Tecsys Inc.
TSX:TCS.TO
40.98 (CAD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 18.856 | 21.235 | 23.004 | 25.752 | 27.528 | 14.913 | 13.496 | 13.476 | 9.704 | 10.815 | 8.839 | 5.348 | 5.217 | 6.404 | 7.256 | 7.51 | 5.69 | 4.496 | 1.318 | 1.33 | 3.276 | 1.008 | 2.352 | 4.425 | 3.698 | 10.408 | 0 | 0 |
Short Term Investments
| 16.713 | 15.835 | 20.239 | 20.1 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.85 | 0.85 | 0.325 | 0 | 2.779 | 5.765 | 6.855 | 7.773 | 15.7 | 12.051 | 5.014 | 24.387 | 0 | 0 | 0 |
Cash and Short Term Investments
| 35.569 | 37.07 | 43.243 | 45.852 | 37.528 | 14.913 | 13.496 | 13.476 | 9.704 | 10.815 | 8.839 | 5.348 | 5.217 | 7.254 | 8.106 | 7.835 | 5.69 | 7.274 | 7.083 | 8.185 | 11.049 | 16.708 | 14.404 | 9.439 | 28.085 | 10.408 | 0 | 0 |
Net Receivables
| 32.894 | 28.761 | 22.42 | 24.233 | 24.229 | 18.871 | 17.865 | 17.714 | 24.525 | 18.373 | 11.826 | 12.766 | 10.467 | 8.9 | 9.685 | 11.041 | 10.71 | 8.19 | 9.593 | 10.618 | 8.699 | 6.623 | 13.771 | 21.062 | 17.59 | 15.612 | 14.78 | 9.912 |
Inventory
| 1.359 | 2.768 | 2.385 | 0.81 | 1.471 | 1.484 | 1.762 | 1.526 | 1.257 | 1.763 | 0.817 | 1.836 | 1.341 | 0.225 | 0.237 | 0.522 | 0.659 | 0.46 | 0.164 | 0.204 | 0.687 | 0.686 | 1.151 | 0.861 | 0 | 0 | 0 | 0 |
Other Current Assets
| 9.143 | 8.193 | 6.392 | 4.897 | 3.778 | 3.223 | 1.829 | 1.899 | 1.622 | 1.394 | 1.037 | 1.153 | 1.177 | 3.584 | 1.021 | 0.668 | 0 | 0.554 | -0 | 0.001 | 0.001 | -0.002 | -0 | -0.002 | 0.8 | 0.3 | 0.399 | 0.1 |
Total Current Assets
| 78.965 | 76.792 | 74.44 | 75.792 | 67.006 | 38.491 | 34.952 | 34.615 | 37.108 | 32.345 | 22.519 | 21.103 | 18.202 | 20.891 | 19.049 | 20.066 | 17.905 | 16.479 | 17.51 | 19.953 | 20.437 | 24.015 | 29.325 | 31.36 | 46.475 | 26.321 | 15.18 | 10.012 |
Non-Current Assets: | ||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2.623 | 3.51 | 6.611 | 9.927 | 11.057 | 2.714 | 3.091 | 2.444 | 2.633 | 2.526 | 2.627 | 2.928 | 2.911 | 2.333 | 2.472 | 1.481 | 1.711 | 1.852 | 2.246 | 2.578 | 2.825 | 3.086 | 4.976 | 6.584 | 6.097 | 3.903 | 2.796 | 2.303 |
Goodwill
| 17.363 | 17.467 | 16.863 | 17.417 | 17.54 | 17.456 | 3.596 | 3.596 | 3.596 | 3.596 | 2.239 | 2.239 | 2.239 | 2.804 | 2.804 | 2.829 | 2.827 | 2.291 | 2.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 10.386 | 11.541 | 12.171 | 13.282 | 14.504 | 15.77 | 3.192 | 4.274 | 5.648 | 6.532 | 4.596 | 3.861 | 0.362 | 0.476 | 0.623 | 0.93 | 1.479 | 2.279 | 2.174 | 5.129 | 3.371 | 0.5 | 2.454 | 3.283 | 1.199 | 1.701 | 2.097 | 0 |
Goodwill and Intangible Assets
| 27.749 | 29.008 | 29.034 | 30.699 | 32.044 | 33.226 | 6.788 | 7.87 | 9.244 | 10.128 | 6.835 | 6.1 | 2.601 | 3.28 | 3.427 | 3.759 | 4.307 | 4.569 | 4.456 | 5.129 | 3.371 | 0.5 | 2.454 | 3.283 | 1.199 | 1.701 | 2.097 | 0 |
Long Term Investments
| 0.421 | 41.987 | 42.796 | 47.511 | 50.399 | 41.478 | 10.007 | 0 | 0 | 0 | 1.35 | 0.12 | 0.16 | 1.543 | 1.341 | 1.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 9.073 | 8.137 | 8.608 | 6.006 | 7.028 | 5.476 | 3.524 | 2.201 | 2.222 | 0.84 | 0.714 | 0.71 | 0.587 | 0.531 | 0.453 | 1.596 | 0 | 0 | 0 | 0 | 0 | 0 | 2.881 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 9.215 | -32.518 | -35.645 | -40.626 | -43.101 | -35.94 | 5.055 | 5.407 | 1.483 | 1.538 | 0.08 | 1.258 | 3.689 | 2.471 | 5.553 | 3.535 | 6.162 | 1.08 | 1.327 | 1.029 | 1.025 | 1.499 | 0 | 2.325 | 1.299 | 2.002 | 0.899 | 0.901 |
Total Non-Current Assets
| 49.081 | 50.124 | 51.404 | 53.517 | 57.427 | 46.954 | 28.465 | 17.922 | 15.582 | 15.032 | 11.606 | 11.116 | 9.948 | 10.158 | 13.246 | 11.4 | 12.18 | 7.502 | 8.029 | 8.735 | 7.221 | 5.085 | 10.311 | 12.192 | 8.595 | 7.606 | 5.792 | 3.204 |
Total Assets
| 128.046 | 126.916 | 125.844 | 129.309 | 124.433 | 85.445 | 63.417 | 52.537 | 52.69 | 47.377 | 34.125 | 32.219 | 28.15 | 31.049 | 32.295 | 31.466 | 30.085 | 23.981 | 25.539 | 28.688 | 27.658 | 29.1 | 39.637 | 43.552 | 55.07 | 33.927 | 20.972 | 13.216 |
Liabilities & Equity: | ||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||
Account Payables
| 4.486 | 6.937 | 3.88 | 4.367 | 3.238 | 11.313 | 9.087 | 9.265 | 10.399 | 8.5 | 5.277 | 4.997 | 0 | 0 | 0 | 0 | 5.586 | 4.837 | 3.57 | 6.168 | 5.064 | 5.209 | 5.725 | 8.62 | 7.796 | 6.505 | 4.594 | 2.002 |
Short Term Debt
| 0.812 | 0.793 | 1.862 | 2.064 | 2.153 | 1.022 | 0.047 | 0.069 | 1.455 | 1.456 | 1 | 1.07 | 0 | 3.827 | 4.2 | 4.133 | 4.207 | 0.108 | 0.589 | 0.134 | 0.24 | 0.876 | 0.989 | 1.309 | 1.199 | 1.301 | 3.196 | 6.408 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 36.211 | 30.388 | 24.689 | 22.044 | 16.163 | 14.252 | 10.774 | 12.094 | 11.205 | 10.098 | 8.326 | 7.161 | 6.665 | 6.344 | 5.827 | 6.249 | 4.828 | 3.789 | 3.628 | 2.357 | 2.483 | 2.802 | 1.852 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 15.544 | 14.732 | 13.091 | 15.55 | 21.365 | 4.431 | 0 | 0 | 0 | 0.317 | 0.129 | 0 | 5.929 | 4.114 | 5.305 | 5.154 | 0.001 | 0 | 1.918 | -0.001 | 0 | 0 | 0.001 | 1.689 | 1.799 | 1.801 | 1.498 | 0.601 |
Total Current Liabilities
| 57.053 | 52.85 | 43.522 | 44.025 | 42.919 | 31.018 | 19.908 | 21.428 | 23.059 | 20.371 | 14.732 | 13.228 | 12.594 | 14.285 | 15.332 | 15.536 | 14.622 | 8.733 | 9.705 | 8.658 | 7.787 | 8.887 | 8.567 | 11.617 | 10.794 | 9.608 | 9.288 | 9.011 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||
Long Term Debt
| 1.302 | 2.12 | 12.381 | 16.695 | 18.757 | 10.827 | 0.074 | 0.121 | 1.889 | 3.333 | 2.5 | 3.5 | 0 | 0 | 0 | 0.1 | 0.2 | 0 | 0 | 0.517 | 0.55 | 0.784 | 1.559 | 1.248 | 1.599 | 1.801 | 1.897 | 2.403 |
Deferred Revenue Non-Current
| 0 | 0 | 7.2 | 8.4 | 9.6 | 0 | -2.564 | -3.041 | -2.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.826 | 1.255 | 1.258 | 1.499 | 1.638 | 1.769 | 2.564 | 3.041 | 2.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 |
Other Non-Current Liabilities
| 0.496 | 0.253 | -7.2 | -8.4 | -9.6 | 2.333 | 0.3 | 0.277 | 0.296 | 0.311 | 0.299 | 0.225 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | 0.111 | 0.692 | 0.841 | 0.981 | 0 | 0 | 0 | -0.1 | 0 | -0.1 |
Total Non-Current Liabilities
| 2.624 | 3.628 | 13.639 | 18.194 | 20.395 | 14.929 | 0.374 | 0.398 | 2.185 | 3.644 | 2.799 | 3.725 | 0 | 0 | 0 | 0.1 | 0.199 | -0.001 | 0.111 | 1.209 | 1.391 | 1.764 | 1.559 | 1.248 | 1.599 | 2.002 | 2.197 | 2.603 |
Total Liabilities
| 59.677 | 56.478 | 57.161 | 62.219 | 63.314 | 45.947 | 20.282 | 21.826 | 25.244 | 24.015 | 17.531 | 16.953 | 12.594 | 14.285 | 15.332 | 15.636 | 14.821 | 8.732 | 9.816 | 9.867 | 9.178 | 10.652 | 10.126 | 12.864 | 12.393 | 11.609 | 11.485 | 11.614 |
Equity: | ||||||||||||||||||||||||||||
Preferred Stock
| 0 | 70.455 | 70.117 | 66.864 | 60.703 | 39.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 52.256 | 44.338 | 43.973 | 42.7 | 40.901 | 19.144 | 19.144 | 8.349 | 8.349 | 8.349 | 2.153 | 1.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.328 | 0 | 0 | 0 | 0 |
Retained Earnings
| 8.121 | 10.832 | 12.968 | 12.419 | 8.838 | 10.618 | 14.527 | 13.064 | 8.913 | 5.341 | 4.864 | 3.93 | 3.845 | 4.432 | 3.646 | 2.082 | 1.011 | -38.763 | -38.486 | -40.636 | -38.096 | -40.387 | -32.883 | -26.148 | -9.795 | -3.803 | -1.698 | 0 |
Accumulated Other Comprehensive Income/Loss
| -1.425 | -0.017 | -1.434 | 0.226 | 0.416 | -0.207 | -0.113 | -0.279 | 0.607 | 0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 4.631 | 3.632 | 3.447 | 10.238 | 2.615 | 1.089 | -2.228 | -1.492 | -4.997 | -3.603 | 2.297 | 1.602 |
Other Total Stockholders Equity
| 9.417 | -55.17 | -56.941 | -55.119 | -49.739 | -29.762 | 9.577 | 9.577 | 9.577 | 9.577 | 9.577 | 9.588 | 11.711 | 12.332 | 13.317 | 13.748 | 9.621 | 50.38 | 50.762 | 49.219 | 53.96 | 57.747 | 64.621 | -0.001 | 57.469 | 29.723 | 8.888 | 0 |
Total Shareholders Equity
| 68.369 | 70.438 | 68.683 | 67.09 | 61.119 | 39.498 | 43.135 | 30.711 | 27.446 | 23.362 | 16.594 | 15.266 | 15.556 | 16.764 | 16.963 | 15.83 | 15.264 | 15.249 | 15.723 | 18.821 | 18.479 | 18.448 | 29.51 | 30.688 | 42.677 | 22.318 | 9.487 | 1.602 |
Total Equity
| 68.369 | 70.438 | 68.683 | 67.09 | 61.119 | 39.498 | 43.135 | 30.711 | 27.446 | 23.362 | 16.594 | 15.266 | 15.556 | 16.764 | 16.963 | 15.83 | 15.264 | 15.249 | 15.723 | 18.821 | 18.479 | 18.448 | 29.51 | 30.688 | 42.677 | 22.318 | 9.487 | 1.602 |
Total Liabilities & Shareholders Equity
| 128.046 | 126.916 | 125.844 | 129.309 | 124.433 | 85.445 | 63.417 | 52.537 | 52.69 | 47.377 | 34.125 | 32.219 | 28.15 | 31.049 | 32.295 | 31.466 | 30.085 | 23.981 | 25.539 | 28.688 | 27.658 | 29.1 | 39.637 | 43.552 | 55.07 | 33.927 | 20.972 | 13.216 |