Topicus.com Inc. (TSXV:TOI)
Canada · Delayed Price · Currency is CAD 102.09
+0.40 (0.39%)
Aug 21, 2026, 4:00 PM EST
Topicus.com Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Other Revenue | - | - | - | - | -0 | - |
| 1,698 | 1,552 | 1,295 | 1,125 | 916.68 | 742.54 | |
Revenue Growth | 20.85% | 19.88% | 15.10% | 22.72% | 23.45% | 50.32% |
Cost of Revenue | 1,083 | 992.4 | 823.52 | 725.34 | 591.13 | 473.18 |
Gross Profit | 614.44 | 559.91 | 471.35 | 399.63 | 325.55 | 269.36 |
Selling, General & Admin | 121.73 | 112.16 | 92.16 | 77.01 | 65.26 | 39 |
Amortization of Goodwill & Intangibles | 177.07 | 162.55 | 135.5 | 121.12 | 107.08 | 85.06 |
Other Operating Expenses | 6.04 | 7.56 | 4.59 | 7.02 | 4.85 | 8.25 |
Operating Expenses | 350.58 | 324 | 266.34 | 235.74 | 205.06 | 156.92 |
Operating Income | 263.86 | 235.9 | 205.01 | 163.9 | 120.5 | 112.44 |
Interest Expense | -35.12 | -29.96 | -24.67 | -17.73 | -15.39 | -10.95 |
Earnings From Equity Investments | -203.64 | -222.83 | 0.21 | 0.14 | 0.58 | 1.39 |
Currency Exchange Gain (Loss) | -0.34 | 0.23 | -1.25 | -1.86 | -0.29 | -0.58 |
Other Non Operating Income (Expenses) | 49.08 | 64.68 | 3.01 | -0.98 | 6.03 | -2,303 |
EBT Excluding Unusual Items | 73.84 | 48.02 | 182.31 | 143.47 | 111.43 | -2,200 |
Impairment of Goodwill | -0.53 | -0.53 | -0.62 | - | - | -0.02 |
Gain (Loss) on Sale of Investments | 30.11 | 62.9 | - | - | - | - |
Asset Writedown | -0.03 | -0.01 | - | - | - | -1.58 |
Other Unusual Items | -2.41 | -2.16 | 1.78 | 1.3 | -7.01 | 1.46 |
Pretax Income | 100.98 | 108.23 | 183.47 | 144.77 | 104.42 | -2,201 |
Income Tax Expense | 40.14 | 38.17 | 34 | 29.34 | 16.81 | 21.6 |
Earnings From Continuing Operations | 60.84 | 70.06 | 149.47 | 115.43 | 87.61 | -2,222 |
Minority Interest in Earnings | -25.4 | -28.3 | -57.48 | -43.67 | -34.68 | 338.19 |
Net Income | 35.44 | 41.76 | 91.99 | 71.75 | 52.93 | -1,884 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | 25.73 |
Net Income to Common | 35.44 | 41.76 | 91.99 | 71.75 | 52.93 | -1,910 |
Net Income Growth | -72.22% | -54.61% | 28.21% | 35.57% | - | - |
Shares Outstanding (Basic) | 83 | 83 | 83 | 82 | 80 | 63 |
Shares Outstanding (Diluted) | 130 | 130 | 130 | 130 | 80 | 63 |
Shares Change | - | - | - | 61.32% | 27.12% | -46.41% |
EPS (Basic) | 0.43 | 0.50 | 1.11 | 0.88 | 0.66 | -30.16 |
EPS (Diluted) | 0.42 | 0.50 | 1.11 | 0.88 | 0.66 | -30.16 |
EPS Growth | -72.46% | -54.79% | 26.70% | 33.25% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 414.73 | 403.09 | 340.2 | 239.54 | 196.45 | 171.77 |
Free Cash Flow Per Share | 3.19 | 3.10 | 2.62 | 1.84 | 2.44 | 2.71 |
Gross Margin | 36.19% | 36.07% | 36.40% | 35.52% | 35.51% | 36.27% |
Operating Margin | 15.54% | 15.20% | 15.83% | 14.57% | 13.15% | 15.14% |
Profit Margin | 2.09% | 2.69% | 7.11% | 6.38% | 5.77% | -257.19% |
Free Cash Flow Margin | 24.43% | 25.97% | 26.27% | 21.29% | 21.43% | 23.13% |
EBITDA | 330.28 | 328.26 | 283.03 | 232.92 | 178.38 | 158.38 |
EBITDA Margin | 19.46% | 21.15% | 21.86% | 20.71% | 19.46% | 21.33% |
D&A For EBITDA | 66.43 | 92.36 | 78.01 | 69.03 | 57.88 | 45.94 |
EBIT | 263.86 | 235.9 | 205.01 | 163.9 | 120.5 | 112.44 |
EBIT Margin | 15.54% | 15.20% | 15.83% | 14.57% | 13.15% | 15.14% |
Effective Tax Rate | 39.75% | 35.27% | 18.53% | 20.27% | 16.10% | - |
Revenue as Reported | 1,698 | 1,552 | 1,295 | 1,125 | 916.68 | 742.54 |
Advertising Expenses | - | 12.5 | 10.1 | 9.7 | 8.6 | - |