Foraco International S.A.
FAR.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$24,363 | CA$34,289 | CA$29,409 | CA$23,924 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$41,269 | CA$60,362 | CA$50,929 | CA$40,838 |
| Inventory | CA$34,896 | CA$45,583 | CA$44,030 | CA$37,057 |
| Other Curr. Assets | CA$2,140 | CA$10,804 | CA$11,975 | CA$13,758 |
| Total Curr. Assets | CA$102,668 | CA$142,277 | CA$126,110 | CA$104,397 |
| Property Plant & Equip (Net) | CA$48,066 | CA$51,456 | CA$39,536 | CA$39,681 |
| Goodwill | CA$55,633 | CA$65,618 | CA$64,055 | CA$63,504 |
| Intangibles | CA$391 | CA$507 | CA$471 | CA$333 |
| Long-Term Investments | CA$112 | CA$114 | CA$111 | CA$103 |
| Tax Assets | CA$18,958 | CA$19,462 | CA$18,791 | CA$20,356 |
| Other NC Assets | CA$188 | CA$294 | CA$471 | CA$418 |
| Total NC Assets | CA$123,348 | CA$137,451 | CA$123,435 | CA$124,395 |
| Other Assets | CA$0 | CA$1 | CA$0 | CA$0 |
| Total Assets | CA$226,016 | CA$279,729 | CA$249,545 | CA$228,792 |
| Liabilities | – | – | – | – |
| Payables | CA$25,380 | CA$34,513 | CA$28,717 | CA$26,401 |
| Short-Term Debt | CA$18,632 | CA$16,293 | CA$17,522 | CA$10,879 |
| Tax Payable | CA$6,404 | CA$16,453 | CA$34,569 | CA$23,002 |
| Deferred Revenue | CA$0 | CA$2,637 | CA$1,546 | CA$2,959 |
| Other Curr. Liab. | CA$22,944 | CA$25,399 | CA$795 | CA$1,185 |
| Total Curr. Liab. | CA$73,360 | CA$95,295 | CA$83,149 | CA$64,426 |
| LT Debt | CA$66,680 | CA$83,195 | CA$88,048 | CA$98,785 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$1,954 | CA$0 | CA$2,292 | CA$2,485 |
| Other NC Liab. | CA$718 | CA$3,180 | CA$564 | CA$3,053 |
| Total NC Liab. | CA$69,352 | CA$86,375 | CA$90,904 | CA$101,838 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$8,157 | CA$9,713 | CA$6,451 | CA$6,267 |
| Total Liabilities | CA$142,712 | CA$181,670 | CA$174,053 | CA$166,264 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$2,499 | CA$2,499 | CA$2,499 | CA$2,499 |
| Retained Earnings | CA$0 | CA$0 | CA$0 | CA$107,731 |
| AOCI | CA$0 | CA$0 | -CA$42,553 | -CA$68,515 |
| Other Equity | CA$74,997 | CA$83,424 | CA$105,241 | CA$121,995 |
| Total Equity | CA$77,496 | CA$85,923 | CA$65,187 | CA$55,979 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$5,808 | CA$12,136 | CA$10,305 | CA$6,549 |
| Total Liab. & Tot. Equity | CA$226,016 | CA$279,729 | CA$249,545 | CA$228,792 |
| Net Debt | CA$60,949 | CA$65,199 | CA$76,161 | CA$85,740 |