Tecsys Inc
TSX:TCS
Income Statement
Earnings Waterfall
Tecsys Inc
Revenue
|
168.5m
CAD
|
Cost of Revenue
|
-92.3m
CAD
|
Gross Profit
|
76.1m
CAD
|
Operating Expenses
|
-72.2m
CAD
|
Operating Income
|
4m
CAD
|
Other Expenses
|
-1.9m
CAD
|
Net Income
|
2m
CAD
|
Income Statement
Tecsys Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
45
N/A
|
47
+3%
|
49
+5%
|
51
+4%
|
54
+6%
|
57
+6%
|
59
+3%
|
61
+4%
|
62
+1%
|
68
+9%
|
69
+2%
|
69
+1%
|
71
+3%
|
68
-4%
|
69
+1%
|
70
+2%
|
70
0%
|
71
+1%
|
70
0%
|
71
+0%
|
72
+2%
|
76
+6%
|
84
+10%
|
92
+9%
|
100
+9%
|
105
+5%
|
109
+4%
|
113
+4%
|
118
+4%
|
123
+4%
|
128
+4%
|
132
+3%
|
135
+3%
|
137
+1%
|
138
+1%
|
142
+3%
|
146
+2%
|
152
+5%
|
160
+5%
|
164
+2%
|
168
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(30)
|
(31)
|
(31)
|
(33)
|
(34)
|
(34)
|
(35)
|
(34)
|
(35)
|
(35)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(39)
|
(43)
|
(47)
|
(52)
|
(55)
|
(56)
|
(58)
|
(61)
|
(63)
|
(67)
|
(71)
|
(74)
|
(77)
|
(78)
|
(80)
|
(82)
|
(86)
|
(89)
|
(90)
|
(92)
|
|
Gross Profit |
19
N/A
|
20
+6%
|
22
+9%
|
23
+6%
|
25
+9%
|
28
+9%
|
29
+5%
|
30
+4%
|
31
+3%
|
35
+13%
|
35
+1%
|
36
+1%
|
37
+3%
|
34
-6%
|
34
+0%
|
35
+3%
|
35
-2%
|
35
+1%
|
35
-1%
|
35
+0%
|
36
+4%
|
37
+4%
|
41
+11%
|
45
+9%
|
48
+8%
|
50
+4%
|
52
+4%
|
55
+6%
|
58
+5%
|
61
+5%
|
62
+2%
|
61
-1%
|
61
0%
|
60
-1%
|
61
+1%
|
62
+2%
|
64
+3%
|
67
+5%
|
72
+7%
|
73
+2%
|
76
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(17)
|
(18)
|
(19)
|
(21)
|
(23)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(30)
|
(31)
|
(31)
|
(26)
|
(27)
|
(26)
|
(26)
|
(31)
|
(31)
|
(31)
|
(35)
|
(39)
|
(42)
|
(44)
|
(45)
|
(45)
|
(46)
|
(48)
|
(49)
|
(50)
|
(52)
|
(53)
|
(54)
|
(55)
|
(56)
|
(57)
|
(60)
|
(63)
|
(66)
|
(69)
|
(72)
|
|
Selling, General & Administrative |
(12)
|
(13)
|
(14)
|
(15)
|
(17)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(24)
|
(26)
|
(28)
|
(30)
|
(30)
|
(30)
|
(30)
|
(31)
|
(31)
|
(31)
|
(33)
|
(33)
|
(34)
|
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(41)
|
(43)
|
(43)
|
|
Research & Development |
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(5)
|
(7)
|
(7)
|
(7)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(24)
|
(25)
|
(27)
|
(29)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
2
N/A
|
2
+30%
|
3
+12%
|
2
-9%
|
2
+2%
|
2
-21%
|
2
-12%
|
2
-2%
|
2
-2%
|
5
+178%
|
5
+2%
|
4
-4%
|
5
+17%
|
8
+56%
|
8
-3%
|
9
+16%
|
9
-5%
|
4
-50%
|
4
-5%
|
3
-19%
|
1
-77%
|
(2)
N/A
|
(1)
+56%
|
1
N/A
|
4
+507%
|
5
+38%
|
6
+21%
|
7
+20%
|
9
+17%
|
11
+24%
|
10
-8%
|
8
-19%
|
7
-16%
|
5
-20%
|
5
-8%
|
4
-12%
|
4
-7%
|
4
-12%
|
5
+47%
|
4
-28%
|
4
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
2
N/A
|
2
+29%
|
2
+18%
|
2
-7%
|
2
+3%
|
2
-20%
|
2
-12%
|
2
-3%
|
2
+3%
|
4
+177%
|
4
0%
|
4
-5%
|
5
+15%
|
8
+62%
|
8
-1%
|
9
+18%
|
9
-5%
|
4
-49%
|
4
-2%
|
4
-18%
|
1
-72%
|
(2)
N/A
|
(2)
+7%
|
(1)
+63%
|
2
N/A
|
4
+64%
|
5
+52%
|
7
+25%
|
8
+21%
|
10
+26%
|
9
-10%
|
8
-19%
|
6
-14%
|
5
-16%
|
5
-17%
|
4
-9%
|
4
-3%
|
4
-7%
|
6
+53%
|
4
-27%
|
4
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
4
|
4
|
3
|
1
|
(1)
|
(1)
|
(0)
|
2
|
2
|
4
|
5
|
6
|
7
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
2
|
3
|
2
|
2
|
|
Net Income (Common) |
1
N/A
|
2
+34%
|
2
+14%
|
2
-10%
|
2
N/A
|
2
-19%
|
1
-17%
|
1
-3%
|
1
+6%
|
5
+275%
|
5
+1%
|
5
-3%
|
5
+7%
|
6
+19%
|
6
-1%
|
7
+19%
|
7
-2%
|
4
-44%
|
4
0%
|
3
-20%
|
1
-69%
|
(1)
N/A
|
(1)
-46%
|
(0)
+78%
|
2
N/A
|
2
+13%
|
4
+67%
|
5
+18%
|
6
+22%
|
7
+29%
|
6
-14%
|
5
-22%
|
4
-19%
|
4
+14%
|
4
-5%
|
4
+0%
|
4
-1%
|
2
-51%
|
3
+54%
|
2
-33%
|
2
-6%
|
|
EPS (Diluted) |
0.12
N/A
|
0.16
+33%
|
0.18
+13%
|
0.17
-6%
|
0.17
N/A
|
0.13
-24%
|
0.12
-8%
|
0.11
-8%
|
0.11
N/A
|
0.39
+255%
|
0.39
N/A
|
0.38
-3%
|
0.41
+8%
|
0.49
+20%
|
0.49
N/A
|
0.54
+10%
|
0.52
-4%
|
0.3
-42%
|
0.3
N/A
|
0.25
-17%
|
0.08
-68%
|
-0.06
N/A
|
-0.07
-17%
|
-0.01
+86%
|
0.16
N/A
|
0.18
+13%
|
0.28
+56%
|
0.31
+11%
|
0.37
+19%
|
0.49
+32%
|
0.42
-14%
|
0.32
-24%
|
0.27
-16%
|
0.3
+11%
|
0.29
-3%
|
0.29
N/A
|
0.29
N/A
|
0.14
-52%
|
0.22
+57%
|
0.15
-32%
|
0.14
-7%
|