Foraco International S.A.
FAR.TO · TSX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$34,699 | CA$20,775 | CA$21,835 | CA$24,363 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$63,729 | CA$45,165 | CA$39,165 | CA$41,269 |
| Inventory | CA$50,143 | CA$36,367 | CA$36,184 | CA$34,896 |
| Other Curr. Assets | CA$15,326 | CA$12,381 | CA$11,580 | CA$2,140 |
| Total Curr. Assets | CA$163,897 | CA$114,688 | CA$108,764 | CA$102,668 |
| Property Plant & Equip (Net) | CA$78,650 | CA$53,013 | CA$48,265 | CA$48,066 |
| Goodwill | CA$85,301 | CA$61,202 | CA$58,779 | CA$55,633 |
| Intangibles | CA$0 | CA$0 | CA$0 | CA$391 |
| Long-Term Investments | CA$0 | CA$0 | CA$0 | CA$117 |
| Tax Assets | CA$30,373 | CA$21,698 | CA$19,136 | CA$18,958 |
| Other NC Assets | CA$938 | CA$710 | CA$698 | CA$183 |
| Total NC Assets | CA$195,262 | CA$136,623 | CA$126,878 | CA$123,348 |
| Other Assets | CA$0 | CA$0 | -CA$1 | CA$0 |
| Total Assets | CA$359,159 | CA$251,311 | CA$235,641 | CA$226,016 |
| Liabilities | – | – | – | – |
| Payables | CA$41,953 | CA$26,300 | CA$23,467 | CA$25,380 |
| Short-Term Debt | CA$44,372 | CA$30,517 | CA$25,361 | CA$18,632 |
| Tax Payable | CA$0 | CA$3,395 | CA$5,675 | CA$6,404 |
| Deferred Revenue | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Liab. | CA$35,368 | CA$24,452 | CA$23,822 | CA$22,944 |
| Total Curr. Liab. | CA$121,693 | CA$84,664 | CA$78,325 | CA$73,360 |
| LT Debt | CA$90,814 | CA$66,800 | CA$65,989 | CA$66,680 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$2,819 | CA$2,417 | CA$1,994 | CA$1,954 |
| Other NC Liab. | CA$909 | CA$809 | CA$700 | CA$719 |
| Total NC Liab. | CA$94,541 | CA$70,026 | CA$68,683 | CA$69,352 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$5,546 | CA$5,797 | CA$4,402 | CA$8,157 |
| Total Liabilities | CA$216,235 | CA$154,690 | CA$147,008 | CA$142,712 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$3,477 | CA$2,499 | CA$2,499 | CA$2,499 |
| Retained Earnings | CA$132,435 | CA$0 | CA$0 | CA$0 |
| AOCI | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Equity | CA$0 | CA$89,182 | CA$80,411 | CA$74,997 |
| Total Equity | CA$135,912 | CA$91,681 | CA$82,910 | CA$77,496 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$7,013 | CA$4,940 | CA$5,723 | CA$5,808 |
| Total Liab. & Tot. Equity | CA$359,159 | CA$251,311 | CA$235,641 | CA$226,016 |
| Net Debt | CA$100,487 | CA$76,542 | CA$69,515 | CA$60,949 |