RY 174.39 2.4016% SHOP 149.115 2.5974% TD-PFM 24.63 -0.0811% TD-PFL 24.7 0.2028% TD 78.325 0.1214% ENB 60.6 1.3039% BN 80.4 1.9787% TRI 226.27 0.7525% CNQ 48.285 2.2771% CP 104.53 1.6038% CNR 151.74 1.5459% BMO 132.69 0.9203% BNS 78.845 0.1715% CSU 4600.2002 2.157% CM 91.15 0.474% MFC 45.79 1.6878% ATD 78.38 1.5285% NGT 60.14 0.0499% TRP 70.15 1.977% SU 57.44 0.5954%

Tucows Inc.

Technology CA TC

22.57CAD
0.30(1.35%)

Last update at 2024-11-21T17:44:00Z

Day Range

21.9222.75
LowHigh

52 Week Range

22.0037.80
LowHigh

Fundamentals

  • Previous Close 22.27
  • Market Cap249.85M
  • Volume4400
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-4.72600M
  • Revenue TTM356.14M
  • Revenue Per Share TTM32.55
  • Gross Profit TTM 107.44M
  • Diluted EPS TTM-11.57

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -27.78800M 7.27M 10.76M 24.57M 26.16M
Minority interest - - 0.00000M 0.00000M 0.00000M
Net income -27.57100M 3.36M 5.78M 15.40M 17.14M
Selling general administrative 30.84M 22.37M 20.27M 17.88M 17.71M
Selling and marketing expenses 53.94M 39.47M 34.27M 34.27M 33.06M
Gross profit 78.25M 78.29M 85.48M 100.78M 96.77M
Reconciled depreciation 39.58M 27.99M 24.05M 19.29M 14.96M
Ebit -31.37800M -8.18600M 6.92M 29.34M 29.84M
Ebitda 8.20M 19.81M 31.84M 48.51M 44.81M
Depreciation and amortization 39.58M 27.99M 24.93M 19.17M 14.96M
Non operating income net other - - - - -
Operating income -31.37800M -8.18600M 6.92M 29.34M 29.32M
Other operating expenses 352.34M 312.15M 303.25M 307.93M 316.44M
Interest expense 14.46M 4.62M 3.61M 4.77M 3.69M
Tax provision -0.21700M 3.91M 4.99M 9.17M 9.02M
Interest income - - 3.61M 4.77M 3.69M
Net interest income -14.45600M -4.61700M -3.61100M -4.76900M -3.68700M
Extraordinary items - - - -5.79200M -2.81100M
Non recurring - - - - -
Other items - - - - -
Income tax expense -0.21700M 3.91M 4.99M 9.17M 9.02M
Total revenue 321.14M 304.34M 311.20M 337.14M 346.01M
Total operating expenses 109.45M 86.11M 77.54M 71.56M 67.19M
Cost of revenue 242.89M 226.04M 225.72M 236.37M 249.24M
Total other income expense net 3.59M 15.46M 3.84M -4.76900M -3.16900M
Discontinued operations - - - - -
Net income from continuing ops -27.57100M 3.36M 5.78M 15.40M 17.14M
Net income applicable to common shares -27.57100M 3.36M 5.78M 15.40M 17.14M
Preferred stock and other adjustments - - - - -
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
Total assets 798.43M 664.75M 539.60M 451.90M 425.92M
Intangible assets 29.48M 39.79M 50.41M 47.44M 57.65M
Earning assets - - - - -
Other current assets 119.66M 113.11M 115.79M 114.17M 105.46M
Total liab 788.55M 568.09M 424.50M 347.20M 331.72M
Total stockholder equity 9.88M 96.66M 115.09M 104.70M 94.19M
Deferred long term liab - 18.30M 19.28M 17.96M 19.32M
Other current liab 188.66M 27.70M 19.43M 12.14M 23.30M
Common stock 34.37M 31.87M 28.52M 20.80M 16.63M
Capital stock - 31.87M 28.52M 20.80M 16.63M
Retained earnings -40.29800M 55.90M 83.47M 80.11M 76.21M
Other liab - 38.10M 48.22M 53.33M 51.89M
Good will 130.41M 130.41M 130.41M 116.30M 109.82M
Other assets - 20.63M 19.58M 18.19M 19.32M
Cash 92.69M 23.50M 9.11M 8.31M 20.39M
Cash and equivalents - - - - -
Total current liabilities 201.34M 188.19M 173.68M 162.97M 156.91M
Current deferred revenue - 138.68M 141.09M 142.74M 137.18M
Net debt 470.21M 232.51M 196.65M 124.36M 103.95M
Short term debt - 4.64M 3.15M 1.76M 1.41M
Short long term debt - - - - -
Short long term debt total 562.89M 256.01M 205.75M 132.67M 124.34M
Other stockholder equity 14.07M 8.11M 2.76M 1.46M 0.88M
Property plant equipment - 301.98M 190.18M 128.77M 93.46M
Total current assets 242.76M 169.92M 147.00M 141.20M 145.68M
Long term investments - 2.01M 2.01M - -
Net tangible assets - -73.54300M -65.72700M -59.05000M -73.27800M
Short term investments - - - - -
Net receivables 23.62M 26.03M 18.83M 16.84M 16.36M
Long term debt - 238.93M 190.75M 121.73M 113.50M
Inventory 6.79M 7.28M 3.28M 1.88M 3.46M
Accounts payable 12.68M 17.17M 10.02M 6.33M 6.67M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 1.73M 0.78M 0.34M 2.34M 0.47M
Additional paid in capital - - - - -
Common stock total equity - - - 20.80M 16.63M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 26.65M 20.63M 19.56M 17.96M 19.32M
Deferred long term asset charges - - - - -
Non current assets total 555.67M 494.83M 392.59M 310.70M 280.24M
Capital lease obligations - 17.08M 15.00M 10.94M 10.84M
Long term debt total - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -137.49200M -2.01200M -53.27900M -76.08600M -29.68400M
Change to liabilities 4.09M -0.42700M 2.04M -8.12100M -16.71700M
Total cashflows from investing activities -137.49200M -101.97800M -53.27900M -76.08600M -29.68400M
Net borrowings 48.30M 69.00M 8.00M 49.24M -12.59600M
Total cash from financing activities 132.01M 73.14M 5.12M 43.46M -12.93700M
Change to operating activities 12.14M -0.20000M -3.52200M 12.87M 15.11M
Net income -27.57100M 3.36M 5.78M 15.40M 17.14M
Change in cash 14.39M 0.79M -12.08200M 7.76M -5.41200M
Begin period cash flow 9.11M 8.31M 20.39M 12.64M 18.05M
End period cash flow 23.50M 9.11M 8.31M 20.39M 12.64M
Total cash from operating activities 19.88M 29.64M 36.08M 40.38M 37.21M
Issuance of capital stock 87.50M - - - -
Depreciation 39.58M 27.99M 24.05M 19.29M 14.96M
Other cashflows from investing activities - -0.00100M -8.84200M -32.01600M -1.76500M
Dividends paid - - - - -
Change to inventory -4.00700M -0.78700M 0.94M 0.32M -0.83100M
Change to account receivables -3.82500M 1.59M -0.28100M -3.01500M 1.54M
Sale purchase of stock 0.00000M 0.00000M -3.28100M -4.98600M -0.33300M
Other cashflows from financing activities 132.01M 73.14M 8.40M 56.58M 6.66M
Change to netincome 2.14M -0.02000M 5.79M 3.44M 3.02M
Capital expenditures 137.49M 73.95M 44.51M 47.64M 28.48M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 5.04M -2.00000M 0.09M 1.96M 1.79M
Stock based compensation 7.60M 4.59M 3.72M 2.88M 2.57M
Other non cash items 2.21M -2.98400M 6.38M -0.43500M -0.29700M
Free cash flow -117.61600M -44.31200M -8.42800M -7.25500M 8.72M

Peer Comparison

Sector: Technology Industry: Software - Infrastructure

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)
TC
Tucows Inc.
0.30 1.35% 22.57 - 29.07 0.70 2.42 1.68 93.64
BB
BlackBerry Ltd
0.03 0.93% 3.27 - 58.48 3.14 1.89 2.23 -37.6735
TIXT
TELUS International
0.12 2.46% 5.00 - 6.58 0.54 0.51 0.94 4.84
CVO
Coveo Solutions Inc
0.05 0.74% 6.81 - 3333.33 5.12 3.63 2.76 -48.2939
STC
Sangoma Technologies Corp
-0.26 2.97% 8.50 - 714.29 1.26 0.85 1.16 6.62

Reports Covered

Stock Research & News

Profile

Tucows Inc. provides network access, domain name registration, email, mobile telephony, and other Internet services in North America and Europe. It operates in three segments: Ting, Wavelo and Tucows Domains. The Ting segment provides fiber and fixed wireless internet services. The Wavelo segment offers individual developer tools, subscription, billing management, network orchestration, and provisioning services. This segment also provides billing solutions under Platypus brand. The Tucows Domains segment offers name registration, as well as value added services under OpenSRS, eNom, Ascio, EPAG, and Hover brands. The company was formerly known as Infonautics, Inc. and changed its name to Tucows Inc. in August 2001. Tucows Inc. was incorporated in 1992 and is headquartered in Toronto, Canada.

Tucows Inc.

96 Mowat Avenue, Toronto, ON, Canada, M6K 3M1

Key Executives

Name Title Year Born
Mr. Elliot Noss Pres, CEO, Exec. Officer & Director 1963
Mr. Davinder Singh C.A., CPA, CA, CPA CFO, Exec. VP, Sec. & Exec. Officer 1975
Mr. Bret Fausett Chief Legal Officer, Gen. Counsel & Exec. Officer 1964
Mr. David Woroch CEO of Tucows Domains Services & Exec. Officer 1963
Mr. Justin Reilly CEO of Wavelo & Exec. Officer 1988
Mr. Michael Koenig COO & Exec. Officer NA
Madeleine Stoesser PR & Corp. Communications Lead NA
Mr. Thorsten Einig Managing Director of Europe NA
Ms. Monica Webb Director of Market Devel. & Gov. Affairs -Ting Internet NA
Mr. Michael Cooperman Sr. Advisor 1951

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.