Dorel Industries Inc.
DII-B.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$41,273 | CA$24,089 | CA$32,409 | CA$52,166 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$147,766 | CA$203,643 | CA$197,668 | CA$258,501 |
| Inventory | CA$276,417 | CA$363,148 | CA$421,478 | CA$364,684 |
| Other Curr. Assets | CA$98,050 | CA$32,604 | CA$34,920 | CA$852,428 |
| Total Curr. Assets | CA$563,506 | CA$619,559 | CA$681,837 | CA$1,527,779 |
| Property Plant & Equip (Net) | CA$159,421 | CA$213,007 | CA$229,777 | CA$171,618 |
| Goodwill | CA$0 | CA$45,417 | CA$45,205 | CA$45,523 |
| Intangibles | CA$61,112 | CA$47,790 | CA$67,087 | CA$81,568 |
| Long-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Tax Assets | CA$4,475 | CA$0 | CA$28,536 | CA$20,529 |
| Other NC Assets | CA$14,281 | CA$75,154 | CA$8,006 | CA$4,051 |
| Total NC Assets | CA$239,289 | CA$381,368 | CA$378,611 | CA$323,289 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$802,795 | CA$1,000,927 | CA$1,060,448 | CA$1,851,068 |
| Liabilities | – | – | – | – |
| Payables | CA$249,878 | CA$287,607 | CA$251,075 | CA$296,769 |
| Short-Term Debt | CA$258,264 | CA$64,699 | CA$51,830 | CA$37,830 |
| Tax Payable | CA$3,237 | CA$2,620 | CA$1,849 | CA$43,264 |
| Deferred Revenue | CA$0 | CA$0 | CA$0 | CA$123,262 |
| Other Curr. Liab. | CA$125,357 | CA$103,687 | CA$93,293 | CA$496,728 |
| Total Curr. Liab. | CA$636,736 | CA$429,582 | CA$375,084 | CA$834,978 |
| LT Debt | CA$108,528 | CA$328,256 | CA$379,740 | CA$506,545 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$6,738 | CA$7,550 | CA$7,773 | CA$10,156 |
| Other NC Liab. | CA$8,650 | CA$10,837 | CA$16,707 | CA$30,389 |
| Total NC Liab. | CA$123,916 | CA$346,643 | CA$404,220 | CA$547,090 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$113,998 | CA$149,973 | CA$162,894 | CA$102,255 |
| Total Liabilities | CA$760,652 | CA$776,225 | CA$779,304 | CA$1,382,068 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$207,827 | CA$205,962 | CA$205,613 | CA$204,737 |
| Retained Earnings | -CA$175,674 | -CA$3,716 | CA$58,634 | CA$319,314 |
| AOCI | -CA$51,708 | -CA$41,312 | -CA$47,257 | -CA$115,097 |
| Other Equity | CA$61,698 | CA$63,768 | CA$64,154 | CA$60,046 |
| Total Equity | CA$42,143 | CA$224,702 | CA$281,144 | CA$469,000 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$802,795 | CA$1,000,927 | CA$1,060,448 | CA$1,851,068 |
| Net Debt | CA$325,519 | CA$368,866 | CA$399,161 | CA$492,209 |