Groupe Dynamite Inc.
GRGD.TO · TSX
1/31/2025 | 1/31/2024 | 1/31/2023 | 1/31/2022 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$74,195 | CA$8,135 | CA$33,694 | – |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | – |
| Receivables | CA$32,125 | CA$24,325 | CA$16,789 | – |
| Inventory | CA$44,952 | CA$38,627 | CA$40,028 | – |
| Other Curr. Assets | CA$10,296 | CA$12,371 | CA$9,940 | – |
| Total Curr. Assets | CA$161,568 | CA$83,458 | CA$100,451 | – |
| Property Plant & Equip (Net) | CA$437,570 | CA$311,659 | CA$247,840 | – |
| Goodwill | CA$0 | CA$0 | CA$0 | – |
| Intangibles | CA$13,049 | CA$7,757 | CA$8,689 | – |
| Long-Term Investments | CA$0 | CA$0 | CA$0 | – |
| Tax Assets | CA$6,450 | CA$3,602 | CA$4,651 | – |
| Other NC Assets | CA$0 | CA$110,000 | CA$110,000 | – |
| Total NC Assets | CA$457,069 | CA$433,018 | CA$371,180 | – |
| Other Assets | CA$0 | CA$0 | CA$0 | – |
| Total Assets | CA$618,637 | CA$516,476 | CA$471,631 | – |
| Liabilities | – | – | – | – |
| Payables | CA$19,466 | CA$20,094 | CA$24,035 | – |
| Short-Term Debt | CA$42,999 | CA$47,874 | CA$51,286 | – |
| Tax Payable | CA$814 | CA$571 | CA$5,106 | – |
| Deferred Revenue | CA$18,972 | CA$13,638 | CA$12,187 | – |
| Other Curr. Liab. | CA$54,970 | CA$40,470 | CA$33,574 | – |
| Total Curr. Liab. | CA$137,221 | CA$122,647 | CA$126,188 | – |
| LT Debt | CA$340,102 | CA$385,401 | CA$417,897 | – |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | – |
| Deferred Tax Liab, NC | CA$0 | CA$0 | CA$0 | – |
| Other NC Liab. | CA$0 | CA$3,500 | CA$3,500 | – |
| Total NC Liab. | CA$340,102 | CA$388,901 | CA$421,397 | – |
| Other Liabilities | CA$0 | CA$0 | CA$0 | – |
| Cap. Leases | CA$372,581 | CA$268,336 | CA$226,172 | – |
| Total Liabilities | CA$477,323 | CA$511,548 | CA$547,585 | – |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | – |
| Common Stock | CA$1,491 | CA$0 | CA$0 | – |
| Retained Earnings | CA$119,083 | -CA$8,645 | -CA$88,296 | – |
| AOCI | CA$3,932 | CA$814 | CA$889 | – |
| Other Equity | CA$16,808 | CA$12,759 | CA$11,453 | – |
| Total Equity | CA$141,314 | CA$4,928 | -CA$75,954 | – |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | – |
| Total Liab. & Tot. Equity | CA$618,637 | CA$516,476 | CA$471,631 | – |
| Net Debt | CA$308,906 | CA$425,140 | CA$435,489 | CA$0 |