Melcor Developments Ltd.
MRD.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$54,338 | CA$34,690 | CA$80,465 | CA$59,920 |
| Short-Term Investments | CA$3,773 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$180,151 | CA$139,699 | CA$113,608 | CA$138,159 |
| Inventory | CA$708,047 | CA$728,002 | CA$749,501 | CA$725,806 |
| Other Curr. Assets | CA$49,329 | CA$35,493 | CA$22,261 | CA$4,824 |
| Total Curr. Assets | CA$995,638 | CA$937,884 | CA$965,835 | CA$928,709 |
| Property Plant & Equip (Net) | CA$11,288 | CA$11,679 | CA$12,238 | CA$12,887 |
| Goodwill | CA$0 | CA$0 | CA$0 | CA$0 |
| Intangibles | CA$0 | CA$0 | CA$0 | CA$0 |
| Long-Term Investments | CA$0 | CA$4,238 | CA$6,358 | CA$0 |
| Tax Assets | CA$0 | CA$0 | CA$2,167,050 | CA$2,113,927 |
| Other NC Assets | CA$1,101,627 | CA$1,143,672 | CA$1,182,619 | -CA$941,596 |
| Total NC Assets | CA$1,112,915 | CA$1,159,589 | CA$1,201,215 | CA$1,185,218 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$2,108,553 | CA$2,097,473 | CA$2,167,050 | CA$2,113,927 |
| Liabilities | – | – | – | – |
| Payables | CA$19,257 | CA$18,679 | CA$19,269 | CA$9,810 |
| Short-Term Debt | CA$38,973 | CA$0 | CA$0 | CA$0 |
| Tax Payable | CA$7,367 | CA$1,246 | CA$336 | CA$5,936 |
| Deferred Revenue | CA$0 | CA$0 | -CA$54,231 | -CA$40,758 |
| Other Curr. Liab. | -CA$8,057 | CA$27,738 | CA$32,135 | CA$38,892 |
| Total Curr. Liab. | CA$57,540 | CA$47,663 | CA$51,740 | CA$54,638 |
| LT Debt | CA$611,339 | CA$670,174 | CA$740,365 | CA$716,913 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$988,714 | CA$81,291 |
| Deferred Tax Liab, NC | CA$67,212 | CA$64,291 | CA$64,650 | CA$56,341 |
| Other NC Liab. | CA$129,832 | CA$105,767 | CA$131,959 | CA$88,275 |
| Total NC Liab. | CA$808,383 | CA$840,232 | CA$936,974 | CA$942,820 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liabilities | CA$865,923 | CA$887,895 | CA$988,714 | CA$997,458 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$69,866 | CA$69,493 | CA$70,218 | CA$73,304 |
| Retained Earnings | CA$1,126,899 | CA$1,110,389 | CA$1,073,710 | CA$1,020,580 |
| AOCI | CA$41,039 | CA$24,660 | CA$29,598 | CA$17,858 |
| Other Equity | CA$4,826 | CA$5,036 | -CA$1,068,900 | CA$4,727 |
| Total Equity | CA$1,242,630 | CA$1,209,578 | CA$1,178,336 | CA$1,116,469 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$68,057 | CA$53,797 | CA$71,890 | CA$88,275 |
| Total Liab. & Tot. Equity | CA$2,108,553 | CA$2,097,473 | CA$2,167,050 | CA$2,113,927 |
| Net Debt | CA$595,974 | CA$635,484 | CA$659,900 | CA$656,993 |