XML 66 R42.htm IDEA: XBRL DOCUMENT
v3.25.1

Investments in affiliates and joint ventures (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Organization, Consolidation and Presentation of Financial Statements [Abstract] |
Schedule of interests in various affiliates and joint ventures | The following is a summary of the Company's interests in its various affiliates and joint ventures, which it accounts for using the equity method:
Affiliate or joint venture name: |  | Interest
Nuna Group of Companies ("Nuna") |  |
Nuna Logistics Ltd. |  | 49 | %
North American Nuna Joint Venture |  | 50 | %
Nuna East Ltd. |  | 37 | %
Nuna Pang Contracting Ltd. |  | 37 | %
Nuna West Mining Ltd. |  | 49 | %
Mikisew North American Limited Partnership ("MNALP") |  | 49 | %
Fargo joint ventures "Fargo" |  |
ASN Constructors ("ASN") |  | 30 | %
Red River Valley Alliance LLC ("RRVA") |  | 15 | %
NAYL Realty Inc. |  | 49 | %
Barrooghumba WPH Pty Ltd. |  | 50 | %
Ngaliku WPH Pty Ltd. |  | 50 | %
Schedule of investments in affiliates and joint ventures | The following is a summary of the Company's interests in its various affiliates and joint ventures, which it accounts for using the equity method:
Affiliate or joint venture name: |  | Interest
Nuna Group of Companies ("Nuna") |  |
Nuna Logistics Ltd. |  | 49 | %
North American Nuna Joint Venture |  | 50 | %
Nuna East Ltd. |  | 37 | %
Nuna Pang Contracting Ltd. |  | 37 | %
Nuna West Mining Ltd. |  | 49 | %
Mikisew North American Limited Partnership ("MNALP") |  | 49 | %
Fargo joint ventures "Fargo" |  |
ASN Constructors ("ASN") |  | 30 | %
Red River Valley Alliance LLC ("RRVA") |  | 15 | %
NAYL Realty Inc. |  | 49 | %
Barrooghumba WPH Pty Ltd. |  | 50 | %
Ngaliku WPH Pty Ltd. |  | 50 | %
The following table summarizes the movement in the investments in affiliates and joint ventures balance during the year:
|  | December 31, 2024 |  | December 31, 2023
Balance, beginning of the year |  | $ | 81,435 |  |  | $ | 75,637 |
Additions arising from the acquisition of MacKellar |  | — |  |  | 85 |
Share of net income |  | 15,299 |  |  | 25,199 |
Dividends and advances received from affiliates and joint ventures |  | (7,336) |  |  | (21,543) |
Derecognition of BNA(i) |  | (4,061) |  |  | — |
Intercompany eliminations and other |  | (645) |  |  | 2,057 |
Balance, end of the year |  | $ | 84,692 |  |  | $ | 81,435 |
(i) On October 31, 2024, NACG acquired the remaining 50% interest in BNA Remanufacturing Limited Partnership for $4,210 from BSC Holdings, ULC, resulting in 100% ownership, with no material impact on NACG's financial statements. The financial information for the Company's share of the investments in affiliates and joint ventures accounted for using the equity method is summarized as follows: Balance Sheets
December 31, 2024 |  | Nuna |  | MNALP |  | Fargo |  | Other entities |  | Total
Assets |  |  |  |  |  |  |  |  |  |
Cash |  | $ | 1,518 |  |  | $ | 3,197 |  |  | $ | 78,346 |  |  | $ | 364 |  |  | $ | 83,425 |
Other current assets |  | 36,053 |  |  | 43,424 |  |  | 5,342 |  |  | 1,899 |  |  | 86,718 |
Non-current assets |  | 18,198 |  |  | 34,393 |  |  | 270,763 |  |  | 7,439 |  |  | 330,793 |
Total assets |  | $ | 55,769 |  |  | $ | 81,014 |  |  | $ | 354,451 |  |  | $ | 9,702 |  |  | $ | 500,936 |
Liabilities |  |  |  |  |  |  |  |  |  |
Contract liabilities |  | $ | 2,311 |  |  | $ | — |  |  | $ | 69,683 |  |  | $ | 4 |  |  | $ | 71,998 |
Other current liabilities (excluding current portion of long-term debt) |  | 6,045 |  |  | 37,401 |  |  | 30,528 |  |  | 1,900 |  |  | 75,874 |
Long-term debt (including current portion) |  | 7,508 |  |  | 30,221 |  |  | 219,516 |  |  | 6,021 |  |  | 263,266 |
Non-current liabilities |  | 4,765 |  |  | — |  |  | 341 |  |  | — |  |  | 5,106 |
Total liabilities |  | $ | 20,629 |  |  | $ | 67,622 |  |  | $ | 320,068 |  |  | $ | 7,925 |  |  | $ | 416,244 |
Net investments in affiliates and joint ventures |  | $ | 35,140 |  |  | $ | 13,392 |  |  | $ | 34,383 |  |  | $ | 1,777 |  |  | $ | 84,692 |
December 31, 2023 |  | Nuna |  | MNALP |  | Fargo(i) |  | Other entities |  | Total
Assets |  |  |  |  |  |  |  |  |  |
Cash |  | $ | 9,944 |  |  | $ | 4,184 |  |  | $ | 87,418 |  |  | $ | 222 |  |  | $ | 101,768 |
Other current assets |  | 34,937 |  |  | 36,060 |  |  | 23,284 |  |  | 4,593 |  |  | 98,874 |
Non-current assets |  | 23,884 |  |  | 37,103 |  |  | 154,090 |  |  | 10,434 |  |  | 225,511 |
Total assets |  | $ | 68,765 |  |  | $ | 77,347 |  |  | $ | 264,792 |  |  | $ | 15,249 |  |  | $ | 426,153 |
Liabilities |  |  |  |  |  |  |  |  |  |
Contract liabilities |  | $ | 7,817 |  |  | $ | — |  |  | $ | 76,481 |  |  | $ | 52 |  |  | $ | 84,350 |
Other current liabilities (excluding current portion of long-term debt) |  | 5,145 |  |  | 29,216 |  |  | 33,122 |  |  | 1,871 |  |  | 69,354 |
Long-term debt (including current portion) |  | 9,631 |  |  | 36,596 |  |  | 132,818 |  |  | 6,221 |  |  | 185,266 |
Non-current liabilities |  | 4,985 |  |  | — |  |  | 589 |  |  | 174 |  |  | 5,748 |
Total liabilities |  | $ | 27,578 |  |  | $ | 65,812 |  |  | $ | 243,010 |  |  | $ | 8,318 |  |  | $ | 344,718 |
Net investments in affiliates and joint ventures |  | $ | 41,187 |  |  | $ | 11,535 |  |  | $ | 21,782 |  |  | $ | 6,931 |  |  | $ | 81,435 |
(i) For December 31, 2023, the Company reclassified $18,728 from non-current assets to other current assets to align with a presentation change made by the equity investee in the current year. Statements of Operations
Year ended December 31, 2024 |  | Nuna |  | MNALP |  | Fargo |  | Other entities |  | Total
Revenue |  | $ | 56,994 |  |  | $ | 294,522 |  |  | $ | 152,784 |  |  | $ | 12,837 |  |  | $ | 517,137 |
Gross profit |  | 4,045 |  |  | 10,264 |  |  | 33,965 |  |  | 1,181 |  |  | 49,455 |
(Loss) income before taxes |  | (3,764) |  |  | 7,347 |  |  | 10,150 |  |  | 938 |  |  | 14,671 |
Net (loss) income |  | $ | (3,086) |  |  | $ | 7,347 |  |  | $ | 10,150 |  |  | $ | 888 |  |  | $ | 15,299 |
Year ended December 31, 2023 |  | Nuna |  | MNALP |  | Fargo |  | Other entities |  | Total
Revenue |  | $ | 165,741 |  |  | $ | 395,040 |  |  | $ | 117,543 |  |  | $ | 7,975 |  |  | $ | 686,299 |
Gross profit |  | 9,622 |  |  | 13,954 |  |  | 25,353 |  |  | 709 |  |  | 49,638 |
Income (loss) before taxes |  | 1,246 |  |  | 10,869 |  |  | 15,344 |  |  | (1,255) |  |  | 26,204 |
Net income (loss) |  | $ | 1,098 |  |  | $ | 10,869 |  |  | $ | 14,522 |  |  | $ | (1,290) |  |  | $ | 25,199 |
The following table provides the material aggregate outstanding balances with affiliates and joint ventures. Accounts payable and accrued liabilities due to joint ventures and affiliates do not bear interest, are unsecured and without fixed terms of repayment. Accounts receivable from certain joint ventures and affiliates bear interest at various rates, and all other accounts receivable amounts are non-interest bearing.
|  | December 31, 2024 |  | December 31, 2023
Accounts receivable |  | $ | 73,928 |  |  | $ | 41,157 |
Contract assets |  | 2,619 |  |  | 12,019 |
Other assets |  | 112 |  |  | 350 |
Accounts payable |  | 12,660 |  |  | 3,203 |
Accrued liabilities |  | 9,070 |  |  | 11,884 |

X
- Definition Tabular disclosure of equity method investments including, but not limited to, name of each investee or group of investments, percentage ownership, difference between recorded amount of an investment and the value of the underlying equity in the net assets, and summarized financial information. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3 + Details
Name: | us-gaap_EquityMethodInvestmentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_OrganizationConsolidationAndPresentationOfFinancialStatementsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant judgments and assumptions made in determining whether a variable interest (as defined) held by the entity requires the variable interest entity (VIE) (as defined) to be consolidated and (or) disclose information about its involvement with the VIE, individually or in aggregate (as applicable); the nature of restrictions, if any, on the consolidated VIE's assets and on the settlement of its liabilities reported by an entity in its statement of financial position, including the carrying amounts of such assets and liabilities; the nature of, and changes in, the risks associated with involvement in the VIE; how involvement with the VIE affects the entity's financial position, financial performance, and cash flows; the lack of recourse if creditors (or beneficial interest holders) of the consolidated VIE have no recourse to the general credit of the primary beneficiary (if applicable); the terms of arrangements, giving consideration to both explicit arrangements and implicit variable interests, if any, that could require the entity to provide financial support to the VIE, including events or circumstances that could expose the entity to a loss; the methodology used by the entity for determining whether or not it is the primary beneficiary of the variable interest entity; the significant factors considered and judgments made in determining that the power to direct the activities of a VIE that most significantly impact the VIE's economic performance are shared (as defined); the carrying amounts and classification of assets and liabilities of the VIE included in the statement of financial position; the entity's maximum exposure to loss, if any, as a result of its involvement with the VIE, including how the maximum exposure is determined and significant sources of the entity's exposure to the VIE; a comparison of the carrying amounts of the assets and liabilities and the entity's maximum exposure to loss; information about any liquidity arrangements, guarantees, and (or) other commitments by third parties that may affect the fair value or risk of the entity's variable interest in the VIE; whether or not the entity has provided financial support or other support (explicitly or implicitly) to the VIE that it was not previously contractually required to provide or whether the entity intends to provide that support, including the type and amount of the support and the primary reasons for providing the support; and supplemental information the entity determines necessary to provide. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 50 -Paragraph 5A -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-5A Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-9 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-4 Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-6 + Details
Name: | us-gaap_ScheduleOfVariableInterestEntitiesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration