Topicus.com Inc. (TSXV:TOI)

Topicus.com Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	1,552	1,295	1,125	916.68	742.54
Revenue Growth (YoY)	19.88%	15.10%	22.72%	23.45%	50.32%
Cost of Revenue	992.4	823.52	725.34	591.13	473.18
Gross Profit	559.91	471.35	399.63	325.55	269.36
Selling, General & Admin	122.03	95.48	82.73	77.13	45.79
Depreciation & Amortization Expenses	204.28	169.59	151.71	134.94	109.66
Total Operating Expenses	326.31	265.07	234.44	212.07	155.46
Operating Income	233.59	206.28	165.19	113.48	113.9
Total Non-Operating Income (Expense)	-321.41	-31.19	-20.43	-9.07	-2,315
Pretax Income	108.23	183.47	144.77	104.42	-2,201
Provision for Income Taxes	38.17	34	29.34	16.81	21.6
Net Income	41.76	91.99	71.75	52.93	-1,884
Minority Interest in Earnings	28.3	57.48	43.67	34.68	-338.19
Net Income to Common	41.76	91.99	71.75	52.93	-1,884
Net Income Growth	-54.61%	28.21%	35.57%	-	-
Shares Outstanding (Basic)	83	83	82	80	63
Shares Outstanding (Diluted)	130	130	130	130	130
Shares Change (YoY)	-	-	-	0.12%	9.75%
EPS (Basic)	0.50	1.11	0.88	0.66	-30.16
EPS (Diluted)	0.50	1.11	0.88	0.66	-30.16
EPS Growth	-54.95%	26.14%	33.33%	-	-
Shares Outstanding	83.34	83.07	81.89	80.55	39.87
Free Cash Flow	402.02	339.34	238.78	195.71	171.04
Free Cash Flow Growth	18.47%	42.12%	22.01%	14.42%	14.44%
Free Cash Flow Per Share	3.10	2.61	1.84	1.51	1.32
Gross Margin	36.07%	36.40%	35.52%	35.51%	36.28%
Operating Margin	15.05%	15.93%	14.68%	12.38%	15.34%
Profit Margin	4.51%	11.54%	10.26%	9.56%	-299.27%
FCF Margin	25.90%	26.21%	21.23%	21.35%	23.03%
EBITDA	437.87	375.87	316.9	248.43	223.57
EBITDA Margin	28.21%	29.03%	28.17%	27.10%	30.11%
EBIT	233.59	206.28	165.19	113.48	113.9
EBIT Margin	15.05%	15.93%	14.68%	12.38%	15.34%
Effective Tax Rate	35.27%	18.53%	20.27%	16.10%	-0.98%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.