IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — TAC

Balance Sheet

(in billions CAD)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019
Cash & Equivalents0.210.340.351.130.950.700.41
Inventory0.110.130.160.160.170.240.25
Total Current Assets1.341.771.583.712.201.901.34
Goodwill0.520.520.460.460.460.460.46
Total Non-current Assets*7.337.737.087.037.037.858.17
Total Assets8.669.508.6610.749.239.759.51
Total Current Liabilities1.832.571.742.891.930.941.12
Total Non-current Liabilities*5.375.095.255.864.705.123.64
Total Liabilities*7.207.667.008.756.636.054.76
Retained Earnings(2.73)(2.46)(2.57)(2.51)(2.45)(1.83)(1.45)
Total Stockholder Equity1.471.841.661.992.593.444.06

* Derived from reported values

Income Statement

(in billions CAD) (except per-share rows)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019
Total Revenue2.402.853.362.982.722.102.35
Cost of Revenue*0.991.051.171.341.230.971.09
Gross Profit1.421.792.181.641.491.131.26
Selling, General & Admin0.710.660.540.520.510.470.48
Total Operating Expenses*1.281.211.091.101.731.230.93
Operating Income0.140.591.090.53(0.24)(0.10)0.34
Interest Expense0.350.32--------0.18
Pretax Income(0.14)0.320.880.35(0.38)(0.30)0.19
Tax Provision0.020.080.080.190.05(0.05)0.02
Net Income(0.16)0.240.800.16(0.42)(0.25)0.18
Basic EPS(0.64)0.592.330.01(2.13)----
Diluted EPS(0.64)0.592.330.01(2.13)----

* Derived from reported values

Cash Flow Statement

(in billions CAD)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019
Operating Cash Flow0.650.801.460.881.000.700.85
Investing Cash Flow(0.42)(0.52)(0.81)(0.74)(0.47)(0.69)(0.51)
Financing Cash Flow(0.36)(0.29)(1.43)0.05(0.28)0.27(0.01)