Mullen Group Ltd.
MTL.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$126,286 | CA$2,295 | CA$8,757 | -CA$81,253 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$119,167 |
| Receivables | CA$299,792 | CA$287,002 | CA$290,425 | CA$254,914 |
| Inventory | CA$45,735 | CA$47,693 | CA$42,035 | CA$35,121 |
| Other Curr. Assets | CA$22,612 | CA$46,261 | CA$19,107 | -CA$18,840 |
| Total Curr. Assets | CA$494,425 | CA$383,251 | CA$360,324 | CA$309,109 |
| Property Plant & Equip (Net) | CA$1,263,832 | CA$1,128,170 | CA$1,069,380 | CA$1,064,003 |
| Goodwill | CA$374,205 | CA$367,084 | CA$365,995 | CA$358,726 |
| Intangibles | CA$112,221 | CA$91,002 | CA$99,624 | CA$99,155 |
| Long-Term Investments | CA$44,216 | CA$62,705 | CA$45,570 | CA$38,518 |
| Tax Assets | CA$7,142 | CA$7,285 | CA$6,699 | CA$9,630 |
| Other NC Assets | CA$36,447 | CA$2,165 | CA$48,539 | CA$42,855 |
| Total NC Assets | CA$1,838,063 | CA$1,658,411 | CA$1,635,807 | CA$1,612,887 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$2,332,488 | CA$2,041,662 | CA$1,996,131 | CA$1,921,996 |
| Liabilities | – | – | – | – |
| Payables | CA$54,518 | CA$55,165 | CA$53,637 | CA$55,227 |
| Short-Term Debt | CA$43,458 | CA$342,174 | CA$44,005 | CA$106,989 |
| Tax Payable | CA$4,322 | CA$3,757 | CA$19,386 | CA$3,338 |
| Deferred Revenue | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Liab. | CA$110,642 | CA$101,299 | CA$102,963 | CA$188,842 |
| Total Curr. Liab. | CA$212,940 | CA$502,395 | CA$219,991 | CA$258,306 |
| LT Debt | CA$954,098 | CA$421,910 | CA$668,274 | CA$638,326 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$146,925 | CA$140,874 | CA$132,920 | CA$135,084 |
| Other NC Liab. | CA$1,652 | CA$1,599 | CA$1,549 | CA$1,616 |
| Total NC Liab. | CA$1,102,675 | CA$564,383 | CA$802,743 | CA$775,026 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$227,773 | CA$98,404 | CA$91,863 | CA$81,253 |
| Total Liabilities | CA$1,315,615 | CA$1,066,778 | CA$1,022,734 | CA$1,033,332 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$797,814 | CA$801,255 | CA$845,267 | CA$853,614 |
| Retained Earnings | CA$184,780 | CA$142,074 | CA$97,527 | CA$2,268 |
| AOCI | CA$4,283 | CA$11,414 | CA$11,984 | CA$10,204 |
| Other Equity | CA$29,996 | CA$20,141 | CA$18,619 | CA$22,578 |
| Total Equity | CA$1,016,873 | CA$974,884 | CA$973,397 | CA$888,664 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$2,332,488 | CA$2,041,662 | CA$1,996,131 | CA$1,921,996 |
| Net Debt | CA$871,270 | CA$761,789 | CA$703,522 | CA$826,568 |