Topicus.com Key Executives
This section highlights Topicus.com's key executives, including their titles and compensation details.
Find Contacts at Topicus.com
(Showing 0 of )
Topicus.com Earnings
This section highlights Topicus.com's earnings, including key dates, EPS, earnings reports, and earnings call transcripts.
Next Earnings Date
Date:
April 29, 2025
Time:
Before Market
Est. EPS:
$-
Status:
Unconfirmed
Last Earnings Results
Date:
February 26, 2025
EPS:
$0.40
Est. EPS:
$0.40
Revenue:
$543.34M
Earnings Call Transcripts
| Transcript | Quarter | Year | Date | Estimated EPS | Actual EPS |
|---|
Topicus.com Inc. provides vertical market software and vertical market platforms in Europe. The company acquires, builds, and manages various vertical market software businesses, which offer software solutions that address the particular needs of customers. It serves accountancy, agriculture, associations, automotive, central government, education, facility management, finance, healthcare, hospitality, legal, local government, manufacturing, mobility, real estate, and retail vertical markets. The company was incorporated in 2020 and is headquartered in Toronto, Canada.
Technology
Software - Infrastructure
$139.05
Stock Price
$11.55B
Market Cap
-
Employees
Toronto, ON
Location
Financial Statements
Access annual & quarterly financial statements for Topicus.com, including income statements, balance sheets, and cash flow statements..
Annual Income Statement
| Breakdown | December 31, 2024 | December 31, 2023 | December 31, 2022 | December 31, 2021 | December 31, 2020 |
|---|---|---|---|---|---|
| Revenue | $1.29B | $1.12B | $916.68M | $742.54M | $493.99M |
| Cost of Revenue | $823.51M | $725.34M | $591.13M | $473.18M | $303.19M |
| Gross Profit | $471.35M | $399.63M | $325.55M | $269.36M | $190.79M |
| Gross Profit Ratio | 36.40% | 35.50% | 35.51% | 36.30% | 38.62% |
| Research and Development Expenses | $- | $226.98M | $189.13M | $150.81M | $92.06M |
| General and Administrative Expenses | $82.06M | $67.31M | $56.66M | $39.00M | $25.67M |
| Selling and Marketing Expenses | $- | $- | $8.60M | $- | $- |
| Selling General and Administrative Expenses | $82.06M | $67.31M | $56.66M | $39.00M | $25.67M |
| Other Expenses | $389.29M | $- | $134.94M | $109.66M | $69.08M |
| Operating Expenses | $471.35M | $303.99M | $191.61M | $148.67M | $94.75M |
| Cost and Expenses | $1.29B | $1.03B | $782.74M | $621.85M | $397.95M |
| Interest Income | $3.01M | $- | $6.02M | $- | $- |
| Interest Expense | $23.23M | $17.73M | $12.63M | $10.95M | $5.83M |
| Depreciation and Amortization | $169.59M | $151.71M | $134.94M | $109.66M | $69.08M |
| EBITDA | $376.30M | $313.11M | $251.99M | $-2.08B | $159.32M |
| EBITDA Ratio | 29.06% | 27.83% | 27.52% | -279.96% | 32.22% |
| Operating Income | $- | $95.65M | $117.33M | $-2.19B | $90.10M |
| Operating Income Ratio | 0.00% | 8.50% | 12.80% | -294.73% | 18.24% |
| Total Other Income Expenses Net | $183.47M | $49.12M | $-29.53M | $-12.15M | $-11.02M |
| Income Before Tax | $183.47M | $144.77M | $104.42M | $-2.20B | $85.01M |
| Income Before Tax Ratio | 14.17% | 12.87% | 11.39% | -296.37% | 17.21% |
| Income Tax Expense | $34.00M | $29.34M | $16.81M | $21.60M | $21.33M |
| Net Income | $91.99M | $71.75M | $87.61M | $-2.22B | $63.68M |
| Net Income Ratio | 7.10% | 6.38% | 9.56% | -299.27% | 12.89% |
| EPS | $0.71 | $1.28 | $0.90 | $-30.50 | $1.08 |
| EPS Diluted | $0.71 | $0.81 | $0.56 | $-30.50 | $1.08 |
| Weighted Average Shares Outstanding | 129.84M | 81.89M | 80.49M | 91.53M | 90.43M |
| Weighted Average Shares Outstanding Diluted | 129.84M | 129.84M | 129.84M | 91.53M | 90.43M |
| SEC Filing | Source | Source | Source | Source | Source |
| Breakdown | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | June 30, 2020 | March 31, 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $364.88M | $312.22M | $311.19M | $306.57M | $309.65M | $278.81M | $272.08M | $264.43M | $263.71M | $228.59M | $220.62M | $203.77M | $207.58M | $177.13M | $178.24M | $179.60M | $137.41M | $121.20M | $115.61M | $119.77M |
| Cost of Revenue | $226.24M | $191.45M | $204.74M | $201.09M | $195.27M | $178.12M | $179.73M | $172.23M | $168.23M | $148.86M | $143.95M | $130.09M | $126.60M | $113.96M | $117.45M | $115.17M | $85.14M | $72.28M | $73.46M | $72.31M |
| Gross Profit | $138.64M | $120.78M | $106.45M | $105.48M | $114.38M | $100.69M | $92.36M | $92.19M | $95.48M | $79.72M | $76.67M | $73.68M | $80.98M | $63.17M | $60.78M | $64.42M | $52.26M | $48.92M | $42.15M | $47.46M |
| Gross Profit Ratio | 38.00% | 38.70% | 34.20% | 34.40% | 36.90% | 36.10% | 33.90% | 34.90% | 36.20% | 34.90% | 34.80% | 36.20% | 39.00% | 35.70% | 34.10% | 35.90% | 38.03% | 40.36% | 36.46% | 39.63% |
| Research and Development Expenses | $- | $42.50M | $- | $63.32M | $62.73M | $39.90M | $40.10M | $53.04M | $96.03M | $31.90M | $31.30M | $29.90M | $76.61M | $24.80M | $24.40M | $25.00M | $42.97M | $16.40M | $16.50M | $16.20M |
| General and Administrative Expenses | $22.05M | $19.45M | $20.77M | $19.79M | $17.54M | $15.63M | $17.82M | $16.31M | $16.80M | $14.40M | $14.03M | $11.43M | $12.90M | $9.37M | $8.63M | $8.11M | $6.89M | $6.31M | $5.87M | $6.60M |
| Selling and Marketing Expenses | $- | $- | $- | $14.69M | $2.70M | $1.90M | $2.90M | $2.20M | $2.70M | $1.80M | $2.40M | $1.60M | $3.80M | $1.30M | $1.30M | $1.10M | $1.90M | $500.00K | $700.00K | $700.00K |
| Selling General and Administrative Expenses | $22.05M | $19.45M | $20.77M | $19.79M | $17.54M | $15.63M | $17.82M | $16.31M | $16.80M | $14.40M | $14.03M | $11.43M | $12.90M | $9.37M | $8.63M | $8.11M | $6.89M | $6.31M | $5.87M | $6.60M |
| Other Expenses | $116.59M | $- | $- | $-4.30M | $-4.94M | $-3.30M | $-964.00K | $35.26M | $36.51M | $36.24M | $33.02M | $29.17M | $-1.76M | $-1.39M | $152.39M | $-2.46B | $-1.73M | $-449.00K | $-1.03M | $-1.46M |
| Operating Expenses | $138.64M | $64.05M | $62.61M | $59.47M | $56.73M | $55.23M | $55.50M | $51.57M | $53.31M | $50.64M | $47.05M | $40.60M | $42.12M | $36.75M | $35.05M | $34.75M | $26.66M | $23.15M | $22.37M | $22.58M |
| Cost and Expenses | $364.88M | $255.50M | $267.35M | $260.56M | $251.99M | $233.34M | $235.23M | $223.80M | $221.54M | $199.50M | $191.00M | $170.69M | $168.72M | $150.71M | $152.50M | $149.92M | $111.80M | $95.43M | $95.83M | $94.89M |
| Interest Income | $2.75M | $- | $12.00K | $57.00K | $- | $- | $78.00K | $- | $597.00K | $1.62M | $2.70M | $941.00K | $- | $- | $- | $- | $- | $- | $- | $- |
| Interest Expense | $5.77M | $7.15M | $6.27M | $4.74M | $4.74M | $4.89M | $4.00M | $3.85M | $4.90M | $3.04M | $2.18M | $2.52M | $3.16M | $2.74M | $2.62M | $2.43M | $1.49M | $1.44M | $1.39M | $1.51M |
| Depreciation and Amortization | $45.37M | $42.69M | $41.85M | $39.68M | $39.18M | $39.59M | $37.68M | $35.26M | $36.51M | $36.24M | $33.02M | $29.17M | $29.22M | $27.38M | $26.42M | $26.64M | $19.77M | $16.84M | $16.50M | $15.98M |
| EBITDA | $118.06M | $95.95M | $81.47M | $80.82M | $90.67M | $82.01M | $71.49M | $70.47M | $70.33M | $62.27M | $58.14M | $59.63M | $66.30M | $52.06M | $49.93M | $-2.40B | $43.34M | $42.12M | $35.34M | $39.40M |
| EBITDA Ratio | 32.36% | 30.73% | 26.18% | 26.48% | 29.43% | 29.21% | 27.02% | 26.04% | 26.57% | 27.57% | 27.38% | 28.84% | 32.06% | 29.83% | 114.58% | -1337.69% | 31.50% | 34.54% | 30.22% | 32.64% |
| Operating Income | $- | $56.72M | $39.79M | $41.71M | $51.95M | $41.85M | $35.84M | $33.60M | $33.56M | $26.79M | $27.39M | $29.59M | $22.11M | $26.42M | $25.74M | $29.68M | $25.60M | $25.77M | $19.78M | $24.88M |
| Operating Income Ratio | 0.00% | 18.17% | 12.79% | 13.60% | 16.78% | 15.01% | 13.17% | 12.71% | 12.73% | 11.72% | 12.41% | 14.52% | 10.65% | 14.92% | 14.44% | 16.52% | 18.63% | 21.26% | 17.11% | 20.78% |
| Total Other Income Expenses Net | $66.92M | $-9.91M | $-6.44M | $-5.31M | $-10.66M | $-6.40M | $-5.41M | $-11.16M | $-13.24M | $-5.42M | $-4.71M | $-6.15M | $-4.44M | $-3.55M | $147.18M | $-2.46B | $-3.39M | $-1.85M | $-2.37M | $-3.42M |
| Income Before Tax | $66.92M | $46.81M | $33.34M | $36.40M | $47.00M | $36.86M | $31.45M | $29.47M | $28.92M | $23.67M | $24.90M | $26.92M | $34.42M | $22.87M | $173.64M | $-2.43B | $22.21M | $23.92M | $17.41M | $21.47M |
| Income Before Tax Ratio | 18.34% | 14.99% | 10.72% | 11.87% | 15.18% | 13.22% | 11.56% | 11.14% | 10.97% | 10.35% | 11.29% | 13.21% | 16.58% | 12.91% | 97.42% | -1353.90% | 16.17% | 19.74% | 15.06% | 17.92% |
| Income Tax Expense | $10.73M | $8.78M | $6.41M | $8.09M | $4.49M | $8.51M | $7.99M | $8.34M | $194.00K | $5.25M | $4.80M | $6.57M | $7.39M | $4.77M | $4.86M | $4.58M | $9.35M | $4.66M | $3.34M | $3.98M |
| Net Income | $33.55M | $23.34M | $17.02M | $18.09M | $25.30M | $17.98M | $14.57M | $21.13M | $28.73M | $18.42M | $20.10M | $20.36M | $12.06M | $7.42M | $161.60M | $-2.07B | $29.78M | $12.85M | $9.39M | $11.67M |
| Net Income Ratio | 9.19% | 7.48% | 5.47% | 5.90% | 8.17% | 6.45% | 5.36% | 7.99% | 10.89% | 8.06% | 9.11% | 9.99% | 5.81% | 4.19% | 90.67% | -1149.86% | 21.67% | 10.60% | 8.12% | 9.74% |
| EPS | $0.26 | $0.42 | $0.30 | $0.32 | $0.45 | $0.32 | $0.26 | $0.25 | $0.29 | $0.19 | $0.21 | $0.21 | $0.19 | $0.12 | $2.63 | $-34.83 | $0.22 | $0.33 | $0.24 | $0.19 |
| EPS Diluted | $0.26 | $0.27 | $0.19 | $0.32 | $0.29 | $0.20 | $0.16 | $0.16 | $0.18 | $0.12 | $0.13 | $0.13 | $0.19 | $0.12 | $2.63 | $-34.83 | $0.22 | $0.33 | $0.24 | $0.19 |
| Weighted Average Shares Outstanding | 129.84M | 82.91M | 82.88M | 82.20M | 81.90M | 81.89M | 81.89M | 81.89M | 81.40M | 80.48M | 80.10M | 79.92M | 91.53M | 90.89M | 90.89M | 90.43M | 90.43M | 90.43M | 39.41M | 90.43M |
| Weighted Average Shares Outstanding Diluted | 129.84M | 129.84M | 129.84M | 129.84M | 129.80M | 129.84M | 129.84M | 129.84M | 129.80M | 129.84M | 129.84M | 129.84M | 91.53M | 90.89M | 90.89M | 90.43M | 90.43M | 90.43M | 39.41M | 90.43M |
| SEC Filing | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source |
Annual Balance Sheet
| Breakdown | December 31, 2024 | December 31, 2023 | December 31, 2022 | December 31, 2021 | December 31, 2020 |
|---|---|---|---|---|---|
| Cash and Cash Equivalents | $206.16M | $179.06M | $136.77M | $75.33M | $55.63M |
| Short Term Investments | $- | $3.00K | $2.00K | $7.00K | $2.00K |
| Cash and Short Term Investments | $206.16M | $179.06M | $136.77M | $75.33M | $55.64M |
| Net Receivables | $202.40M | $178.92M | $136.83M | $103.32M | $61.82M |
| Inventory | $4.93M | $4.52M | $1.42M | $570.00K | $375.00K |
| Other Current Assets | $40.91M | $55.25M | $34.78M | $21.77M | $11.89M |
| Total Current Assets | $454.40M | $417.74M | $309.80M | $200.99M | $129.72M |
| Property Plant Equipment Net | $98.91M | $79.76M | $73.99M | $69.71M | $59.30M |
| Goodwill | $250.47M | $238.09M | $222.33M | $191.07M | $134.47M |
| Intangible Assets | $700.20M | $669.33M | $651.67M | $553.07M | $311.74M |
| Goodwill and Intangible Assets | $950.67M | $907.41M | $874.00M | $744.14M | $446.21M |
| Long Term Investments | $2.55M | $2.41M | $2.13M | $998.00K | $103.00K |
| Tax Assets | $19.91M | $-1.00K | $19.98M | $6.83M | $1.95M |
| Other Non-Current Assets | $9.43M | $27.83M | $14.90M | $5.66M | $3.85M |
| Total Non-Current Assets | $1.08B | $1.02B | $985.00M | $827.33M | $511.42M |
| Other Assets | $- | $- | $- | $- | $- |
| Total Assets | $1.54B | $1.44B | $1.29B | $1.03B | $641.14M |
| Account Payables | $250.36M | $210.00M | $171.97M | $134.84M | $96.10M |
| Short Term Debt | $249.35M | $181.69M | $251.36M | $158.45M | $33.44M |
| Tax Payables | $18.23M | $20.07M | $11.47M | $11.40M | $12.58M |
| Deferred Revenue | $166.59M | $- | $116.99M | $82.18M | $59.72M |
| Other Current Liabilities | $15.65M | $154.28M | $135.35M | $94.10M | $74.83M |
| Total Current Liabilities | $700.19M | $566.03M | $570.14M | $398.79M | $216.94M |
| Long Term Debt | $102.49M | $106.14M | $77.91M | $135.07M | $69.73M |
| Deferred Revenue Non-Current | $6.63M | $2.45M | $2.69M | $1.27M | $919.00K |
| Deferred Tax Liabilities Non-Current | $145.91M | $-2.45M | $150.52M | $125.00M | $79.96M |
| Other Non-Current Liabilities | $49.25M | $168.05M | $178.96M | $138.82M | $89.79M |
| Total Non-Current Liabilities | $304.29M | $276.64M | $256.87M | $273.89M | $159.52M |
| Other Liabilities | $- | $- | $- | $- | $- |
| Total Liabilities | $1.00B | $842.67M | $827.01M | $672.69M | $376.46M |
| Preferred Stock | $- | $1 | $- | $2.05B | $- |
| Common Stock | $39.41M | $39.41M | $39.41M | $39.41M | $59.08M |
| Retained Earnings | $266.28M | $297.38M | $226.92M | $-1.78B | $207.72M |
| Accumulated Other Comprehensive Income Loss | $5.58M | $2.39M | $-232.00K | $-380.00K | $-2.11M |
| Other Total Stockholders Equity | $- | $-1 | $- | $-1.01B | $-88.81M |
| Total Stockholders Equity | $311.28M | $339.18M | $266.10M | $-705.60M | $264.68M |
| Total Equity | $531.40M | $592.48M | $467.78M | $355.63M | $352.79M |
| Total Liabilities and Stockholders Equity | $1.54B | $1.44B | $1.29B | $1.03B | $641.14M |
| Minority Interest | $220.12M | $253.30M | $201.69M | $1.06B | $88.11M |
| Total Liabilities and Total Equity | $1.54B | $1.44B | $1.29B | $1.03B | $641.14M |
| Total Investments | $2.55M | $2.41M | $2.13M | $1.00M | $105.00K |
| Total Debt | $351.83M | $287.83M | $328.88M | $226.91M | $103.16M |
| Net Debt | $145.68M | $108.77M | $192.11M | $151.58M | $47.53M |
Balance Sheet Charts
| Breakdown | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | June 30, 2020 | March 31, 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and Cash Equivalents | $206.16M | $234.60M | $233.75M | $254.60M | $179.06M | $161.71M | $172.31M | $197.26M | $136.77M | $135.80M | $159.73M | $216.98M | $75.33M | $66.63M | $65.22M | $86.28M | $55.63M | $47.17M | $55.38M | $-28.52M |
| Short Term Investments | $- | $2.00K | $2.00K | $3.00K | $3.00K | $2.00K | $2.00K | $2.00K | $2.00K | $2.00K | $2.00K | $2.00K | $7.00K | $7.00K | $7.00K | $2.00K | $2.00K | $1.00K | $380.00K | $57.03M |
| Cash and Short Term Investments | $206.16M | $234.60M | $233.75M | $254.60M | $179.06M | $161.71M | $172.32M | $197.27M | $136.77M | $135.80M | $159.73M | $216.98M | $75.33M | $66.64M | $65.22M | $86.28M | $55.64M | $47.17M | $55.77M | $28.52M |
| Net Receivables | $202.40M | $153.97M | $185.84M | $225.22M | $201.00M | $187.59M | $199.96M | $207.29M | $136.83M | $135.97M | $135.24M | $125.04M | $103.32M | $86.78M | $87.58M | $124.64M | $61.82M | $51.03M | $54.49M | $- |
| Inventory | $4.93M | $5.26M | $4.97M | $4.52M | $4.52M | $4.80M | $4.27M | $1.48M | $1.42M | $1.34M | $902.00K | $687.00K | $570.00K | $654.00K | $583.00K | $568.00K | $375.00K | $454.00K | $370.00K | $- |
| Other Current Assets | $40.91M | $63.83M | $62.95M | $63.84M | $55.25M | $59.68M | $54.65M | $33.41M | $34.78M | $26.96M | $36.50M | $35.07M | $21.77M | $25.00M | $22.40M | $53.90M | $11.89M | $14.93M | $21.67M | $- |
| Total Current Assets | $454.40M | $457.66M | $471.04M | $548.18M | $417.74M | $389.14M | $410.40M | $439.45M | $309.80M | $300.06M | $332.37M | $377.84M | $200.99M | $179.07M | $175.79M | $234.38M | $129.72M | $113.58M | $132.29M | $28.52M |
| Property Plant Equipment Net | $98.91M | $87.92M | $83.15M | $84.42M | $81.10M | $75.07M | $78.29M | $73.62M | $73.99M | $76.18M | $77.51M | $69.98M | $69.71M | $67.87M | $71.55M | $74.54M | $59.30M | $53.47M | $52.86M | $- |
| Goodwill | $250.47M | $247.29M | $245.13M | $243.04M | $238.09M | $234.27M | $235.97M | $226.58M | $222.33M | $221.84M | $215.76M | $194.04M | $191.07M | $179.72M | $179.26M | $155.63M | $134.47M | $121.17M | $113.46M | $- |
| Intangible Assets | $700.20M | $680.00M | $688.71M | $704.38M | $667.99M | $682.95M | $706.33M | $651.71M | $651.67M | $674.41M | $657.12M | $547.49M | $553.07M | $499.05M | $508.83M | $555.31M | $311.74M | $285.31M | $285.60M | $- |
| Goodwill and Intangible Assets | $950.67M | $927.29M | $933.84M | $947.42M | $906.08M | $917.22M | $942.30M | $878.28M | $874.00M | $896.25M | $872.89M | $741.53M | $744.14M | $678.78M | $688.09M | $710.94M | $446.21M | $406.47M | $399.06M | $- |
| Long Term Investments | $2.55M | $2.63M | $2.54M | $2.60M | $2.41M | $2.11M | $2.17M | $2.12M | $2.13M | $1.47M | $1.48M | $973.00K | $998.00K | $559.00K | $889.00K | $864.00K | $103.00K | $83.00K | $83.00K | $- |
| Tax Assets | $19.91M | $- | $- | $20.33M | $16.41M | $5.15M | $7.04M | $21.13M | $19.98M | $9.13M | $8.31M | $7.06M | $6.83M | $4.78M | $4.83M | $5.04M | $1.95M | $- | $- | $- |
| Other Non-Current Assets | $9.43M | $30.78M | $31.68M | $10.83M | $11.41M | $11.43M | $9.99M | $14.90M | $14.90M | $14.97M | $10.02M | $7.28M | $5.66M | $4.25M | $3.99M | $4.04M | $3.85M | $4.98M | $4.81M | $-28.52M |
| Total Non-Current Assets | $1.08B | $1.05B | $1.05B | $1.07B | $1.02B | $1.01B | $1.04B | $990.06M | $985.00M | $998.01M | $970.21M | $826.82M | $827.33M | $756.24M | $769.35M | $795.42M | $511.42M | $465.00M | $456.81M | $-28.52M |
| Other Assets | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $1.00K | $- | $- | $- | $- | $- | $- | $- | $- |
| Total Assets | $1.54B | $1.51B | $1.52B | $1.61B | $1.44B | $1.40B | $1.45B | $1.43B | $1.29B | $1.30B | $1.30B | $1.20B | $1.03B | $935.31M | $945.13M | $1.03B | $641.14M | $578.58M | $589.10M | $- |
| Account Payables | $250.36M | $182.91M | $176.46M | $219.35M | $210.00M | $171.14M | $160.74M | $181.80M | $171.97M | $136.75M | $142.14M | $146.27M | $134.84M | $104.25M | $97.11M | $128.68M | $96.10M | $73.67M | $71.83M | $- |
| Short Term Debt | $249.35M | $317.40M | $267.90M | $286.56M | $181.69M | $194.90M | $217.79M | $173.01M | $251.36M | $210.08M | $170.50M | $118.44M | $158.45M | $122.50M | $112.50M | $3.73B | $33.44M | $12.33M | $12.57M | $- |
| Tax Payables | $18.23M | $21.62M | $20.62M | $23.10M | $20.07M | $19.69M | $16.51M | $14.04M | $11.47M | $16.83M | $14.46M | $12.69M | $11.40M | $11.85M | $10.33M | $14.52M | $12.58M | $- | $- | $- |
| Deferred Revenue | $166.59M | $335.00K | $- | $343.43M | $138.85M | $179.83M | $241.98M | $288.19M | $116.99M | $152.49M | $197.49M | $223.85M | $82.18M | $106.08M | $148.21M | $193.16M | $59.72M | $- | $- | $- |
| Other Current Liabilities | $15.65M | $220.08M | $297.67M | $366.55M | $154.28M | $191.96M | $260.67M | $308.27M | $135.35M | $170.64M | $217.69M | $243.57M | $94.10M | $114.49M | $155.49M | $210.19M | $74.83M | $99.80M | $132.50M | $- |
| Total Current Liabilities | $700.19M | $742.34M | $762.65M | $895.56M | $566.03M | $577.69M | $655.71M | $677.11M | $570.14M | $534.30M | $544.78M | $520.96M | $398.79M | $353.10M | $375.42M | $4.09B | $216.94M | $185.79M | $216.90M | $- |
| Long Term Debt | $102.49M | $96.05M | $131.36M | $105.72M | $106.14M | $103.13M | $105.49M | $81.57M | $77.91M | $145.13M | $173.10M | $163.44M | $135.07M | $133.59M | $137.22M | $140.81M | $69.73M | $65.36M | $64.06M | $- |
| Deferred Revenue Non-Current | $6.63M | $- | $- | $1.94M | $2.45M | $2.88M | $2.55M | $2.29M | $2.69M | $2.10M | $1.88M | $1.70M | $1.27M | $1.05M | $1.08M | $966.00K | $919.00K | $- | $- | $- |
| Deferred Tax Liabilities Non-Current | $145.91M | $- | $- | $148.14M | $137.16M | $138.75M | $147.38M | $154.43M | $150.52M | $147.64M | $145.73M | $125.38M | $125.00M | $125.65M | $128.15M | $139.75M | $79.96M | $- | $- | $- |
| Other Non-Current Liabilities | $49.25M | $197.51M | $191.37M | $191.85M | $30.89M | $167.07M | $25.01M | $182.69M | $178.96M | $174.10M | $169.22M | $143.10M | $138.82M | $138.00M | $138.99M | $9.05M | $89.79M | $74.64M | $74.49M | $- |
| Total Non-Current Liabilities | $304.29M | $293.55M | $322.73M | $297.57M | $276.64M | $270.20M | $280.43M | $264.26M | $256.87M | $319.23M | $342.32M | $306.53M | $273.89M | $271.58M | $276.20M | $290.57M | $159.52M | $140.00M | $138.55M | $- |
| Other Liabilities | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Total Liabilities | $1.00B | $1.04B | $1.09B | $1.19B | $842.67M | $847.89M | $936.14M | $941.37M | $827.01M | $853.53M | $887.10M | $827.49M | $672.69M | $624.68M | $651.63M | $4.38B | $376.46M | $325.80M | $355.45M | $- |
| Preferred Stock | $- | $- | $- | $- | $1 | $- | $1 | $- | $- | $- | $- | $- | $2.05B | $2.05B | $2.05B | $- | $- | $- | $- | $- |
| Common Stock | $39.41M | $39.41M | $39.41M | $39.41M | $39.41M | $39.41M | $39.41M | $39.41M | $39.41M | $39.41M | $39.41M | $39.41M | $39.41M | $39.41M | $39.41M | $39.41M | $59.08M | $59.08M | $59.08M | $- |
| Retained Earnings | $266.28M | $232.80M | $208.99M | $192.14M | $297.38M | $273.52M | $255.53M | $240.82M | $226.92M | $205.81M | $192.97M | $179.65M | $-1.78B | $-1.79B | $-1.80B | $-1.96B | $207.72M | $194.85M | $175.59M | $- |
| Accumulated Other Comprehensive Income Loss | $5.58M | $2.65M | $3.67M | $3.02M | $2.39M | $839.00K | $851.00K | $-469.00K | $-232.00K | $1.83M | $1.58M | $261.00K | $-380.00K | $-834.00K | $-501.00K | $-899.00K | $-2.11M | $-1.15M | $-1.02M | $202.40M |
| Other Total Stockholders Equity | $- | $- | $- | $- | $-1 | $- | $-1 | $- | $- | $- | $- | $- | $-1.01B | $-999.46M | $-999.46M | $-991.70M | $-88.81M | $- | $- | $- |
| Total Stockholders Equity | $311.28M | $274.86M | $252.07M | $234.56M | $339.18M | $313.77M | $295.79M | $279.76M | $266.10M | $247.05M | $233.96M | $219.32M | $-705.60M | $-707.64M | $-714.46M | $-2.92B | $264.68M | $252.78M | $233.65M | $202.40M |
| Total Equity | $531.40M | $470.39M | $436.87M | $420.65M | $592.48M | $552.23M | $514.05M | $488.14M | $467.78M | $444.54M | $415.48M | $377.17M | $355.63M | $310.63M | $293.50M | $-3.35B | $352.79M | $252.78M | $233.65M | $202.40M |
| Total Liabilities and Stockholders Equity | $1.54B | $1.51B | $1.52B | $1.61B | $1.44B | $1.40B | $1.45B | $1.43B | $1.29B | $1.30B | $1.30B | $1.20B | $1.03B | $935.31M | $945.13M | $1.03B | $641.14M | $578.58M | $589.10M | $202.40M |
| Minority Interest | $220.12M | $195.53M | $184.80M | $186.08M | $253.30M | $238.46M | $218.26M | $208.38M | $201.69M | $197.49M | $181.52M | $157.85M | $1.06B | $1.02B | $1.01B | $-432.98M | $88.11M | $- | $- | $- |
| Total Liabilities and Total Equity | $1.54B | $1.51B | $1.52B | $1.61B | $1.44B | $1.40B | $1.45B | $1.43B | $1.29B | $1.30B | $1.30B | $1.20B | $1.03B | $935.31M | $945.13M | $1.03B | $641.14M | $578.58M | $589.10M | $202.40M |
| Total Investments | $2.55M | $2.63M | $2.54M | $2.61M | $2.41M | $2.11M | $2.17M | $2.12M | $2.13M | $1.47M | $1.49M | $975.00K | $1.00M | $566.00K | $896.00K | $866.00K | $105.00K | $84.00K | $463.00K | $57.03M |
| Total Debt | $351.83M | $413.45M | $399.26M | $392.28M | $287.83M | $298.03M | $323.28M | $254.19M | $328.88M | $354.82M | $343.60M | $281.87M | $226.91M | $189.48M | $183.10M | $181.11M | $103.16M | $65.36M | $64.06M | $- |
| Net Debt | $145.68M | $178.84M | $165.51M | $137.68M | $108.77M | $136.33M | $150.97M | $56.92M | $192.11M | $219.03M | $183.87M | $64.89M | $151.58M | $122.84M | $117.88M | $94.83M | $47.53M | $18.19M | $8.68M | $28.52M |
Annual Cash Flow
| Breakdown | December 31, 2024 | December 31, 2023 | December 31, 2022 | December 31, 2021 | December 31, 2020 |
|---|---|---|---|---|---|
| Net Income | $149.47M | $115.43M | $87.61M | $-2.22B | $63.68M |
| Depreciation and Amortization | $169.59M | $151.71M | $134.94M | $109.66M | $69.08M |
| Deferred Income Tax | $34.00M | $29.34M | $16.81M | $21.60M | $21.33M |
| Stock Based Compensation | $- | $- | $- | $- | $- |
| Change in Working Capital | $27.11M | $-20.06M | $504.00K | $-8.04M | $11.21M |
| Accounts Receivables | $11.40M | $-16.52M | $-3.57M | $-10.44M | $5.43M |
| Inventory | $292.00K | $405.00K | $-18.00K | $-345.00K | $115.00K |
| Accounts Payables | $- | $-7.14M | $- | $-3.73M | $484.00K |
| Other Working Capital | $15.41M | $3.19M | $4.09M | $6.47M | $5.18M |
| Other Non Cash Items | $-32.54M | $-29.86M | $-36.86M | $2.31B | $6.35M |
| Net Cash Provided by Operating Activities | $347.63M | $246.56M | $203.01M | $176.42M | $151.87M |
| Investments in Property Plant and Equipment | $-8.28M | $-7.78M | $-7.30M | $-5.38M | $-2.41M |
| Acquisitions Net | $-99.81M | $-119.18M | $-129.13M | $-209.05M | $-72.71M |
| Purchases of Investments | $- | $-248.00K | $- | $- | $- |
| Sales Maturities of Investments | $- | $- | $- | $- | $- |
| Other Investing Activities | $-2.13M | $- | $3.03M | $1.01M | $870.00K |
| Net Cash Used for Investing Activities | $-110.22M | $-127.20M | $-133.41M | $-213.43M | $-74.25M |
| Debt Repayment | $30.43M | $-72.54M | $-17.62M | $79.93M | $-14.42M |
| Common Stock Issued | $- | $- | $- | $- | $- |
| Common Stock Repurchased | $- | $- | $- | $- | $- |
| Dividends Paid | $-127.64M | $- | $-66.61M | $-36.42M | $- |
| Other Financing Activities | $-114.39M | $-5.44M | $76.08M | $13.19M | $-35.59M |
| Net Cash Used Provided by Financing Activities | $-211.60M | $-77.98M | $-8.15M | $56.69M | $-50.02M |
| Effect of Forex Changes on Cash | $1.29M | $909.00K | $- | $-1.00K | $- |
| Net Change in Cash | $27.10M | $42.29M | $61.45M | $19.69M | $27.60M |
| Cash at End of Period | $206.16M | $179.06M | $136.77M | $75.33M | $55.63M |
| Cash at Beginning of Period | $179.06M | $136.77M | $75.33M | $55.63M | $28.04M |
| Operating Cash Flow | $347.63M | $246.56M | $203.01M | $176.42M | $151.87M |
| Capital Expenditure | $-8.28M | $-7.78M | $-7.30M | $-5.38M | $-2.41M |
| Free Cash Flow | $339.34M | $238.78M | $195.71M | $171.04M | $149.46M |
Cash Flow Charts
| Breakdown | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | June 30, 2020 | March 31, 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $56.19M | $23.34M | $17.02M | $28.31M | $42.50M | $28.34M | $23.45M | $21.13M | $28.73M | $18.42M | $20.10M | $20.36M | $27.02M | $18.10M | $168.78M | $-2.44B | $12.86M | $19.26M | $14.07M | $17.49M |
| Depreciation and Amortization | $45.37M | $42.69M | $41.85M | $39.68M | $39.18M | $39.59M | $37.68M | $35.26M | $36.51M | $36.24M | $33.02M | $29.17M | $29.22M | $27.38M | $26.42M | $26.64M | $19.77M | $16.84M | $16.50M | $15.98M |
| Deferred Income Tax | $10.73M | $8.78M | $6.41M | $8.09M | $4.49M | $8.51M | $7.99M | $8.34M | $194.00K | $5.25M | $4.80M | $6.57M | $7.39M | $4.77M | $4.86M | $4.58M | $9.35M | $4.66M | $3.34M | $3.98M |
| Stock Based Compensation | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $-10.81M | $-8.13M | $-11.76M | $-8.01M | $-3.86M | $1.48M | $-1.22M | $-16.48M |
| Change in Working Capital | $-19.19M | $-49.74M | $-58.97M | $155.01M | $-18.42M | $-42.78M | $-75.47M | $116.60M | $-8.01M | $-40.47M | $-79.64M | $128.63M | $-12.80M | $-36.69M | $-71.47M | $112.91M | $-9.43M | $-34.25M | $-42.58M | $97.47M |
| Accounts Receivables | $-26.98M | $19.47M | $56.33M | $-35.97M | $-13.57M | $16.01M | $25.34M | $-44.31M | $-10.79M | $15.78M | $7.68M | $-16.24M | $-9.91M | $5.02M | $10.64M | $-16.19M | $-7.18M | $6.57M | $17.68M | $-11.65M |
| Inventory | $1.04M | $-300.00K | $-454.00K | $3.00K | $338.00K | $-129.00K | $257.00K | $-61.00K | $-41.00K | $344.00K | $-215.00K | $-107.00K | $84.00K | $-372.00K | $-15.00K | $-42.00K | $79.00K | $-84.00K | $116.00K | $4.00K |
| Accounts Payables | $- | $- | $- | $- | $38.45M | $4.95M | $-43.74M | $- | $- | $- | $- | $- | $27.76M | $1.95M | $-37.56M | $4.12M | $22.67M | $79.00K | $-26.45M | $4.20M |
| Other Working Capital | $6.74M | $-68.92M | $-114.85M | $192.04M | $-43.64M | $-63.61M | $-57.32M | $160.97M | $2.82M | $-56.59M | $-87.10M | $144.97M | $-30.74M | $-43.29M | $-44.53M | $125.03M | $-25.00M | $-40.82M | $-33.91M | $104.92M |
| Other Non Cash Items | $-13.52M | $6.67M | $2.51M | $4.61M | $5.27M | $4.95M | $4.17M | $-7.33M | $-9.35M | $-8.51M | $-10.31M | $-8.69M | $2.73M | $3.06M | $-151.46M | $2.46B | $1.57M | $1.55M | $1.56M | $1.95M |
| Net Cash Provided by Operating Activities | $79.59M | $31.73M | $8.81M | $227.50M | $62.41M | $25.52M | $-15.37M | $173.99M | $48.07M | $10.92M | $-32.02M | $176.04M | $42.76M | $8.49M | $-34.64M | $159.80M | $30.26M | $9.54M | $-8.33M | $120.39M |
| Investments in Property Plant and Equipment | $-1.92M | $-1.96M | $-1.75M | $-2.65M | $-2.53M | $-1.38M | $-1.89M | $-1.98M | $-2.49M | $-1.20M | $-1.59M | $-2.03M | $-2.19M | $-1.26M | $-1.17M | $-766.00K | $-590.00K | $-518.00K | $-640.00K | $-660.00K |
| Acquisitions Net | $-33.26M | $-22.60M | $-10.21M | $-33.73M | $-15.06M | $-10.59M | $-65.21M | $-28.31M | $-12.00M | $-34.66M | $-70.24M | $-12.24M | $-79.75M | $-8.39M | $15.44M | $-136.35M | $-35.45M | $-12.50M | $-18.27M | $-6.49M |
| Purchases of Investments | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Sales Maturities of Investments | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Other Investing Activities | $5.40M | $-1.53M | $- | $-6.00M | $-247.00K | $- | $- | $- | $1.00K | $1.00K | $3.03M | $-1 | $1.00K | $1.01M | $-1.00K | $-1.00K | $-1.00K | $378.00K | $392.00K | $100.00K |
| Net Cash Used for Investing Activities | $-29.78M | $-26.09M | $-11.96M | $-42.39M | $-17.84M | $-11.97M | $-67.10M | $-30.29M | $-14.49M | $-35.85M | $-68.80M | $-14.27M | $-81.95M | $-8.63M | $14.27M | $-137.12M | $-36.04M | $-12.64M | $-18.52M | $-7.05M |
| Debt Repayment | $-71.26M | $4.56M | $818.00K | $96.31M | $-21.72M | $-27.82M | $56.43M | $-79.43M | $-4.81M | $-8.01M | $1.79M | $-6.60M | $32.38M | $5.15M | $-4.12M | $66.55M | $15.73M | $-3.26M | $-3.74M | $-3.16M |
| Common Stock Issued | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Common Stock Repurchased | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Dividends Paid | $- | $- | $- | $-127.64M | $- | $- | $- | $- | $- | $- | $- | $-66.61M | $- | $- | $- | $-54.60M | $- | $- | $- | $- |
| Other Financing Activities | $-8.12M | $-8.90M | $-19.22M | $-78.16M | $-6.48M | $3.71M | $764.00K | $-3.43M | $-27.80M | $9.01M | $41.71M | $53.16M | $15.50M | $-3.59M | $3.43M | $-4.00M | $-1.48M | $-1.86M | $-622.00K | $-51.63M |
| Net Cash Used Provided by Financing Activities | $-79.38M | $-4.34M | $-18.40M | $-109.48M | $-28.20M | $-24.11M | $57.20M | $-82.86M | $-32.61M | $1.00M | $43.50M | $-20.05M | $47.88M | $1.56M | $-693.00K | $7.95M | $14.25M | $-5.12M | $-4.36M | $-54.79M |
| Effect of Forex Changes on Cash | $1.12M | $-452.00K | $706.00K | $-88.00K | $982.00K | $-41.00K | $317.00K | $-348.00K | $- | $- | $- | $1.00K | $-1.00K | $- | $- | $1.00K | $1.00K | $1.00K | $-1.00K | $- |
| Net Change in Cash | $-28.45M | $854.00K | $-20.85M | $75.54M | $17.35M | $-10.61M | $-24.95M | $60.49M | $975.00K | $-23.93M | $-57.32M | $141.72M | $8.69M | $1.42M | $-21.06M | $30.64M | $8.46M | $-8.21M | $-31.21M | $58.56M |
| Cash at End of Period | $206.16M | $234.60M | $233.75M | $254.60M | $179.06M | $161.71M | $172.31M | $197.26M | $136.77M | $135.80M | $159.73M | $217.05M | $75.33M | $66.63M | $65.22M | $86.28M | $55.63M | $47.17M | $55.38M | $86.59M |
| Cash at Beginning of Period | $234.60M | $233.75M | $254.60M | $179.06M | $161.71M | $172.31M | $197.26M | $136.77M | $135.80M | $159.73M | $217.05M | $75.33M | $66.63M | $65.22M | $86.28M | $55.63M | $47.17M | $55.38M | $86.59M | $28.04M |
| Operating Cash Flow | $79.59M | $31.73M | $8.81M | $227.50M | $62.41M | $25.52M | $-15.37M | $173.99M | $48.07M | $10.92M | $-32.02M | $176.04M | $42.76M | $8.49M | $-34.64M | $159.80M | $30.26M | $9.54M | $-8.33M | $120.39M |
| Capital Expenditure | $-1.92M | $-1.96M | $-1.75M | $-2.65M | $-2.53M | $-1.38M | $-1.89M | $-1.98M | $-2.49M | $-1.20M | $-1.59M | $-2.03M | $-2.19M | $-1.26M | $-1.17M | $-766.00K | $-590.00K | $-518.00K | $-640.00K | $-660.00K |
| Free Cash Flow | $77.67M | $29.77M | $7.06M | $224.84M | $59.88M | $24.14M | $-17.25M | $172.01M | $45.58M | $9.72M | $-33.61M | $174.01M | $40.57M | $7.24M | $-35.80M | $159.04M | $29.67M | $9.02M | $-8.97M | $119.73M |
Topicus.com Dividends
Explore Topicus.com's dividend history, including dividend yield, payout ratio, and historical payments.
Dividend Yield
1.20%
Dividend Payout Ratio
138.75%
Dividend Paid & Capex Coverage Ratio
2.56x
Topicus.com Dividend History
| Dividend | Adjusted Dividend | Date | Record Date | Payment Date | Declaration Date |
|---|---|---|---|---|---|
| $2.271 | $2.271 | March 14, 2024 | March 15, 2024 | March 28, 2024 |
Topicus.com News
Read the latest news about Topicus.com, including recent articles, headlines, and updates.
Similar Companies
Related Metrics
Explore detailed financial metrics and analysis for TOI.V.