MC Group PCL
SET:MC
Balance Sheet
Balance Sheet Decomposition
MC Group PCL
MC Group PCL
Balance Sheet
MC Group PCL
| Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
350
|
673
|
601
|
728
|
956
|
482
|
432
|
496
|
|
| Cash |
350
|
673
|
601
|
728
|
956
|
482
|
432
|
496
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
661
|
671
|
880
|
1 136
|
1 040
|
1 244
|
1 302
|
1 488
|
|
| Total Receivables |
469
|
338
|
264
|
178
|
170
|
179
|
179
|
186
|
|
| Accounts Receivables |
408
|
282
|
231
|
158
|
150
|
150
|
158
|
162
|
|
| Other Receivables |
61
|
56
|
33
|
20
|
19
|
30
|
21
|
24
|
|
| Inventory |
2 179
|
1 604
|
1 408
|
1 250
|
1 200
|
1 294
|
1 257
|
1 109
|
|
| Other Current Assets |
56
|
52
|
38
|
32
|
40
|
30
|
30
|
27
|
|
| Total Current Assets |
3 716
|
3 337
|
3 192
|
3 324
|
3 406
|
3 231
|
3 200
|
3 306
|
|
| PP&E Net |
470
|
417
|
404
|
1 469
|
1 215
|
1 671
|
1 901
|
1 737
|
|
| PP&E Gross |
470
|
417
|
404
|
1 469
|
1 215
|
1 671
|
1 901
|
1 737
|
|
| Accumulated Depreciation |
1 007
|
1 076
|
1 067
|
1 405
|
1 739
|
2 049
|
2 234
|
2 537
|
|
| Intangible Assets |
178
|
163
|
152
|
135
|
121
|
104
|
97
|
80
|
|
| Goodwill |
108
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
64
|
47
|
25
|
25
|
73
|
119
|
116
|
107
|
|
| Other Long-Term Assets |
334
|
325
|
310
|
260
|
247
|
246
|
255
|
268
|
|
| Other Assets |
108
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
4 870
N/A
|
4 290
-12%
|
4 084
-5%
|
5 214
+28%
|
5 062
-3%
|
5 371
+6%
|
5 569
+4%
|
5 500
-1%
|
|
| Liabilities | |||||||||
| Accounts Payable |
210
|
162
|
105
|
110
|
136
|
205
|
117
|
179
|
|
| Accrued Liabilities |
160
|
165
|
162
|
112
|
132
|
184
|
132
|
146
|
|
| Short-Term Debt |
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
308
|
288
|
278
|
306
|
302
|
|
| Other Current Liabilities |
228
|
142
|
145
|
191
|
178
|
188
|
256
|
210
|
|
| Total Current Liabilities |
614
|
469
|
412
|
721
|
734
|
855
|
811
|
837
|
|
| Long-Term Debt |
0
|
0
|
0
|
805
|
572
|
706
|
933
|
840
|
|
| Minority Interest |
146
|
75
|
11
|
11
|
10
|
2
|
1
|
1
|
|
| Other Liabilities |
57
|
61
|
79
|
86
|
81
|
89
|
85
|
105
|
|
| Total Liabilities |
817
N/A
|
605
-26%
|
503
-17%
|
1 623
+223%
|
1 397
-14%
|
1 652
+18%
|
1 829
+11%
|
1 783
-3%
|
|
| Equity | |||||||||
| Common Stock |
400
|
400
|
400
|
400
|
396
|
396
|
396
|
396
|
|
| Retained Earnings |
828
|
547
|
444
|
454
|
444
|
482
|
516
|
529
|
|
| Additional Paid In Capital |
2 825
|
2 825
|
2 825
|
2 825
|
2 825
|
2 825
|
2 825
|
2 825
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
14
|
27
|
46
|
|
| Treasury Stock |
0
|
87
|
87
|
87
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
30
|
30
|
13
|
|
| Total Equity |
4 053
N/A
|
3 685
-9%
|
3 581
-3%
|
3 591
+0%
|
3 665
+2%
|
3 719
+1%
|
3 740
+1%
|
3 717
-1%
|
|
| Total Liabilities & Equity |
4 870
N/A
|
4 290
-12%
|
4 084
-5%
|
5 214
+28%
|
5 062
-3%
|
5 371
+6%
|
5 569
+4%
|
5 500
-1%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
800
|
800
|
800
|
800
|
792
|
792
|
792
|
792
|
|