North American Construction Group Ltd.
NOA.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$77,875 | CA$88,614 | CA$69,144 | CA$16,601 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$170,205 | CA$132,882 | CA$99,613 | CA$78,546 |
| Inventory | CA$74,081 | CA$64,962 | CA$49,898 | CA$44,544 |
| Other Curr. Assets | CA$8,359 | CA$8,742 | CA$11,704 | CA$7,488 |
| Total Curr. Assets | CA$330,520 | CA$295,200 | CA$230,359 | CA$147,179 |
| Property Plant & Equip (Net) | CA$1,259,306 | CA$1,155,728 | CA$660,549 | CA$655,718 |
| Goodwill | CA$520 | CA$526 | CA$543 | CA$543 |
| Intangibles | CA$9,901 | CA$6,971 | CA$6,773 | CA$3,864 |
| Long-Term Investments | CA$84,692 | CA$81,435 | CA$75,637 | CA$55,974 |
| Tax Assets | CA$0 | CA$0 | CA$387 | CA$0 |
| Other NC Assets | CA$9,325 | CA$6,618 | CA$5,265 | CA$6,000 |
| Total NC Assets | CA$1,363,744 | CA$1,251,278 | CA$749,154 | CA$722,099 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$1,694,264 | CA$1,546,478 | CA$979,513 | CA$869,278 |
| Liabilities | – | – | – | – |
| Payables | CA$110,750 | CA$146,190 | CA$102,549 | CA$76,251 |
| Short-Term Debt | CA$94,264 | CA$94,435 | CA$44,559 | CA$48,045 |
| Tax Payable | CA$20,449 | CA$26,515 | CA$8,189 | CA$5,064 |
| Deferred Revenue | CA$1,944 | CA$59 | CA$1,411 | CA$3,349 |
| Other Curr. Liab. | CA$88,450 | CA$56,824 | CA$58,198 | CA$44,826 |
| Total Curr. Liab. | CA$315,857 | CA$324,023 | CA$192,303 | CA$161,034 |
| LT Debt | CA$730,840 | CA$622,620 | CA$390,828 | CA$395,126 |
| Deferred Rev, NC | CA$19,027 | CA$16,114 | CA$1,483 | CA$2,954 |
| Deferred Tax Liab, NC | CA$125,378 | CA$108,824 | CA$71,887 | CA$56,200 |
| Other NC Liab. | CA$114,260 | CA$118,243 | CA$17,093 | -CA$42,014 |
| Total NC Liab. | CA$989,505 | CA$865,801 | CA$481,291 | CA$429,781 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$13,212 | CA$13,049 | CA$14,846 | CA$117,444 |
| Total Liabilities | CA$1,305,362 | CA$1,189,824 | CA$673,594 | CA$590,815 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$228,961 | CA$229,455 | CA$229,455 | CA$246,944 |
| Retained Earnings | CA$156,125 | CA$123,032 | CA$70,501 | CA$11,863 |
| AOCI | -CA$1,090 | -CA$407 | CA$306 | CA$2 |
| Other Equity | CA$4,906 | CA$4,574 | CA$5,657 | CA$19,654 |
| Total Equity | CA$388,902 | CA$356,654 | CA$305,919 | CA$278,463 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$1,694,264 | CA$1,546,478 | CA$979,513 | CA$869,278 |
| Net Debt | CA$747,229 | CA$628,441 | CA$366,243 | CA$426,570 |