Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Canada
  4. Bourse de Toronto
  5. Topicus.com Inc.
  6. News
  7. Summary
    TOI   CA89072T1021

TOPICUS.COM INC.

(TOI)
SummaryQuotesChartsNewsCompanyFinancials 
SummaryMost relevantAll NewsOther languagesPress ReleasesOfficial PublicationsSector news

Topicus com : Constellation Software Inc. and Topicus.Com Inc. Announce Results for Topicus.com Inc. for the First Quarter Ended March 31, 2021

05/04/2021 | 05:03pm EDT

TORONTO, May 04, 2021 (GLOBE NEWSWIRE) -- Topicus.com Inc. (TSXV:TOI) in a joint release with Constellation Software Inc. (TSX:CSU) today announced financial results for Topicus.com Inc. (“Topicus” or the “Company”) for the first quarter ended March 31, 2021. Please note that all amounts referred to in this press release are in Euros unless otherwise stated.

The following press release should be read in conjunction with the Company’s Unaudited Condensed Consolidated Interim Financial Statements for the three months ended March 31, 2021 and the accompanying notes, our Management Discussion and Analysis for the three months ended March 31, 2021 and the Annual Consolidated Financial Statements of Constellation Software Netherlands Holding Cooperatief U.A. (the “Topicus Coop” or “CSNH”) for the year ended December 31, 2020, which we prepared in accordance with International Financial Reporting Standards (“IFRS”) and the Company’s annual Management’s Discussion and Analysis for the year ended December 31, 2020, which can be found on SEDAR at www.sedar.com and on Topicus.com Inc.’s website www.topicus.com. Additional information about Topicus.com Inc. is also available on SEDAR at www.sedar.com.

Q1 2021 Headlines:

  • Revenue increased 50% (7% organic growth) to €179.6 million compared to €119.8 million in Q1 2020.  
  • A €2,456.8 million expense related to the increase in fair value of redeemable preferred securities was incurred in the quarter, €2,442.1 million of which is non-cash related. Fair value of the preferred securities is primarily dependent on the price movement of Topicus’ Subordinate Voting Shares.
  • Earnings decreased to a net loss of €2,436.1 million (€52.40 on a diluted per share basis) from net income of €17.5 million (€0.15 on a diluted per share basis) in Q1 2020 primarily resulting from the €2,456.8 million redeemable preferred securities expense.
  • On January 5, 2021, the Company acquired 100% of the shares of Topicus.com B.V. from Ijssel B.V. (“Ijssel”). The Company paid cash of €133.6 million to Ijssel. Furthermore, the Company issued 5,842,882 Topicus Coop Preference Units to Ijssel for an initial subscription price of €83.8 million plus an additional subscription amount of €27.6 million which will be paid by Ijssel to the Company in May 2021. The Company also issued 5,842,882 Topicus Coop Ordinary Units to Ijssel. The aggregate consideration totalled €217.4 million.
  • Additional acquisitions were completed for aggregate cash consideration of €13.0 million (which includes acquired cash). Deferred payments associated with these acquisitions have an estimated value of €0.7 million resulting in total consideration of €13.7 million.
  • Cash flows from operations (“CFO”) increased €39.4 million to €159.8 million compared to €120.4 million in Q1 2020 representing an increase of 33%.
  • Free cash flow available to shareholders1 (“FCFA2S”) increased €14.8 million to €91.5 million compared to €76.7 million in Q1 2020 representing an increase of 19%.

Total revenue for the quarter ended March 31, 2021 was €179.6 million, an increase of 50%, or €59.8 million, compared to €119.8 million for the comparable period in 2020. The increase for the three-month period compared to the same period in the prior year is primarily attributable to growth from acquisitions as the Company experienced organic growth of 7%.

On January 4, 2021 and January 5, 2021, the Company completed a corporate reorganization and acquired Topicus.com B.V. (the “Combination”). In connection with the Combination, the Company issued 39,412,385 Preferred Shares to Constellation Software Inc. and 19,665,642 Topicus Coop Preference Units to Joday Investments II B.V. and certain individual investors affiliated therewith (being the previous minority owners of CSNH), and in connection with the acquisition of Topicus.com B.V. on January 5, 2021, the Company issued 5,842,882 Topicus Coop Preference Units to Ijssel, collectively the “Preferred Securities”. The Preferred Securities are non-voting and under certain conditions are redeemable at the option of the holder for a redemption price of approximately €19.06 per security. The redemption price may either be settled in cash or through the issuance of a variable number of Subordinate Voting Shares or Topicus Coop Ordinary Units, as applicable, of equal value, or any combination thereof. The Preferred Securities are also convertible into Subordinate Voting Shares or Topicus Ordinary Units, as applicable, at a conversion ratio of 1:1. The Preferred Securities holders will also be entitled to a fixed annual cumulative dividend of 5% per annum on the initial Preferred Securities value of approximately €19.06 per security.

The Preferred Securities will be recorded at fair value at the end of each reporting period. The change in fair value of the Preferred Securities is recorded as redeemable preferred securities expense (income) in the condensed consolidated interim statements of income. Based on the Preferred Securities conversion right, the value of the Preferred Securities is primarily dependent on the price movement of Topicus’ Subordinate Voting Shares. At March 31, 2021 the market price of Topicus’ Subordinate Voting Share closed at CAD$82.54 or approximately €55.89. The increase in value from €19.06 to €55.89 multiplied by the 64.9 million Preferred Securities outstanding equals approximately €2,391.2 million. The difference between €2,391.2 million and the fair value of €2,456.8 million primarily relates to the impact of share price volatility and optionality and the accrued dividend of €14.7 million.

As the threshold for the mandatory conversion or redemption of all Preferred Securities was reached on April 29, 2021, it is expected that the holders will provide their notification for conversion no later than May 29, 2021 at which time the associated liability excluding accrued dividends will be extinguished.

Further descriptions of the significant terms and conditions of the Preferred Securities are described in Note 9 to the Company’s Unaudited Condensed Consolidated Interim Financial Statements for the three month period ended March 31, 2021.

Net loss for the quarter ended March 31, 2021 was €2,436.1 million compared to net income of €17.5 million for the same period in 2020 primarily resulting from the €2,456.8 million redeemable preferred securities expense, €2,442.1 million of which is non-cash related. On a per share basis, this translated into a net loss per diluted share of €52.40 in the quarter ended March 31, 2021 compared to net income per diluted share of €0.15 for the same period in 2020.

For the quarter ended March 31, 2021, CFO increased €39.4 million to €159.8 million compared to €120.4 million for the same period in 2020 representing an increase of 33%.  

For the quarter ended March 31, 2021, FCFA2S increased €14.8 million to €91.5 million compared to €76.7 million for the same period in 2020 representing an increase of 19%.

Forward Looking Statements

Certain statements herein may be “forward looking” statements that involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance or achievements of Topicus or the industry to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Forward looking statements involve significant risks and uncertainties, should not be read as guarantees of future performance or results, and will not necessarily be accurate indications of whether or not such results will be achieved. A number of factors could cause actual results to vary significantly from the results discussed in the forward looking statements. These forward looking statements reflect current assumptions and expectations regarding future events and operating performance and are made as of the date hereof and Topicus assumes no obligation, except as required by law, to update any forward looking statements to reflect new events or circumstances.

Non-IFRS Measures

Free cash flow available to shareholders “FCFA2S” refers to net cash flows from operating activities less interest paid on lease obligations, interest paid on other facilities, credit facility transaction costs, repayments of lease obligations, and property and equipment purchased, and includes interest and dividends received. The portion of this amount applicable to non-controlling interests is then deducted. Topicus believes that FCFA2S is useful supplemental information as it provides an indication of the uncommitted cash flow that is available to shareholders if Topicus does not make any acquisitions, or investments, and does not repay any debts. While Topicus could use the FCFA2S to pay dividends or repurchase shares, Topicus’ objective is to invest all of our FCFA2S in acquisitions which meet Topicus’ hurdle rate.

FCFA2S is not a recognized measure under IFRS and, accordingly, readers are cautioned that FCFA2S should not be construed as an alternative to net cash flows from operating activities.

The following table reconciles FCFA2S to net cash flows from operating activities:

  Three months ended March 31, 
 20212020
 (€ in millions, except percentages)
    
Net cash flows from operating activities 159.8 120.4 
Adjusted for:   
Interest paid on lease obligations (0.2)(0.2)
Interest paid on other facilities (1.5)(1.4)
Credit facility transaction costs (2.2)- 
Payments of lease obligations (4.3)(3.2)
Property and equipment purchased (0.8)(0.7)
Interest and dividends received - - 
     
  150.7 114.9 
Less amount attributable to   
Non-controlling interests (59.2)(38.3)
    
Free cash flow available to shareholders 91.5 76.7 
    
Due to rounding, certain totals may not foot.   

About Topicus.com Inc.

Topicus’ subordinate voting shares are listed on the Toronto Venture Stock Exchange under the symbol “TOI”. Topicus acquires, manages and builds vertical market software businesses.

About Constellation Software Inc.

Constellation’s common shares are listed on the Toronto Stock Exchange under the symbol “CSU”. Constellation acquires, manages and builds vertical market software businesses.

For further information:
Jamal Baksh
Chief Financial Officer
(416) 861-9677
info@topicus.com
www.topicus.com

SOURCE: TOPICUS.COM INC.



Topicus.com Inc. 
Condensed Consolidated Interim Statements of Financial Position   
(In thousands of euros, except per share amounts. Due to rounding, numbers presented may not foot.)
    
Unaudited   
 March 31, 2021December 31, 2020March 31, 2020
    
Assets   
    
Current assets:   
Cash86,278 55,635 86,592 
Accounts receivable71,079 46,644 55,878 
Unbilled revenue22,553 12,609 11,704 
Inventories568 375 396 
Other assets53,900 14,461 32,905 
 234,377 129,724 187,475 
    
Non-current assets:   
Property and equipment15,797 8,782 8,159 
Right of use assets58,742 50,517 42,795 
Deferred income taxes5,035 1,946 942 
Other assets4,908 3,956 3,614 
Intangible assets710,942 446,213 389,058 
 795,424 511,415 444,567 
    
Total assets1,029,801 641,139 632,042 
    
Liabilities and Members’ Equity   
    
Current liabilities:   
Revolving credit facility and current portion of term loans24,625 19,482 - 
Redeemable preferred securities3,694,452 - - 
Accounts payable and accrued liabilities133,481 97,386 95,736 
Deferred revenue193,158 59,721 151,372 
Provisions1,198 1,222 1,354 
Acquisition holdback payables11,040 12,601 5,247 
Lease obligations15,676 13,953 8,537 
Income taxes payable14,520 12,576 9,443 
 4,088,150 216,941 271,689 
    
Non-current liabilities:   
Term loans96,613 32,572 32,351 
Deferred income taxes139,751 79,958 69,604 
Acquisition holdback payables- 608 887 
Lease obligations44,194 37,154 33,598 
Other liabilities10,014 9,225 4,467 
 290,573 159,518 140,907 
    
Total liabilities4,378,723 376,459 412,596 
    
    
Shareholders’ Equity (Deficiency):   
Capital stock39,412 39,412 39,412 
Other equity(991,700)- - 
Accumulated other comprehensive income (loss)(899)(1,409)(769)
Retained earnings (deficit)(1,962,757)138,572 107,755 
Non-controlling interests(432,979)88,106 73,048 
 (3,348,921)264,680 219,446 
    
    
    
Total liabilities and shareholders’ equity1,029,801 641,139 632,042 



Topicus.com Inc.   
Condensed Consolidated Interim Statements of Income (Loss)   
(In thousands of euros, except per share amounts. Due to rounding, numbers presented may not foot.)
    
    
Unaudited   
 Three months ended March 31,
 2021 2020
    
Revenue   
License4,930  3,197 
Professional services48,589  28,270 
Hardware and other1,345  1,261 
Maintenance and other recurring124,733  87,040 
 179,596  119,769 
Expenses   
Staff98,817  60,964 
Hardware634  749 
Third party license, maintenance and professional services15,721  10,593 
Occupancy1,373  862 
Travel, telecommunications, supplies, software and equipment4,212  3,798 
Professional fees2,520  1,937 
Other, net1,422  1,463 
Depreciation6,231  4,211 
Amortization of intangible assets20,411  11,772 
 151,341  96,349 
    
Redeemable preferred securities expense (income)2,456,796  - 
Finance and other expenses (income)3,018  1,954 
 2,459,814  1,954 
    
Income before income taxes(2,431,559) 21,466 
    
Current income tax expense (recovery)10,363  6,665 
Deferred income tax expense (recovery)(5,788) (2,690)
Income tax expense (recovery)4,575  3,976 
    
Net income (loss)(2,436,134) 17,490 
    
Net income (loss) attributable to:   
Equity holders of Topicus(2,065,123) 11,668 
Non-controlling interests(371,011) 5,822 
Net income (loss)(2,436,134) 17,490 
    
Weighted average shares   
Basic shares outstanding39,412,386  39,412,386 
Diluted shares outstanding129,322,452  118,156,055 
    
Earnings (loss) per common share of Topicus   
Basic(52.40) 0.30 
Diluted(52.40) 0.15 
    



Topicus.com Inc.   
Condensed Consolidated Interim Statements of Comprehensive Income (Loss)   
(In thousands of euros, except per share amounts. Due to rounding, numbers presented may not foot.)
    
    
Unaudited   
 Three months ended March 31,
 2021 2020
    
Net income (loss)(2,436,134) 17,490 
    
Items that are or may be reclassified subsequently to net income:   
    
Foreign currency translation differences from foreign operations and other607  (439)
    
Other comprehensive (loss) income for the period, net of income tax607  (439)
    
Total comprehensive income (loss) for the period(2,435,528) 17,051 
    
Total other comprehensive income (loss) attributable to:   
Equity holders of Topicus413  (293)
Non-controlling interests194  (146)
Total other comprehensive income (loss)607  (439)
    
Total comprehensive income (loss) attributable to:   
Equity holders of Topicus(2,064,711) 11,375 
Non-controlling interests(370,817) 5,676 
Total comprehensive income (loss)(2,435,528) 17,051 



Topicus.com Inc.       
Condensed Consolidated Interim Statement of Changes in Shareholders’ Equity (Deficiency)    
(In thousands of euros, except per share amounts. Due to rounding, numbers presented may not foot.)
        
Unaudited       
Three months ended March 31, 2021       
 Attributable to equity holders of Topicus  
 Capital StockOther equityAccumulated other comprehensive (loss) incomeRetained earnings (Deficit)TotalNon-controlling interestsTotal equity
        
Balance at January 1, 2021 39,412 -   (1,409) 138,572   176,575   88,106   264,680  
        
Total comprehensive income for the period:    -   
        
Net income (loss)-- - (2,065,123)(2,065,123)(371,011)(2,436,134)
        
Other comprehensive income (loss)       
        
Foreign currency translation differences from       
foreign operations and other-- 413 - 413 194 607 
        
Total other comprehensive income (loss)       
for the period - -   413   -   413   194   607  
        
Total comprehensive income (loss) for the period - -   413   (2,065,123) (2,064,711) (370,817) (2,435,528)
        
Transactions with owners, recorded directly in equity       
        
Issuance of Topicus Coop Ordinary Units to non-controlling interests-9,770 127 - 9,896 (9,896)- 
        
Net acquisition of non-controlling interest associated with acquisitions and other movements-- (29)220 191 2,602 2,793 
        
Issuance of redeemable preferred securities-(1,001,469)- - (1,001,469)(124,797)(1,126,267)
        
Dividends to shareholders of the Company-- - (36,425)(36,425)(18,175)(54,600)
        
Balance at March 31, 2021 39,412 (991,700) (899) (1,962,757) (2,915,943) (432,979) (3,348,921)



Topicus.com Inc.       
Condensed Consolidated Interim Statement of Changes in Shareholders’ Equity (Deficiency)    
(In thousands of euros, except per share amounts. Due to rounding, numbers presented may not foot.)
        
Unaudited       
Three months ended March 31, 2020       
        
 Attributable to equity holders of Topicus  
 Capital StockOther equityAccumulated other comprehensive (loss) incomeRetained earnings (deficit)TotalNon-controlling interestsTotal equity
        
Balance at January 1, 2020 39,412 - (477) 96,087 135,022   67,372   202,395  
        
Total comprehensive income for the period:       
        
Net income (loss)--- 11,66811,668 5,822 17,490 
        
Other comprehensive income (loss)       
        
Foreign currency translation differences from       
foreign operations and other--(293)-(293)(146)(439)
        
Total other comprehensive income (loss) for the period - - (293) - (293) (146) (439)
        
Total comprehensive income (loss) for the period -   (293) 11,668 11,375   5,676   17,051  
        
Balance at March 31, 2020 39,412 - (769) 107,755 146,398   73,048   219,446  



Topicus.com Inc.   
Condensed Consolidated Interim Statements of Cash Flows   
(In thousands of euros, except per share amounts. Due to rounding, numbers presented may not foot.)
    
    
Unaudited   
 Three months ended March 31,
 2021 2020
    
Cash flows from operating activities:   
Net income (loss)(2,436,134) 17,490 
Adjustments for:   
Depreciation6,231  4,211 
Amortization of intangible assets20,411  11,772 
Redeemable preferred securities expense (income)2,456,796  - 
Finance and other expenses (income)3,018  1,954 
Income tax expense (recovery)4,575  3,976 
Change in non-cash operating assets and liabilities   
exclusive of effects of business combinations112,914  97,470 
Income taxes (paid) received(8,008) (16,480)
Net cash flows from operating activities159,803  120,392 
    
Cash flows from (used in) financing activities:   
Interest paid on lease obligations(203) (213)
Interest paid on other facilities(1,550) (1,418)
Increase (decrease) in Revolving credit facility5,032  (50,000)
Proceeds from issuance of term loans65,843  - 
Credit facility transaction costs(2,245) - 
Payments of lease obligations(4,323) (3,156)
Dividends paid(54,600) - 
Net cash flows from (used in) in financing activities7,954  (54,787)
    
Cash flows from (used in) investing activities:   
Acquisition of businesses(146,648) (7,058)
Cash obtained with acquired businesses14,968  1,719 
Post-acquisition settlement payments, net of receipts(4,668) (1,150)
Interest, dividends and other proceeds received-  100 
Property and equipment purchased(766) (660)
Net cash flows from (used in) investing activities(137,115) (7,049)
    
Effect of foreign currency on   
cash and cash equivalents(0) 0 
    
Increase (decrease) in cash30,643  58,556 
    
Cash, beginning of period55,635  28,036 
    
Cash, end of period86,278  86,592 

 


Primary Logo

Source: Topicus.com Inc.; Constellation Software Inc.

2021 GlobeNewswire, Inc., source Press Releases

All news about TOPICUS.COM INC.
05/27TOPICUS COMá : All Preferred Shares of Topicus.com Inc. and Preference Units of ..
AQ
05/04TOPICUS COMá : Constellation Software Inc. and Topicus.Com Inc. Announce Results..
AQ
04/29TOPICUS COMá : Threshold for Mandatory Conversion of Preferred Shares and Prefer..
AQ
04/16TOPICUS.COM INCá : . Announces Conference Call to Discuss First Quarter Results
AQ
02/10CONSTELLATION SOFTWARE INC.á : and Topicus.Com Inc. Announce Results for the TSS..
AQ
More news
Financials
Sales 2020 494 M 598 M 598 M
Net income 2020 63,7 M 77,1 M 77,1 M
Net Debt 2020 47,5 M 57,5 M 57,5 M
P/E ratio 2020 -
Yield 2020 -
Capitalization 2 250 M 2 722 M 2 723 M
EV / Sales 2019 -
EV / Sales 2020 -
Nbr of Employees 3 021
Free-Float 98,7%
Chart TOPICUS.COM INC.
Duration : Period :
Topicus.com Inc. Technical Analysis Chart | MarketScreener
Full-screen chart
Income Statement Evolution
Managers and Directors
NameTitle
Daan Dijkhuizen Chief Executive Officer
Jamal Nizam Baksh Chief Financial Officer & Director
Robin van Poelje Non-Executive Chairman
Mark Henri Leonard Non-Executive Director
Bernard Anzarouth Non-Executive Director
Sector and Competitors
1st jan.Capitalization (M$)
TOPICUS.COM INC.0.00%2 722
MICROSOFT CORPORATION15.95%1 942 318
SEA LIMITED39.51%145 630
ZOOM VIDEO COMMUNICATIONS, INC.8.62%107 958
ATLASSIAN CORPORATION PLC4.37%61 311
DASSAULT SYSTÈMES SE15.74%60 878