NFI Group Inc.
NFI.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$49,557 | CA$49,615 | CA$49,987 | CA$77,318 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$491,711 | CA$492,667 | CA$394,968 | CA$417,931 |
| Inventory | CA$959,633 | CA$762,581 | CA$732,096 | CA$567,698 |
| Other Curr. Assets | CA$32,279 | CA$81,394 | CA$97,940 | CA$57,374 |
| Total Curr. Assets | CA$1,533,180 | CA$1,323,851 | CA$1,202,223 | CA$1,070,938 |
| Property Plant & Equip (Net) | CA$300,762 | CA$308,911 | CA$303,415 | CA$343,099 |
| Goodwill | CA$412,515 | CA$413,171 | CA$409,703 | CA$528,583 |
| Intangibles | CA$544,439 | CA$563,206 | CA$576,718 | CA$616,380 |
| Long-Term Investments | CA$0 | CA$0 | CA$27,800 | CA$0 |
| Tax Assets | CA$57,920 | CA$33,041 | CA$17,665 | CA$0 |
| Other NC Assets | CA$65,316 | CA$57,780 | CA$46,873 | CA$40,620 |
| Total NC Assets | CA$1,380,952 | CA$1,376,109 | CA$1,382,173 | CA$1,528,682 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$2,914,132 | CA$2,699,960 | CA$2,589,270 | CA$2,599,620 |
| Liabilities | – | – | – | – |
| Payables | CA$627,536 | CA$547,626 | CA$453,790 | CA$458,864 |
| Short-Term Debt | CA$36,420 | CA$17,959 | CA$35,482 | CA$23,261 |
| Tax Payable | CA$4,640 | CA$0 | CA$0 | CA$1,104 |
| Deferred Revenue | CA$220,601 | CA$136,965 | CA$124,851 | CA$98,408 |
| Other Curr. Liab. | CA$54,341 | CA$152,913 | CA$28,192 | CA$24,030 |
| Total Curr. Liab. | CA$943,538 | CA$736,000 | CA$643,357 | CA$604,627 |
| LT Debt | CA$1,145,128 | CA$1,119,258 | CA$1,209,282 | CA$932,593 |
| Deferred Rev, NC | CA$29,323 | CA$14,246 | CA$17,603 | CA$0 |
| Deferred Tax Liab, NC | CA$33,315 | CA$46,756 | CA$56,914 | CA$62,806 |
| Other NC Liab. | CA$55,074 | CA$158,083 | CA$155,979 | CA$160,102 |
| Total NC Liab. | CA$1,262,840 | CA$1,277,341 | CA$1,368,762 | CA$1,123,221 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$129,510 | CA$138,003 | CA$131,625 | CA$143,675 |
| Total Liabilities | CA$2,206,378 | CA$1,997,047 | CA$2,007,040 | CA$1,727,848 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$1,241,397 | CA$1,240,163 | CA$988,218 | CA$987,943 |
| Retained Earnings | -CA$558,628 | -CA$555,332 | -CA$419,168 | -CA$132,197 |
| AOCI | CA$10,736 | CA$4,409 | -CA$2,979 | CA$5,921 |
| Other Equity | CA$14,249 | CA$0 | CA$11,285 | CA$10,105 |
| Total Equity | CA$707,754 | CA$702,913 | CA$577,151 | CA$871,772 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$2,914,132 | CA$2,699,960 | CA$2,584,396 | CA$2,599,620 |
| Net Debt | CA$1,131,991 | CA$1,087,602 | CA$1,194,777 | CA$878,536 |