Mullen Group Ltd.
MTL.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$126 | CA$2 | CA$9 | -CA$81 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$119 |
| Receivables | CA$300 | CA$287 | CA$290 | CA$255 |
| Inventory | CA$46 | CA$48 | CA$42 | CA$35 |
| Other Curr. Assets | CA$23 | CA$46 | CA$19 | -CA$19 |
| Total Curr. Assets | CA$494 | CA$383 | CA$360 | CA$309 |
| Property Plant & Equip (Net) | CA$1,264 | CA$1,128 | CA$1,069 | CA$1,064 |
| Goodwill | CA$374 | CA$367 | CA$366 | CA$359 |
| Intangibles | CA$112 | CA$91 | CA$100 | CA$99 |
| Long-Term Investments | CA$44 | CA$63 | CA$46 | CA$39 |
| Tax Assets | CA$7 | CA$7 | CA$7 | CA$10 |
| Other NC Assets | CA$36 | CA$2 | CA$49 | CA$43 |
| Total NC Assets | CA$1,838 | CA$1,658 | CA$1,636 | CA$1,613 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$2,332 | CA$2,042 | CA$1,996 | CA$1,922 |
| Liabilities | – | – | – | – |
| Payables | CA$55 | CA$55 | CA$54 | CA$55 |
| Short-Term Debt | CA$43 | CA$342 | CA$44 | CA$107 |
| Tax Payable | CA$4 | CA$4 | CA$19 | CA$3 |
| Deferred Revenue | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Liab. | CA$111 | CA$101 | CA$103 | CA$189 |
| Total Curr. Liab. | CA$213 | CA$502 | CA$220 | CA$258 |
| LT Debt | CA$954 | CA$422 | CA$668 | CA$638 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$147 | CA$141 | CA$133 | CA$135 |
| Other NC Liab. | CA$2 | CA$2 | CA$2 | CA$2 |
| Total NC Liab. | CA$1,103 | CA$564 | CA$803 | CA$775 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$228 | CA$98 | CA$92 | CA$81 |
| Total Liabilities | CA$1,316 | CA$1,067 | CA$1,023 | CA$1,033 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$798 | CA$801 | CA$845 | CA$854 |
| Retained Earnings | CA$185 | CA$142 | CA$98 | CA$2 |
| AOCI | CA$4 | CA$11 | CA$12 | CA$10 |
| Other Equity | CA$30 | CA$20 | CA$19 | CA$23 |
| Total Equity | CA$1,017 | CA$975 | CA$973 | CA$889 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$2,332 | CA$2,042 | CA$1,996 | CA$1,922 |
| Net Debt | CA$871 | CA$762 | CA$704 | CA$827 |