MG Balance Sheets
(Quarterly, GAAP in millions $) |
(Mar 31 2025) Q1 |
(Dec 31 2024) Q4 |
(Sep 30 2024) Q3 |
(Jun 30 2024) Q2 |
(Mar 31 2024) Q1 |
ASSETS |
Cash & cash equivalent |
18.54 |
18.32 |
20.36 |
17.18 |
16.86 |
Restricted Cash and Cash Equivalents, Current |
- |
- |
- |
- |
- |
Cash
& Short-term Investments |
18.54 |
18.32 |
20.36 |
17.18 |
16.86 |
Accounts receivable |
128.19 |
127.28 |
144.10 |
149.96 |
140.40 |
Other Receivables |
- |
- |
- |
- |
- |
Notes Receivable, Current |
- |
- |
- |
- |
- |
Property Plant And Equipment And Finance Lease Right Of Use Asset After Accumulated Depreciation And Amortization |
82.80 |
80.89 |
79.85 |
78.79 |
79.70 |
Inventories |
14.14 |
14.49 |
14.51 |
14.94 |
15.08 |
Other Current Assets |
0.00 |
- |
- |
0.00 |
- |
Prepaid Expense And Other Assets Current |
15.10 |
12.39 |
14.35 |
11.38 |
14.63 |
Total Current Assets |
175.97 |
172.47 |
193.33 |
193.46 |
186.97 |
Equipment/Property/Plant Net |
- |
- |
- |
- |
- |
Goodwill net |
181.53 |
181.44 |
185.87 |
184.99 |
185.73 |
Intangible Assets |
39.19 |
39.71 |
41.50 |
41.71 |
42.66 |
Long-term investments |
- |
- |
- |
- |
- |
Accounts Receivable, Net, Noncurrent |
- |
- |
- |
- |
- |
Financial Instruments |
- |
- |
- |
- |
- |
Deferred Tax Assets, Net of Valuation Allowance, Noncurrent |
- |
- |
- |
- |
- |
Other Assets, Noncurrent |
125.00 |
125.00 |
127.00 |
127.00 |
126.77 |
Deferred, Prepaid and Other Assets, Noncurrent |
- |
- |
- |
- |
- |
Discontinued operations, Noncurrent |
- |
- |
- |
- |
- |
Deferred Income Tax Assets Net |
6.35 |
6.27 |
5.64 |
3.66 |
2.65 |
Total Assets |
526.79 |
523.04 |
551.68 |
548.15 |
542.13 |
LIABILITIES |
Accounts Payable, Current AC |
13.39 |
11.13 |
13.27 |
13.76 |
15.63 |
Accrued Liabilities, Current |
- |
- |
- |
- |
- |
Financial Instruments |
- |
- |
- |
- |
- |
Long-term Debt, Current Maturities LO |
12.37 |
11.59 |
10.71 |
10.02 |
9.46 |
Other Liabilities, Current |
0.00 |
- |
- |
0.00 |
- |
Accrued Income Taxes, Current TA |
0.57 |
1.66 |
0.96 |
0.39 |
0.41 |
Deferred Liability and Revenue |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Current |
- |
- |
- |
- |
- |
Accrued Expenses And Other Liabilities Current |
85.49 |
85.23 |
85.62 |
85.73 |
84.48 |
Finance Lease Liability Current |
5.74 |
5.32 |
4.59 |
4.65 |
4.91 |
Total Current Liabilities |
117.55 |
114.93 |
115.16 |
114.55 |
114.88 |
Long-term debt |
159.50 |
158.06 |
178.99 |
189.69 |
188.96 |
Capital Lease Obligations, Noncurrent LO |
- |
- |
- |
- |
- |
Long-term Debt Convertible |
- |
- |
- |
- |
- |
Total
Long-term Debt |
159.50 |
158.06 |
178.99 |
189.69 |
188.96 |
Financial Instruments, Insurance, Noncurrent |
- |
- |
- |
- |
- |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Deferred credits, Noncurrent |
- |
- |
- |
- |
- |
Deferred Tax Liabilities, Net, Noncurrent LI |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Noncurrent |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
32.77 |
34.03 |
37.05 |
37.00 |
36.98 |
Deferred Income Tax Liabilities Net |
2.09 |
1.97 |
3.78 |
2.57 |
2.69 |
Finance Lease Liability Noncurrent |
15.87 |
15.16 |
11.15 |
10.86 |
11.15 |
Total Liabilities |
327.79 |
324.14 |
346.14 |
354.67 |
354.66 |
SHAREHOLDER'S EQUITY |
Common Stock Value |
0.41 |
0.40 |
0.39 |
0.39 |
0.33 |
Additional Paid In Capital Common Stock |
251.63 |
250.83 |
250.02 |
248.52 |
247.33 |
Retained Earnings / Accumulated Deficit |
-13.17 |
-9.98 |
-15.18 |
-21.58 |
-27.95 |
Other Equity |
-40.20 |
-42.68 |
-30.02 |
-34.18 |
-32.57 |
Noncontrolling interests & other |
0.34 |
0.33 |
0.34 |
0.32 |
0.32 |
Total
Stockholder's Equity |
199.00 |
198.90 |
205.54 |
193.47 |
187.47 |
Liabilities & Stockholder's
Equity |
526.79 |
523.04 |
551.68 |
548.15 |
542.13 |