McCoy Global Inc.
MCB.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$17,057 | CA$15,726 | CA$21,469 | CA$11,139 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$16,420 | CA$10,410 | CA$12,976 | CA$6,030 |
| Inventory | CA$40,269 | CA$30,591 | CA$22,029 | CA$15,518 |
| Other Curr. Assets | CA$1,516 | CA$1,022 | CA$1,985 | CA$1,758 |
| Total Curr. Assets | CA$75,262 | CA$57,749 | CA$58,459 | CA$34,445 |
| Property Plant & Equip (Net) | CA$10,218 | CA$9,323 | CA$7,335 | CA$10,117 |
| Goodwill | CA$3,934 | CA$3,616 | CA$3,703 | CA$3,467 |
| Intangibles | CA$5,319 | CA$5,311 | CA$7,175 | CA$7,070 |
| Long-Term Investments | CA$1,237 | CA$0 | CA$39 | CA$39 |
| Tax Assets | CA$1,879 | CA$1,242 | CA$1,082 | -CA$39 |
| Other NC Assets | CA$0 | CA$0 | CA$0 | -CA$20,654 |
| Total NC Assets | CA$22,587 | CA$19,492 | CA$19,334 | CA$20,693 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$97,849 | CA$77,241 | CA$77,793 | CA$55,138 |
| Liabilities | – | – | – | – |
| Payables | CA$11,475 | CA$8,556 | CA$8,564 | CA$3,544 |
| Short-Term Debt | CA$1,466 | CA$1,104 | CA$3,378 | CA$1,073 |
| Tax Payable | CA$1,129 | CA$288 | CA$94 | CA$0 |
| Deferred Revenue | CA$5,719 | CA$4,293 | CA$4,572 | CA$1,819 |
| Other Curr. Liab. | CA$9,348 | CA$5,809 | CA$7,363 | CA$3,770 |
| Total Curr. Liab. | CA$29,137 | CA$20,050 | CA$19,399 | CA$8,387 |
| LT Debt | CA$2,517 | CA$3,208 | CA$6,680 | CA$6,741 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$391 | CA$0 |
| Deferred Tax Liab, NC | CA$0 | CA$0 | CA$1,861 | CA$0 |
| Other NC Liab. | CA$0 | CA$0 | CA$0 | CA$0 |
| Total NC Liab. | CA$2,517 | CA$3,208 | CA$6,680 | CA$6,741 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$3,983 | CA$4,312 | CA$5,541 | CA$3,620 |
| Total Liabilities | CA$31,654 | CA$23,258 | CA$26,079 | CA$15,128 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$17,801 | CA$17,395 | CA$60,135 | CA$59,993 |
| Retained Earnings | -CA$11,652 | -CA$18,352 | -CA$24,056 | -CA$32,819 |
| AOCI | CA$13,693 | CA$8,669 | CA$9,877 | CA$7,154 |
| Other Equity | CA$46,353 | CA$46,271 | CA$5,758 | CA$5,682 |
| Total Equity | CA$66,195 | CA$53,983 | CA$51,714 | CA$40,010 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$97,849 | CA$77,241 | CA$77,793 | CA$55,138 |
| Net Debt | -CA$13,074 | -CA$11,414 | -CA$11,411 | -CA$3,325 |