Last update at 2025-06-30T20:00:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
Kinaxis' (TSE:KXS) Conservative Accounting Might Explain Soft Earnings
Wed 14 May 25, 10:48 AM3 TSX Stocks Estimated To Be 25% To 32% Below Intrinsic Value
Mon 12 May 25, 12:42 PMKinaxis Inc. Reports First Quarter 2025 Results
Wed 07 May 25, 09:00 PMExploring High Growth Tech Stocks In May 2025
Thu 01 May 25, 09:38 AMKinaxis Celebrates Supply Chain Trailblazers with 2025 Customer Awards at Kinexions
Wed 02 Apr 25, 11:00 AMKinaxis Partners With Databricks to Accelerate AI-Powered Supply Chain Orchestration
Tue 01 Apr 25, 03:01 PM3 TSX Stocks Possibly Trading At Discounts Of Up To 28.2%
Mon 31 Mar 25, 12:07 PMBreakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Income before tax | 19.74M | 31.49M | 1.10M | 21.47M | 35.26M |
Minority interest | - | - | - | - | - |
Net income | 10.06M | 20.08M | -1.16500M | 13.73M | 23.33M |
Selling general administrative | 60.37M | 54.27M | 45.55M | 33.23M | 26.85M |
Selling and marketing expenses | 102.72M | 79.45M | 59.08M | 52.63M | 44.27M |
Gross profit | 258.90M | 235.79M | 163.97M | 154.06M | 137.70M |
Reconciled depreciation | 26.28M | 25.06M | 20.41M | 15.56M | 11.91M |
Ebit | 17.29M | 25.60M | 2.48M | 20.97M | 32.68M |
Ebitda | 43.57M | 50.66M | 22.89M | 36.53M | 44.59M |
Depreciation and amortization | 26.28M | 25.06M | 20.41M | 15.56M | 11.91M |
Non operating income net other | - | - | - | - | - |
Operating income | 17.29M | 25.60M | 2.48M | 20.97M | 32.68M |
Other operating expenses | 412.87M | 338.97M | 248.81M | 203.41M | 159.10M |
Interest expense | - | 1.24M | 0.26M | 0.50M | 2.58M |
Tax provision | 9.68M | 11.41M | 2.26M | 7.74M | 11.93M |
Interest income | - | 2.74M | 0.82M | 0.89M | 2.81M |
Net interest income | 8.82M | 1.24M | -0.26400M | 0.89M | 3.04M |
Extraordinary items | - | - | - | - | - |
Non recurring | - | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 9.68M | 11.41M | 2.26M | 7.74M | 11.93M |
Total revenue | 426.97M | 366.89M | 250.73M | 224.19M | 191.55M |
Total operating expenses | 244.79M | 207.87M | 162.05M | 133.28M | 105.25M |
Cost of revenue | 168.07M | 131.10M | 86.75M | 70.13M | 53.85M |
Total other income expense net | -3.18700M | 5.89M | -1.38000M | 0.50M | 2.58M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 10.06M | 20.08M | -1.16500M | 13.73M | 23.33M |
Net income applicable to common shares | - | 20.08M | -1.16500M | 13.73M | 23.33M |
Preferred stock and other adjustments | - | - | - | - | - |
Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
Total assets | 685.34M | 691.98M | 648.27M | 520.27M | 428.41M |
Intangible assets | 12.87M | 23.39M | 28.27M | 10.78M | 13.02M |
Earning assets | - | - | - | - | - |
Other current assets | - | 19.46M | 13.66M | 10.28M | - |
Total liab | 289.82M | 237.15M | 246.84M | 199.05M | 146.65M |
Total stockholder equity | 395.51M | 454.83M | 401.43M | 321.22M | 281.76M |
Deferred long term liab | - | - | 24.89M | 19.69M | 16.48M |
Other current liab | - | 27.98M | 39.15M | 33.46M | 54.27M |
Common stock | - | 307.33M | 244.71M | 195.41M | 173.10M |
Capital stock | 285.42M | 307.33M | 244.71M | 195.41M | 173.10M |
Retained earnings | 101.86M | 101.80M | 91.74M | 71.66M | 72.83M |
Other liab | - | - | 6.86M | 0.00900M | 2.73M |
Good will | 72.73M | 74.56M | 73.31M | 39.99M | 39.99M |
Other assets | - | - | 28.35M | 30.91M | 22.54M |
Cash | 172.19M | 174.84M | 175.35M | 203.22M | 182.96M |
Cash and equivalents | - | - | 175.35M | 203.22M | 182.96M |
Total current liabilities | 240.51M | 183.10M | 190.01M | 145.81M | 131.86M |
Current deferred revenue | - | 137.60M | 133.47M | 99.24M | 94.28M |
Net debt | - | -123.05400M | -118.37900M | -147.46100M | -166.33900M |
Short term debt | - | 5.80M | 6.99M | 2.53M | 4.55M |
Short long term debt | - | - | - | - | - |
Short long term debt total | - | 51.79M | 56.97M | 55.76M | 16.62M |
Other stockholder equity | - | 44.34M | 65.13M | 54.74M | 35.85M |
Property plant equipment | - | - | 105.39M | 104.89M | 45.55M |
Total current assets | 473.14M | 464.38M | 397.14M | 332.92M | 306.39M |
Long term investments | - | - | - | - | - |
Net tangible assets | - | - | 298.86M | 269.67M | 227.83M |
Short term investments | 126.31M | 118.12M | 50.48M | 30.17M | 30.18M |
Net receivables | 118.46M | 156.61M | 157.66M | 89.25M | 83.99M |
Long term debt | - | - | - | - | - |
Inventory | - | 0.00000M | - | - | - |
Accounts payable | 15.62M | 11.72M | 10.40M | 10.58M | 5.90M |
Total permanent equity | - | - | - | - | - |
Noncontrolling interest in consolidated entity | - | - | - | - | - |
Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
Accumulated other comprehensive income | - | 1.36M | -0.15600M | -0.59700M | -0.02000M |
Additional paid in capital | - | - | - | - | - |
Common stock total equity | - | - | - | - | 173.10M |
Preferred stock total equity | - | - | - | - | - |
Retained earnings total equity | - | - | - | - | - |
Treasury stock | - | - | - | - | - |
Accumulated amortization | - | - | - | - | - |
Non currrent assets other | - | 41.06M | 43.09M | 24.91M | 20.23M |
Deferred long term asset charges | - | - | - | - | - |
Non current assets total | 212.20M | 227.60M | 251.13M | 187.35M | 122.02M |
Capital lease obligations | 48.94M | 51.79M | 56.97M | 55.76M | 16.62M |
Long term debt total | - | - | 49.98M | 53.23M | 12.06M |
Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Investments | -67.31200M | -74.98700M | -34.63300M | -76.26400M | 13.28M |
Change to liabilities | - | 37.47M | 16.10M | 14.37M | 9.90M |
Total cashflows from investing activities | - | -74.98700M | -34.63300M | -76.26400M | 13.28M |
Net borrowings | - | -6.73300M | -4.91100M | -3.74200M | -2.67400M |
Total cash from financing activities | -12.03500M | 26.84M | 5.85M | 16.64M | 6.08M |
Change to operating activities | - | -11.46800M | -3.79100M | -3.29100M | -2.28200M |
Net income | 10.06M | 20.08M | -1.16500M | 13.73M | 23.33M |
Change in cash | -0.50300M | -27.87300M | 20.26M | 0.67M | 56.14M |
Begin period cash flow | 175.35M | 203.22M | 182.96M | 182.28M | 126.14M |
End period cash flow | 174.84M | 175.35M | 203.22M | 182.96M | 182.28M |
Total cash from operating activities | 79.36M | 24.52M | 50.14M | 59.47M | 36.60M |
Issuance of capital stock | - | - | - | - | - |
Depreciation | 26.28M | 25.06M | 20.41M | 15.56M | 11.91M |
Other cashflows from investing activities | - | -56.73800M | -0.80000M | -61.82500M | 25.00M |
Dividends paid | - | - | - | - | - |
Change to inventory | - | - | - | - | - |
Change to account receivables | 6.55M | -75.12800M | -6.78200M | -0.59100M | -16.77600M |
Sale purchase of stock | -36.61500M | 29.71M | 10.76M | 20.38M | 8.75M |
Other cashflows from financing activities | 31.55M | 33.57M | 10.76M | 20.38M | 8.75M |
Change to netincome | - | 28.50M | 26.37M | 19.69M | 10.52M |
Capital expenditures | 2.30M | 18.25M | 33.83M | 14.44M | 11.72M |
Change receivables | - | - | - | - | - |
Cash flows other operating | - | - | - | - | - |
Exchange rate changes | - | - | - | - | - |
Cash and cash equivalents changes | - | - | - | - | - |
Change in working capital | 5.37M | -49.12300M | 5.52M | 10.49M | -9.16100M |
Stock based compensation | 34.51M | 26.24M | 24.34M | 17.22M | 13.37M |
Other non cash items | -5.76800M | -5.16800M | 0.29M | -3.18200M | -14.77800M |
Free cash flow | 77.06M | 6.27M | 16.30M | 45.03M | 24.88M |
Sector: Technology Industry: Software - Application
Company | Change (CAD) | Price (CAD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
---|---|---|---|---|---|---|---|---|
KXS Kinaxis Inc |
1.87 0.93% | 202.52 | 444.07 | 42.55 | 11.63 | 9.98 | 7.72 | 77.90 |
SHOP Shopify Inc |
1.33 0.85% | 157.06 | 92.37 | 81.97 | 21.72 | 13.42 | 15.34 | 117.36 |
CSU Constellation Software Inc. |
9.51 0.19% | 4993.20 | 103.09 | 40.16 | 10.16 | 25.15 | 7.61 | 30.05 |
DAY Dayforce Inc. |
0.22 0.29% | 75.72 | 361.59 | 28.49 | 7.03 | 3.57 | 5.47 | 34.35 |
DSG Descartes Systems Group Inc |
-0.72 0.52% | 138.33 | 62.56 | 47.62 | 18.23 | 5.95 | 12.67 | 30.97 |
Kinaxis Inc. provides cloud-based subscription software for supply chain operations in the United States, Europe, Asia, and Canada. The company offers RapidResponse, an AI-infused end-to-end supply chain orchestration for concurrency, artificial intelligence, advanced analytics, user experience, developer studio, integration, and security. It also provides multi-echelon inventory optimization, production scheduling, recycling planning, and transportation planning; sales and operations planning, demand planning, supply planning, enterprise scheduling, inventory management, sustainable supply chain, and command and control center; and supply chain visibility, control tower, order, transportation, returns, and spare parts management services. The company serves aerospace and defense, automotive, consumer products, high-tech and electronics, industrial, life sciences, logistics, and retail industries. The company was formerly known as Webplan Inc. and changed its name to Kinaxis Inc. in May 2005. Kinaxis Inc. was founded in 1984 and is headquartered in Ottawa, Canada.
3199 Palladium Drive, Ottawa, ON, Canada, K2T 0N9
Name | Title | Year Born |
---|---|---|
Mr. John Ernest Sicard | CEO, Pres & Director | 1963 |
Mr. Blaine Fitzgerald | Exec. VP & CFO | NA |
Ms. Megan Paterson | Chief HR Officer | NA |
Mr. Paul Z. Carreiro | Pres of Global Field Operations | NA |
Mr. Rick Wadsworth CA | VP Investor Relations | NA |
Mr. Jamie Hollingworth | Chief Legal Officer & Corp. Sec. | NA |
Martin Dubois | Sr. Director of Security, Risk & Compliance | NA |
Mr. Jay Muelhoefer | Chief Marketing Officer | 1972 |
Mr. David Kelly | Exec. VP of Professional Services | NA |
Mr. Gelu Ticala | Exec. VP of Engineering | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.