Jamieson Wellness Inc.
JWEL.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$44,787 | CA$36,863 | CA$26,240 | CA$6,775 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$228,031 | CA$164,499 | CA$160,798 | CA$104,186 |
| Inventory | CA$154,658 | CA$182,456 | CA$154,488 | CA$119,006 |
| Other Curr. Assets | CA$9,464 | CA$9,042 | CA$10,878 | CA$7,178 |
| Total Curr. Assets | CA$436,940 | CA$392,860 | CA$352,404 | CA$237,145 |
| Property Plant & Equip (Net) | CA$103,591 | CA$106,903 | CA$111,709 | CA$96,977 |
| Goodwill | CA$287,503 | CA$274,411 | CA$272,916 | CA$122,975 |
| Intangibles | CA$377,214 | CA$366,521 | CA$367,205 | CA$192,676 |
| Long-Term Investments | CA$0 | CA$0 | CA$751,830 | CA$412,628 |
| Tax Assets | CA$3,545 | CA$2,879 | CA$3,029 | CA$2,702 |
| Other NC Assets | CA$0 | CA$0 | -CA$751,830 | -CA$412,628 |
| Total NC Assets | CA$771,853 | CA$750,714 | CA$754,859 | CA$415,330 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$1,208,793 | CA$1,143,574 | CA$1,107,263 | CA$652,475 |
| Liabilities | – | – | – | – |
| Payables | CA$80,421 | CA$76,460 | CA$128,767 | CA$57,918 |
| Short-Term Debt | CA$27,673 | CA$7,546 | CA$4,852 | CA$2,876 |
| Tax Payable | CA$4,373 | CA$2,263 | CA$7,387 | CA$2,896 |
| Deferred Revenue | CA$0 | CA$0 | -CA$4,852 | -CA$2,876 |
| Other Curr. Liab. | CA$60,214 | CA$59,060 | CA$13,799 | CA$19,932 |
| Total Curr. Liab. | CA$172,681 | CA$145,329 | CA$154,805 | CA$83,622 |
| LT Debt | CA$422,056 | CA$455,440 | CA$461,931 | CA$169,997 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$3,544 |
| Deferred Tax Liab, NC | CA$64,467 | CA$60,532 | CA$58,007 | CA$53,291 |
| Other NC Liab. | CA$1,209 | CA$1,078 | CA$929 | CA$0 |
| Total NC Liab. | CA$487,732 | CA$517,050 | CA$520,867 | CA$226,832 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$15,633 | CA$41,031 | CA$61,931 | CA$20,872 |
| Total Liabilities | CA$660,413 | CA$662,379 | CA$675,672 | CA$310,454 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$326,219 | CA$312,593 | CA$307,200 | CA$268,214 |
| Retained Earnings | CA$99,109 | CA$80,654 | CA$85,483 | CA$58,998 |
| AOCI | CA$41,313 | CA$11,892 | CA$21,793 | CA$23 |
| Other Equity | CA$38,540 | CA$33,794 | CA$17,115 | CA$14,786 |
| Total Equity | CA$505,181 | CA$438,933 | CA$431,591 | CA$342,021 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$43,199 | CA$42,262 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$1,208,793 | CA$1,143,574 | CA$1,107,263 | CA$652,475 |
| Net Debt | CA$404,942 | CA$426,123 | CA$440,543 | CA$166,098 |