Topicus.com Inc. (TSXV:TOI)
Canada
· Delayed Price · Currency is CAD 178.08
+2.17 (1.23%)
May 12, 2025, 4:00 PM EDT
Topicus.com Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Net Income | 98.65 | 91.99 | 71.75 | 52.93 | -1,884 | 42.49 | Upgrade
|
| Depreciation & Amortization | 92.48 | 103.79 | 90.99 | 78.05 | 63.73 | 42.86 | Upgrade
|
| Other Amortization | 85.08 | 67.23 | 61.83 | 59.65 | 46.91 | 26.84 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.02 | 0.62 | - | - | 1.6 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -0.22 | -0.21 | -0.14 | -0.58 | -1.39 | -0.11 | Upgrade
|
| Other Operating Activities | 52.98 | 57.1 | 42.2 | 12.46 | 1,958 | 28.58 | Upgrade
|
| Change in Accounts Receivable | 15.7 | 11.4 | -15.41 | -6 | -21.42 | 4.6 | Upgrade
|
| Change in Inventory | -0.29 | 0.29 | 0.41 | -0.02 | -0.35 | 0.12 | Upgrade
|
| Change in Accounts Payable | 28.97 | 7.81 | 10.74 | 12.13 | 9.34 | 0.99 | Upgrade
|
| Change in Unearned Revenue | 22.09 | 7.16 | 4 | 0.35 | 5.8 | 6 | Upgrade
|
| Change in Other Net Operating Assets | -3.83 | 0.45 | -19.8 | -5.96 | -1.41 | -0.5 | Upgrade
|
| Operating Cash Flow | 391.58 | 347.63 | 246.56 | 203.01 | 176.42 | 151.87 | Upgrade
|
| Operating Cash Flow Growth | 30.50% | 40.99% | 21.45% | 15.07% | 16.17% | 25.13% | Upgrade
|
| Capital Expenditures | -7.67 | -7.43 | -7.02 | -6.55 | -4.65 | -2.41 | Upgrade
|
| Cash Acquisitions | -103.85 | -99.81 | -119.18 | -129.13 | -236.64 | -72.71 | Upgrade
|
| Divestitures | - | - | - | - | 27.59 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.85 | -0.85 | -0.76 | -0.75 | -0.73 | - | Upgrade
|
| Investment in Securities | -167.98 | - | -0.25 | - | - | - | Upgrade
|
| Other Investing Activities | 3.7 | -2.13 | - | 3.03 | 1.01 | 0.87 | Upgrade
|
| Investing Cash Flow | -276.65 | -110.22 | -127.2 | -133.41 | -213.43 | -74.25 | Upgrade
|
| Short-Term Debt Issued | - | 65 | 25 | 85 | 25 | - | Upgrade
|
| Long-Term Debt Issued | - | 38.11 | 38.35 | 8.59 | 97.8 | - | Upgrade
|
| Total Debt Issued | 45.31 | 103.11 | 63.35 | 93.59 | 122.8 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -29.88 | - | - | -30 | Upgrade
|
| Long-Term Debt Repaid | - | -72.68 | -106.01 | -26.22 | -17.87 | -14.42 | Upgrade
|
| Total Debt Repaid | -80.59 | -72.68 | -135.89 | -26.22 | -17.87 | -44.42 | Upgrade
|
| Net Debt Issued (Repaid) | -35.29 | 30.43 | -72.54 | 67.38 | 104.93 | -44.42 | Upgrade
|
| Preferred Dividends Paid | - | - | - | -66.61 | - | - | Upgrade
|
| Common Dividends Paid | - | -127.64 | - | - | -36.43 | - | Upgrade
|
| Dividends Paid | - | -127.64 | - | -66.61 | -36.43 | - | Upgrade
|
| Other Financing Activities | -41.73 | -114.39 | -5.44 | -8.92 | -11.81 | -5.6 | Upgrade
|
| Financing Cash Flow | -77.02 | -211.6 | -77.98 | -8.16 | 56.69 | -50.02 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3.81 | 1.29 | 0.91 | - | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -0 | - | -0 | -0 | - | Upgrade
|
| Net Cash Flow | 41.71 | 27.1 | 42.29 | 61.45 | 19.69 | 27.6 | Upgrade
|
| Free Cash Flow | 383.9 | 340.2 | 239.54 | 196.45 | 171.77 | 149.46 | Upgrade
|
| Free Cash Flow Growth | 31.31% | 42.02% | 21.93% | 14.37% | 14.93% | 25.80% | Upgrade
|
| Free Cash Flow Margin | 28.57% | 26.27% | 21.29% | 21.43% | 23.13% | 30.26% | Upgrade
|
| Free Cash Flow Per Share | 2.96 | 2.62 | 1.84 | 2.44 | 2.71 | 1.26 | Upgrade
|
| Cash Interest Paid | 24.93 | 23.18 | 17.2 | 13.02 | 9.03 | 5.6 | Upgrade
|
| Cash Income Tax Paid | 58.25 | 55.34 | 50.28 | 45.93 | 39.1 | 19.79 | Upgrade
|
| Levered Free Cash Flow | 376.36 | 332.39 | 236.29 | 227.17 | 173.96 | 155.07 | Upgrade
|
| Unlevered Free Cash Flow | 390.74 | 346.37 | 246.27 | 234.03 | 179.82 | 158.1 | Upgrade
|
| Change in Net Working Capital | -90.79 | -56.94 | 0.1 | -31.08 | -5.27 | -34.35 | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.