MAV Beauty Brands Inc.
MAV.TO · TSX
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$10 | CA$12 | CA$19 | CA$6 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$15 | CA$18 | CA$20 | CA$30 |
| Inventory | CA$32 | CA$34 | CA$36 | CA$26 |
| Other Curr. Assets | CA$2 | CA$3 | CA$3 | CA$4 |
| Total Curr. Assets | CA$59 | CA$67 | CA$79 | CA$65 |
| Property Plant & Equip (Net) | CA$4 | CA$5 | CA$6 | CA$6 |
| Goodwill | CA$0 | CA$52 | CA$181 | CA$180 |
| Intangibles | CA$61 | CA$158 | CA$161 | CA$164 |
| Long-Term Investments | CA$0 | CA$215 | CA$0 | CA$0 |
| Tax Assets | CA$0 | CA$12 | CA$0 | -CA$0 |
| Other NC Assets | CA$1 | -CA$215 | -CA$348 | CA$0 |
| Total NC Assets | CA$66 | CA$227 | CA$348 | CA$350 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$125 | CA$294 | CA$426 | CA$415 |
| Liabilities | – | – | – | – |
| Payables | CA$0 | CA$0 | CA$0 | CA$0 |
| Short-Term Debt | CA$7 | CA$7 | CA$0 | CA$0 |
| Tax Payable | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Revenue | -CA$11 | -CA$14 | CA$0 | CA$0 |
| Other Curr. Liab. | CA$11 | CA$15 | CA$2 | CA$8 |
| Total Curr. Liab. | CA$18 | CA$21 | CA$21 | CA$25 |
| LT Debt | CA$120 | CA$129 | CA$145 | CA$140 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$0 | CA$4 | CA$15 | CA$14 |
| Other NC Liab. | CA$0 | CA$1 | CA$9 | CA$7 |
| Total NC Liab. | CA$120 | CA$134 | CA$170 | CA$161 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liabilities | CA$139 | CA$155 | CA$191 | CA$186 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$231 | CA$230 | CA$230 | CA$230 |
| Retained Earnings | -CA$255 | -CA$99 | -CA$1 | -CA$8 |
| AOCI | CA$1 | -CA$1 | -CA$1 | CA$0 |
| Other Equity | CA$10 | CA$9 | CA$8 | CA$6 |
| Total Equity | -CA$13 | CA$140 | CA$235 | CA$229 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$125 | CA$294 | CA$426 | CA$415 |
| Net Debt | CA$117 | CA$123 | CA$126 | CA$135 |