SaaS Revenue soars 48% in the third quarter, SaaS RPO
reaches $157 million
MONTREAL, Feb. 29,
2024 /CNW/ -- Tecsys Inc. (TSX: TCS), an
industry-leading supply chain management SaaS company, today
announced its results for the third quarter fiscal year 2024, ended
January 31, 2024. All dollar amounts
are expressed in Canadian currency and are prepared in accordance
with International Financial Reporting Standards (IFRS).
"Our third quarter represents another record quarter led by SaaS
revenue and included the addition of five new logos, three new
hospital networks, ongoing customer SaaS migrations, and the
biggest bookings quarter of the fiscal year so far," said
Peter Brereton, president and CEO of
Tecsys. "Our SaaS margins continue to expand and the resulting
impact on our overall margin profile is becoming evident. We are
seeing activity across all key verticals and through all commercial
channels, with rising demand and pipeline expansion. This solid
financial performance is bolstered by a market that is showing no
signs of slowing down."
Mark Bentler, chief financial
officer of Tecsys, added, "After our third quarter we embarked on a
strategic restructuring designed to improve profitability over the
long term. As part of this effort, we reduced our workforce by
about 4% across a range of departments. This restructuring is
expected to result in one-time costs of around $2.3 million, which will be recorded in our Q4
fiscal 2024 financial statements and result in anticipated annual
operating cost savings of around $4.6
million heading into fiscal 2025."
Third Quarter Highlights:
- SaaS revenue increased by 48% to $14.2
million, up from $9.5 million
in Q3 2023.
- SaaS subscription bookingsi (measured on an
ARRi basis) decreased by 17% to $4.9 million, compared to $5.8 million in the third quarter of fiscal
2023.
- SaaS Remaining Performance Obligation (RPOi)
increased by 23% to $157.2 million at
January 31, 2024, up from
$128.3 million at the same time last
year.
- Annual Recurring Revenue (ARRi) at January 31, 2024, was up 16% to $87.2 million compared to $75.4 million at January
31, 2023.
- Professional services revenue was down by 4% to $13.0 million compared to $13.6 million in Q3 fiscal 2023.
- Total revenue excluding hardware revenue was $36.2 million, 11% higher than $32.5 million reported for Q3 last year, while
total revenue rose 13% to reach a record $43.8 million.
- Gross margin was 45%, compared to 44% for the same period of
fiscal 2023.
- Total gross profit increased to $19.9
million, up 17% from $17.0
million in Q3 fiscal 2023.
- Operating expenses increased to $18.7
million, higher by $2.7
million or 17% compared to $16.0
million in Q3 last year.
- Profit from operations was $1.2
million, up from $1.0 million
in the same period of fiscal 2023.
- Net profit was $0.8 million or
$0.05 per share on a fully diluted
basis in Q3 fiscal 2024, compared to net profit of $0.9 million or $0.06 per share for the same period in fiscal
2023.
- Adjusted EBITDAii was $2.6
million compared to $2.8
million reported in Q3 last year.
- In the third quarter of fiscal 2024, Tecsys acquired 50,400 of
its outstanding common shares for $1.5
million as part of its ongoing normal course issuer
bid.
Year-to-date performance for first nine months of Fiscal
2024:
- SaaS revenue increased by 43% to $37.7
million, up from $26.3 million
in the same period of fiscal 2023.
- SaaS subscription bookingsi (measured on an
ARRi basis) decreased by 16% to $10.5 million, compared to $12.5 million in the same period of fiscal
2023.
- Professional services revenue was $40.8
million compared to $40.7
million in the same period of fiscal 2023.
- Total revenue excluding hardware revenue was $105.4 million, 12% higher than $94.4 million reported for the same period of
fiscal 2023, while total revenue rose 14% to reach $127.3 million.
- Gross margin was 45% for the first nine months of fiscal 2024
compared to 44% for the same period in fiscal 2023.
- Total gross profit increased to $57.8
million, up 19% from $48.4
million in the same period of fiscal 2023.
- Operating expenses increased to $55.2
million, higher by $8.9
million or 19% compared to $46.3 million in the same period of fiscal
2023.
- Profit from operations was $2.6
million, up from $2.2 million
in the same period of fiscal 2023.
- Net profit was $1.6 million or
$0.11 per fully diluted share, flat
compared to the same period in fiscal 2023.
- Adjusted EBITDAii was $6.8
million compared to $7.0
million reported in the same period of fiscal 2023.
"Based on our Q3 results and our Q4 outlook, we are revising our
full year fiscal 2024 guidance to tighten the range on total
revenue growth, tighten the range and increase the high end on SaaS
revenue growth and tighten the range on short-term Adjusted EBITDA
margin guidance," continued Bentler. "We expect to provide updated
guidance for fiscal 2025 as part of our Q4 and full year fiscal
2024 earnings release."
Financial Guidance:
Tecsys is revising financial guidance as follows:
|
|
|
|
|
Current FY24
Guidance
|
Previous FY24
Guidance
|
Reiterate FY25
Guidance
|
Total Revenue
Growth
|
11-14%
|
10-15%
|
n.a.
|
SaaS Revenue
Growth
|
37-38%
|
35-37%
|
n.a.
|
Adjusted EBITDA
ii Margin
|
5-6%
|
4-6%
|
8-9%
|
On February 29, 2024, the Company
declared a quarterly dividend of $0.08 per share to be paid on April 11, 2024, to shareholders of record on
March 21, 2024.
Pursuant to the Canadian Income Tax Act, dividends paid by the
Company to Canadian residents are considered to be "eligible"
dividends.
i See Key
Performance Indicators in Management's Discussion and Analysis of
the Q3 2024 Financial Statements.
|
ii See
Non-IFRS Performance Measures in Management's Discussion and
Analysis of the Q3 2024 Financial Statements.
|
Third Quarter Fiscal 2024 Results Conference Call
Date: March 1, 2024
Time: 8:30am EST
Phone number: 800-935-9319 or 416-981-9016
The call can be replayed until March 8,
2024, by calling:
800-558-5253 or 416-626-4100 (access code: 22029167)
About Tecsys
Since our founding 40 years ago, much has changed in the realm
of supply chain technology. But one thing has remained constant; by
developing dynamic and innovative supply chain solutions, Tecsys
has been equipping organizations for growth and competitive
advantage. Serving healthcare, distribution and converging commerce
industries, and spanning multiple complex, regulated and
high-volume markets, Tecsys delivers warehouse management,
distribution and transportation management, supply management at
point of use, and retail order management, as well as complete
financial management and analytics solutions.
Tecsys' shares are listed on the Toronto Stock Exchange under
the ticker symbol TCS. For more information on Tecsys, visit
www.tecsys.com.
Forward-Looking Statements
The statements in this news release relating to matters that are
not historical fact are forward-looking statements that are based
on management's beliefs and assumptions. Such statements are not
guarantees of future performance and are subject to a number of
uncertainties, including but not limited to future economic
conditions, the markets that Tecsys Inc. serves, the actions of
competitors, major new technological trends, and other factors
beyond the control of Tecsys Inc., which could cause actual results
to differ materially from such statements. More information about
the risks and uncertainties associated with Tecsys Inc.'s business
can be found in the MD&A section of the Company's annual report
and the most recently filed annual information form. These
documents have been filed with the Canadian securities commissions
and are available on our website (www.tecsys.com) and on SEDAR+
(www.sedarplus.ca).
Copyright © Tecsys Inc. 2024. All names, trademarks, products,
and services mentioned are registered or unregistered trademarks of
their respective owners.
Non-IFRS Measures
Reconciliation of EBITDA and Adjusted EBITDA
EBITDA is calculated as earnings before interest expense,
interest income, income taxes, depreciation and amortization.
Adjusted EBITDA is calculated as EBITDA before stock-based
compensation, gain on remeasurement of lease liability and
recognition of tax credits generated in prior periods. The
exclusion of interest expense, interest income and income taxes
eliminates the impact on earnings derived from non-operational
activities, and the exclusion of depreciation, amortization,
share-based compensation, gain on remeasurement of lease liability
and recognition of tax credits generated in prior periods
eliminates the non-cash impact of these items.
The Company believes that these measures are useful measures of
financial performance without the variation caused by the impacts
of the items described above and that could potentially distort the
analysis of trends in our operating performance. In addition, they
are commonly used by investors and analysts to measure a company's
performance, its ability to service debt and to meet other payment
obligations, or as a common valuation measurement. Excluding these
items does not imply that they are necessarily non-recurring.
Management believes these non-GAAP financial measures, in addition
to conventional measures prepared in accordance with IFRS, enable
investors to evaluate the Company's operating results, underlying
performance and future prospects in a manner similar to management.
Although EBITDA and Adjusted EBITDA are frequently used by
securities analysts, lenders and others in their evaluation of
companies, they have limitations as an analytical tool, and should
not be considered in isolation, or as a substitute for analysis of
the Company's results as reported under IFRS.
The reconciliation of EBITDA and Adjusted EBITDA to the most
directly comparable IFRS measure is provided below.
|
Three months
ended January 31,
|
Nine months
ended January 31,
|
Trailing 12 months
ended January 31,
|
(in thousands of CAD)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit for the
period
|
$
|
759
|
$
|
888
|
$
|
1,590
|
$
|
1,643
|
$
|
2,036
|
$
|
4,229
|
Adjustments
for:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of
property and equipment and right-of-use assets
|
|
355
|
|
476
|
|
1,116
|
|
1,335
|
|
1,556
|
|
1,850
|
Amortization of
deferred development costs
|
|
147
|
|
135
|
|
436
|
|
351
|
|
581
|
|
438
|
Amortization of other
intangible assets
|
|
356
|
|
411
|
|
1,146
|
|
1,201
|
|
1,548
|
|
1,583
|
Interest
expense
|
|
45
|
|
92
|
|
136
|
|
389
|
|
153
|
|
567
|
Interest
income
|
|
(260)
|
|
(221)
|
|
(782)
|
|
(475)
|
|
(993)
|
|
(532)
|
Income
taxes
|
|
644
|
|
455
|
|
1,422
|
|
869
|
|
2,177
|
|
(242)
|
EBITDA
|
$
|
2,046
|
$
|
2,236
|
$
|
5,064
|
$
|
5,313
|
$
|
7,058
|
$
|
7,893
|
Adjustments
for:
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based
compensation
|
|
594
|
|
538
|
|
1,770
|
|
1,722
|
|
2,225
|
|
2,062
|
Gain on remeasurement
of lease liability
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(573)
|
Recognition of tax
credits generated in prior periods
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(617)
|
Adjusted
EBITDAii
|
$
|
2,640
|
$
|
2,774
|
$
|
6,834
|
$
|
7,035
|
$
|
9,283
|
$
|
8,765
|
Condensed Interim
Consolidated Statements of Financial Position
As at January 31, 2024 and April 30, 2023 (Unaudited)
(In thousands of Canadian dollars)
|
|
|
|
January 31, 2024
|
April 30, 2023
|
Assets
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
16,724
|
$
|
21,235
|
Short-term
investments
|
|
|
16,486
|
|
15,835
|
Accounts
receivable
|
|
|
24,772
|
|
22,900
|
Work in
progress
|
|
|
3,389
|
|
1,734
|
Other
receivables
|
|
|
530
|
|
523
|
Tax
credits
|
|
|
5,330
|
|
5,338
|
Inventory
|
|
|
1,903
|
|
1,034
|
Prepaid
expenses
|
|
|
9,270
|
|
8,193
|
Total current assets
|
|
|
78,404
|
|
76,792
|
Non-current assets
|
|
|
|
|
|
Other long-term
receivables
|
|
|
901
|
|
363
|
Tax
credits
|
|
|
5,900
|
|
5,368
|
Property and
equipment
|
|
|
1,483
|
|
1,802
|
Right-of-use
assets
|
|
|
1,352
|
|
1,708
|
Contract acquisition
costs
|
|
|
3,864
|
|
3,738
|
Deferred development
costs
|
|
|
2,627
|
|
2,254
|
Other intangible
assets
|
|
|
7,996
|
|
9,287
|
Goodwill
|
|
|
17,294
|
|
17,467
|
Deferred tax
assets
|
|
|
8,134
|
|
8,137
|
Total non-current assets
|
|
|
49,551
|
|
50,124
|
Total assets
|
|
$
|
127,955
|
$
|
126,916
|
Liabilities
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Accounts payable and
accrued liabilities
|
|
$
|
21,772
|
$
|
21,669
|
Deferred
revenue
|
|
|
30,697
|
|
30,388
|
Lease
obligations
|
|
|
798
|
|
793
|
Total current liabilities
|
|
|
53,267
|
|
52,850
|
Non-current liabilities
|
|
|
|
|
|
Other long-term
accrued liabilities
|
|
|
8
|
|
253
|
Deferred tax
liabilities
|
|
|
1,222
|
|
1,255
|
Lease
obligations
|
|
|
1,506
|
|
2,120
|
Total non-current liabilities
|
|
|
2,736
|
|
3,628
|
Total liabilities
|
|
$
|
56,003
|
$
|
56,478
|
Equity
|
|
|
|
|
|
Share
capital
|
|
$
|
48,026
|
$
|
44,338
|
Contributed
surplus
|
|
|
14,229
|
|
15,285
|
Retained
earnings
|
|
|
9,037
|
|
10,832
|
Accumulated other
comprehensive income (loss)
|
|
|
660
|
|
(17)
|
Total equity attributable to the owners of the
Company
|
|
|
71,952
|
|
70,438
|
Total liabilities and equity
|
|
$
|
127,955
|
$
|
126,916
|
Condensed Interim
Consolidated Statements of Income and Comprehensive Income
For the three and nine-month periods ended January 31, 2024 and
2023 (Unaudited)
(In thousands of Canadian dollars, except per share
data)
|
|
|
|
Three Months Ended
January 31,
|
Nine Months Ended
January 31,
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue:
|
|
|
|
|
|
|
|
|
|
SaaS
|
|
$
|
14,160
|
$
|
9,544
|
$
|
37,727
|
$
|
26,343
|
Maintenance and
Support
|
|
|
8,620
|
|
8,356
|
|
25,817
|
|
24,722
|
Professional
Services
|
|
|
13,021
|
|
13,569
|
|
40,798
|
|
40,739
|
License
|
|
|
396
|
|
1,073
|
|
1,104
|
|
2,587
|
Hardware
|
|
|
7,626
|
|
6,375
|
|
21,841
|
|
16,841
|
Total revenue
|
|
|
43,823
|
|
38,917
|
|
127,287
|
|
111,232
|
Cost of revenue
|
|
|
23,893
|
|
21,909
|
|
69,512
|
|
62,787
|
Gross profit
|
|
|
19,930
|
|
17,008
|
|
57,775
|
|
48,445
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Sales and
marketing
|
|
|
8,223
|
|
7,349
|
|
24,539
|
|
20,302
|
General and
administration
|
|
|
2,650
|
|
2,813
|
|
8,580
|
|
8,619
|
Research and
development, net of tax credits
|
|
|
7,834
|
|
5,806
|
|
22,079
|
|
17,346
|
Total operating expenses
|
|
|
18,707
|
|
15,968
|
|
55,198
|
|
46,267
|
Profit from operations
|
|
|
1,223
|
|
1,040
|
|
2,577
|
|
2,178
|
Other income
|
|
|
(180)
|
|
(303)
|
|
(435)
|
|
(334)
|
Profit before income taxes
|
|
|
1,403
|
|
1,343
|
|
3,012
|
|
2,512
|
Income tax expense
|
|
|
644
|
|
455
|
|
1,422
|
|
869
|
Net profit
|
|
$
|
759
|
$
|
888
|
$
|
1,590
|
$
|
1,643
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
|
|
Effective portion of
changes in fair value on designated revenue hedges
|
|
|
4,101
|
|
2,368
|
|
1,101
|
|
515
|
Exchange differences
on translation of foreign operations
|
|
|
(90)
|
|
742
|
|
(424)
|
|
934
|
Comprehensive Income
|
|
$
|
4,770
|
$
|
3,998
|
$
|
2,267
|
$
|
3,092
|
Basic and diluted earnings per common
share
|
|
$
|
0.05
|
$
|
0.06
|
$
|
0.11
|
$
|
0.11
|
Condensed Interim
Consolidated Statements of Cash Flows
For the three and nine-month periods ended January 31, 2024 and
2023 (Unaudited)
(In thousands of Canadian dollars)
|
|
|
|
Three Months Ended
January 31,
|
Nine Months Ended
January 31,
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
Net profit
|
|
$
|
759
|
$
|
888
|
$
|
1,590
|
$
|
1,643
|
Adjustments
for:
|
|
|
|
|
|
|
|
|
|
Depreciation of
property and equipment and right-of-use-assets
|
|
|
355
|
|
476
|
|
1,116
|
|
1,335
|
Amortization of
deferred development costs
|
|
|
147
|
|
135
|
|
436
|
|
351
|
Amortization of other
intangible assets
|
|
|
356
|
|
411
|
|
1,146
|
|
1,201
|
Interest expense
(income) and foreign exchange (gain) loss
|
|
|
(180)
|
|
(303)
|
|
(435)
|
|
(334)
|
Unrealized foreign
exchange and other
|
|
|
(452)
|
|
(273)
|
|
(1,050)
|
|
418
|
Non-refundable tax
credits
|
|
|
(151)
|
|
(806)
|
|
(1,365)
|
|
(1,666)
|
Stock-based
compensation
|
|
|
594
|
|
538
|
|
1,770
|
|
1,722
|
Income
taxes
|
|
|
78
|
|
100
|
|
454
|
|
430
|
Net cash from operating
activities excluding changes in non-cash working capital items
related to operations
|
|
|
1,506
|
|
1,166
|
|
3,662
|
|
5,100
|
Accounts
receivable
|
|
|
(4,175)
|
|
(2,480)
|
|
(1,950)
|
|
(6,870)
|
Work in
progress
|
|
|
557
|
|
(288)
|
|
(1,662)
|
|
(359)
|
Other
receivables
|
|
|
184
|
|
9
|
|
136
|
|
(221)
|
Tax credits
|
|
|
3,160
|
|
(1,224)
|
|
841
|
|
(3,353)
|
Inventory
|
|
|
213
|
|
(351)
|
|
(871)
|
|
(494)
|
Prepaid
expenses
|
|
|
(304)
|
|
(1,291)
|
|
(945)
|
|
(1,473)
|
Contract acquisition
costs
|
|
|
(401)
|
|
(388)
|
|
(261)
|
|
(718)
|
Accounts payable and
accrued liabilities
|
|
|
3,890
|
|
1,478
|
|
597
|
|
1,614
|
Deferred
revenue
|
|
|
(2,295)
|
|
(1,198)
|
|
327
|
|
4,455
|
Changes in non-cash
working capital items related to operations
|
|
|
829
|
|
(5,733)
|
|
(3,788)
|
|
(7,419)
|
Net cash provided by (used in) operating
activities
|
|
|
2,335
|
|
(4,567)
|
|
(126)
|
|
(2,319)
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
Repayment of long-term
debt
|
|
|
-
|
|
(7,800)
|
|
-
|
|
(8,400)
|
Transfers from
short-term investments
|
|
|
-
|
|
5,000
|
|
-
|
|
5,000
|
Payment of lease
obligations
|
|
|
(195)
|
|
(148)
|
|
(593)
|
|
(570)
|
Payment of
dividends
|
|
|
(1,177)
|
|
(1,093)
|
|
(3,385)
|
|
(3,131)
|
Interest
paid
|
|
|
(45)
|
|
(92)
|
|
(136)
|
|
(389)
|
Issuance of common
shares on exercise of stock options
|
|
|
423
|
|
15
|
|
3,067
|
|
112
|
Shares repurchased and
cancelled
|
|
|
(1,532)
|
|
-
|
|
(2,205)
|
|
-
|
Net cash used in financing
activities
|
|
|
(2,526)
|
|
(4,118)
|
|
(3,252)
|
|
(7,378)
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
Interest
received
|
|
|
22
|
|
26
|
|
91
|
|
63
|
Transfers from
short-term investments
|
|
|
18
|
|
-
|
|
40
|
|
-
|
Acquisitions of
property and equipment
|
|
|
(190)
|
|
(279)
|
|
(455)
|
|
(510)
|
Acquisitions of other
intangible assets
|
|
|
-
|
|
(62)
|
|
-
|
|
(62)
|
Deferred development
costs
|
|
|
(309)
|
|
(130)
|
|
(809)
|
|
(597)
|
Net cash used in investing
activities
|
|
|
(459)
|
|
(445)
|
|
(1,133)
|
|
(1,106)
|
Net decrease in cash
and cash equivalents during the period
|
|
|
(650)
|
|
(9,130)
|
|
(4,511)
|
|
(10,803)
|
Cash and cash
equivalents - beginning of period
|
|
|
17,374
|
|
21,331
|
|
21,235
|
|
23,004
|
Cash and cash equivalents - end of
period
|
|
$
|
16,724
|
$
|
12,201
|
$
|
16,724
|
$
|
12,201
|
Condensed Interim
Consolidated Statements of Changes in Equity
For the three and nine-month periods ended January 31, 2024 and
2023 (Unaudited)
(In thousands of Canadian dollars, except number of
shares)
|
|
|
|
Share capital
|
Contributed
surplus
|
Accumulated
other
comprehensive
income (loss)
|
Retained
earnings
|
Total
|
|
|
Number
|
|
Amount
|
Balance, May 1, 2023
|
|
14,582,837
|
$
|
44,338
|
$
|
15,285
|
$
|
(17)
|
$
|
10,832
|
$
|
70,438
|
Net profit
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1,590
|
|
1,590
|
Other comprehensive
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective portion of
changes in fair value on designated revenue hedges
|
|
-
|
|
-
|
|
-
|
|
1,101
|
|
-
|
|
1,101
|
Exchange difference on
translation of foreign operations
|
|
-
|
|
-
|
|
-
|
|
(424)
|
|
-
|
|
(424)
|
Total comprehensive income
|
|
-
|
|
-
|
|
-
|
|
677
|
|
1,590
|
|
2,267
|
Shares repurchased and
cancelled
|
|
(76,200)
|
|
(248)
|
|
(1,957)
|
|
-
|
|
-
|
|
(2,205)
|
Stock-based
Compensation
|
|
-
|
|
-
|
|
1,770
|
|
-
|
|
-
|
|
1,770
|
Dividends to equity
owners
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(3,385)
|
|
(3,385)
|
Share options
exercised
|
|
192,302
|
|
3,936
|
|
(869)
|
|
-
|
|
-
|
|
3,067
|
Total transactions with owners of the
Company
|
|
116,102
|
|
3,688
|
|
(1,056)
|
|
-
|
|
(3,385)
|
|
(753)
|
Balance, January 31, 2024
|
|
14,698,939
|
$
|
48,026
|
$
|
14,229
|
$
|
660
|
$
|
9,037
|
$
|
71,952
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, May 1, 2022
|
|
14,562,895
|
$
|
43,973
|
$
|
13,176
|
$
|
(1,434)
|
$
|
12,968
|
$
|
68,683
|
Net profit
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1,643
|
|
1,643
|
Other comprehensive
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective portion of
changes in fair value on designated revenue hedges
|
|
-
|
|
-
|
|
-
|
|
515
|
|
-
|
|
515
|
Exchange difference on
translation of foreign operations
|
|
-
|
|
-
|
|
-
|
|
934
|
|
-
|
|
934
|
Total comprehensive income
|
|
-
|
|
-
|
|
-
|
|
1,449
|
|
1,643
|
|
3,092
|
Stock-based
Compensation
|
|
-
|
|
-
|
|
1,722
|
|
-
|
|
-
|
|
1,722
|
Dividends to equity
owners
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(3,131)
|
|
(3,131)
|
Share options
exercised
|
|
7,054
|
|
139
|
|
(27)
|
|
-
|
|
-
|
|
112
|
Total transactions with owners of the
Company
|
|
7,054
|
|
139
|
|
1,695
|
|
-
|
|
(3,131)
|
|
(1,297)
|
Balance, January 31, 2023
|
|
14,569,949
|
$
|
44,112
|
$
|
14,871
|
$
|
15
|
$
|
11,480
|
$
|
70,478
|
SOURCE Tecsys Inc.