousand | 120.52 Thousand | 37.94 Thousand | - |
Good Will And Intangible Assets | 8092.00 | 1.47 Million | 10.47 Thousand | 45.73 Thousand | 120.77 Thousand | 2242.00 |
Good Will | - | - | - | - | - | - |
Intangible Assets | 8092.00 | 1.47 Million | 10.47 Thousand | 45.73 Thousand | 120.77 Thousand | 2242.00 |
Long-Term Investments | 180.24 Thousand | 180.24 Thousand | 333.99 Thousand | 341.33 Thousand | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | - | - | - | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 2.55 Million | 2.06 Million | 1.44 Million | 1.43 Million | 750.73 Thousand | 47.13 Thousand |
Total Current Liabilities | 1.95 Million | 1.42 Million | 830.13 Thousand | 873.9 Thousand | 750.73 Thousand | 47.13 Thousand |
Account Payables | 924.74 Thousand | 419.98 Thousand | 224.07 Thousand | 334.86 Thousand | 305.91 Thousand | 6604.00 |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 114.27 Thousand | 380.85 Thousand | 43.68 Thousand | 40.53 Thousand | - | - |
Deferred Revenue | 286.28 Thousand | 390.17 Thousand | 336.51 Thousand | 265.98 Thousand | 246.39 Thousand | - |
Other Current Liabilities | 632 Thousand | 235.33 Thousand | 225.85 Thousand | 232.53 Thousand | 198.42 Thousand | 40.53 Thousand |
Total Non Current Liabilities | 598.83 Thousand | 639.06 Thousand | 618.02 Thousand | 561.18 Thousand | - | - |
Long-Term Debt | 598.83 Thousand | 639.06 Thousand | 618.02 Thousand | 561.18 Thousand | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | -1.95 Million | 13.4 Thousand | -211.91 Thousand | 46.8 Thousand | 1.31 Million | -44.89 Thousand |
Stock Holders Equity | -1.95 Million | 13.4 Thousand | -211.91 Thousand | 46.8 Thousand | 1.31 Million | -44.89 Thousand |
Common Stock | 13.62 Million | 12.76 Million | 9.45 Million | 7.97 Million | 6.93 Million | 2242.00 |
Retained Earnings | -19.35 Million | -16.27 Million | -12.21 Million | -9.97 Million | -7.63 Million | -47.13 Thousand |
Accumulated other comprehensive income | 338.16 Thousand | 370.63 Thousand | 149.62 Thousand | 149.62 Thousand | 149.62 Thousand | - |
Common Stock Equity | -1.95 Million | 13.4 Thousand | -211.91 Thousand | 46.8 Thousand | 1.31 Million | -44.89 Thousand |
Capital Lease Obligation | 26.01 Thousand | 34.05 Thousand | 47.29 Thousand | 87.82 Thousand | - | - |
Total Investments | 180.24 Thousand | 180.24 Thousand | 333.99 Thousand | 341.33 Thousand | - | - |
Total Debt | 713.11 Thousand | 1.01 Million | 661.71 Thousand | 601.71 Thousand | - | - |
Net Debt | 568.33 Thousand | 893.03 Thousand | 211.54 Thousand | -112.24 Thousand | -1.61 Million | - |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
---|---|---|---|---|---|---|
Total Assets | 1.1 Million | 1.01 Million | 697.9 Thousand | 605.68 Thousand | 605.68 Thousand | 1.43 Million |
Total Current Assets | 648.54 Thousand | 554.27 Thousand | 228.5 Thousand | 370.67 Thousand | 370.67 Thousand | 176.6 Thousand |
Cash And Short Term Investments | 199.61 Thousand | 164.79 Thousand | 78.19 Thousand | 144.78 Thousand | 144.78 Thousand | -27.23 Thousand |
Cash and Cash Equivalents | 199.61 Thousand | 164.79 Thousand | 78.19 Thousand | 144.78 Thousand | 144.78 Thousand | -27.23 Thousand |
Short Term Investments | 215.54 Thousand | - | - | - | - | - |
Net Receivables | 25.3 Thousand | 113.17 Thousand | 81.15 Thousand | 159.76 Thousand | 159.76 Thousand | 103.01 Thousand |
Inventory | 92.46 Thousand | 84.91 Thousand | 59.8 Thousand | 54.58 Thousand | 54.58 Thousand | 63.11 Thousand |
Other Current Assets | 331.15 Thousand | 191.39 Thousand | 9354.00 | 11.54 Thousand | 11.54 Thousand | 37.7 Thousand |
Total Non-Current Assets | 456.42 Thousand | 461.83 Thousand | 469.4 Thousand | 235.01 Thousand | 235.01 Thousand | 1.25 Million |
Net PPE | 39.05 Thousand | 40.1 Thousand | 43.32 Thousand | 46.67 Thousand | 46.67 Thousand | 51.37 Thousand |
Good Will And Intangible Assets | 237.13 Thousand | 241.48 Thousand | 245.83 Thousand | 8092.00 | 8092.00 | 1.02 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 237.13 Thousand | 241.48 Thousand | 245.83 Thousand | 8092.00 | 8092.00 | 1.02 Million |
Long-Term Investments | 180.24 Thousand | 180.24 Thousand | 180.24 Thousand | 180.24 Thousand | 180.24 Thousand | 178.1 Thousand |
Tax Assets | -237.13 Thousand | -241.48 Thousand | - | - | - | - |
Other Non Current Assets | 237.13 Thousand | 241.48 Thousand | - | - | - | - |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 3.15 Million | 3.06 Million | 2.62 Million | 2.55 Million | 2.55 Million | 2.22 Million |
Total Current Liabilities | 2.64 Million | 2.5 Million | 1.97 Million | 1.95 Million | 1.95 Million | 1.64 Million |
Account Payables | 1.02 Million | 897.92 Thousand | 888.48 Thousand | 924.74 Thousand | 924.74 Thousand | 1.25 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 249.23 Thousand | 186.55 Thousand | 88.89 Thousand | 114.27 Thousand | 114.27 Thousand | 98.74 Thousand |
Deferred Revenue | 710.26 Thousand | 752.76 Thousand | 322.8 Thousand | 286.28 Thousand | 286.28 Thousand | 288.66 Thousand |
Other Current Liabilities | 655.3 Thousand | 662.77 Thousand | 678.53 Thousand | 632 Thousand | 632 Thousand | - |
Total Non Current Liabilities | 516.31 Thousand | 565.27 Thousand | 650.18 Thousand | 598.83 Thousand | 598.83 Thousand | 587.94 Thousand |
Long-Term Debt | 500.91 Thousand | 548.08 Thousand | 631.33 Thousand | 598.83 Thousand | 598.83 Thousand | 587.94 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 15.39 Thousand | 17.19 Thousand | 18.85 Thousand | - | - | - |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | -2.05 Million | -2.04 Million | -1.93 Million | -1.95 Million | -1.95 Million | -795.85 Thousand |
Stock Holders Equity | -2.05 Million | -2.04 Million | -1.93 Million | -1.95 Million | -1.95 Million | -795.85 Thousand |
Common Stock | 13.96 Million | 13.96 Million | 13.9 Million | 13.62 Million | 13.62 Million | 13.57 Million |
Retained Earnings | -19.82 Million | -19.81 Million | -19.61 Million | -19.35 Million | -19.35 Million | -18.14 Million |
Accumulated other comprehensive income | 7641.00 | 7641.00 | 7641.00 | 338.16 Thousand | 338.16 Thousand | 370.63 Thousand |
Common Stock Equity | -2.05 Million | -2.04 Million | -1.93 Million | -1.95 Million | -1.95 Million | -795.85 Thousand |
Capital Lease Obligation | 15.39 Thousand | 17.19 Thousand | 18.85 Thousand | 26.01 Thousand | 26.01 Thousand | 27.23 Thousand |
Total Investments | 180.24 Thousand | 180.24 Thousand | 180.24 Thousand | 180.24 Thousand | 180.24 Thousand | 178.1 Thousand |
Total Debt | 765.54 Thousand | 751.83 Thousand | 739.07 Thousand | 713.11 Thousand | 713.11 Thousand | 686.69 Thousand |
Net Debt | 565.93 Thousand | 587.03 Thousand | 660.88 Thousand | 568.33 Thousand | 568.33 Thousand | 713.92 Thousand |
METSA
1948
BOUYF
9911
0QO9
CRD-B