Telos Balance Sheet (2010-2025) | TLS

Balance Sheet Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Assets
Current Assets
Cash & Equivalents 0.38M0.09M0.12M0.15M0.28M0.16M0.22M0.40M0.09M0.21M0.23M0.14M0.09M0.13M0.09M0.08M0.08M0.04M0.03M0.04M0.04M0.03M0.06M0.05M0.04M2.28M0.66M2.10M0.05M0.25M0.60M0.05M0.88M0.41M0.07M0.22M0.78M1.80M6.75M6.38M2.40M10.33M106.05M93.76M131.00M134.13M126.56M120.23M122.59M125.33M119.31M112.46M103.45M99.95M99.26M93.92M80.10M69.76M54.58M57.79M57.00M59.05M
Cash & Current Investments 0.38M0.09M0.12M0.15M0.28M0.16M0.22M0.40M0.09M0.21M0.23M0.14M0.09M0.13M0.09M0.08M0.08M0.04M0.03M0.04M0.04M0.03M0.06M0.05M0.04M2.28M0.66M2.10M0.05M0.25M0.60M0.05M0.88M0.41M0.07M0.22M0.78M1.80M6.75M6.38M2.40M10.33M106.05M93.76M131.00M134.13M126.56M120.23M122.59M125.33M119.31M112.46M103.45M99.95M99.26M93.92M80.10M69.76M54.58M57.79M57.00M59.05M
Receivables - Net 54.09M41.78M42.93M36.95M45.68M42.41M38.47M33.88M33.17M30.73M43.61M45.63M24.22M21.65M26.08M22.52M21.42M20.99M23.50M19.05M18.16M17.88M23.35M19.09M16.20M13.98M22.73M24.52M30.03M18.82M26.26M34.54M25.58M27.62M38.32M27.94M27.14M38.37M29.12M30.91M52.56M40.50M48.67M59.84M57.73M50.68M50.98M40.07M34.70M34.29M25.42M30.42M18.68M17.18M14.88M19.17M18.75M19.11M20.42M
Receivables - Other 11.02M12.72M16.46M7.45M4.19M6.35M13.20M12.29M9.51M16.08M16.00M14.14M17.25M20.79M16.75M15.39M20.69M17.55M19.16M40.49M27.45M7.56M32.58M36.22M28.29M11.66M4.66M7.21M7.21M8.02M5.23M4.20M3.86M5.41M4.97M1.21M6.33M
Receivables 54.09M41.78M42.93M47.97M45.68M42.41M38.47M46.60M33.17M30.73M43.61M62.09M24.22M21.65M26.08M29.97M21.42M20.99M23.50M23.23M18.16M17.88M23.35M25.44M16.20M13.98M22.73M37.72M42.31M28.33M42.34M50.54M39.72M44.86M59.10M44.69M42.53M59.06M46.66M50.07M93.06M67.94M48.67M67.41M90.31M86.89M79.27M51.73M39.36M41.50M32.63M38.45M23.91M21.38M18.74M24.58M23.72M20.32M26.75M
Inventory 7.31M9.29M19.47M14.71M10.71M10.34M9.49M10.28M9.88M7.75M12.42M4.88M3.98M5.08M5.75M3.35M2.20M2.41M3.92M2.90M2.03M7.95M7.82M3.55M8.35M8.89M10.78M13.52M4.90M3.15M8.78M4.39M3.46M4.87M3.32M1.97M2.76M3.34M3.90M3.31M1.89M1.78M2.02M1.25M2.10M3.63M4.68M2.88M1.63M1.77M0.98M1.42M1.47M1.37M1.41M1.78M1.49M4.18M3.38M
Current Deferred Tax Assets 0.42M0.42M0.42M0.42M0.19M0.84M0.53M0.34M0.11M0.04M2.17M1.00M0.81M0.59M0.71M0.67M0.01M0.19M5.86M5.88M
Prepaid Assets 2.88M3.41M3.03M2.94M5.68M2.26M2.17M5.28M1.81M3.31M3.40M1.27M1.69M1.44M1.26M6.14M4.37M4.85M4.72M3.10M2.45M2.71M3.24M1.52M2.03M1.58M1.02M2.07M3.98M1.98M2.33M1.99M2.00M2.13M2.15M1.72M2.55M2.59M2.72M3.06M3.98M5.45M5.44M3.33M4.90M6.78M6.07M4.82M5.48M7.32M8.10M7.52M7.79M10.45M12.02M15.09M15.28M15.77M12.82M
Current Assets 67.05M54.99M68.04M57.88M65.24M61.50M54.51M52.11M46.74M43.31M63.15M52.46M31.02M29.04M35.39M33.43M31.46M31.11M33.00M25.84M23.36M28.71M36.80M25.00M28.67M24.69M35.01M42.15M40.40M25.95M38.07M41.23M32.37M35.88M46.63M40.24M39.46M46.95M46.07M144.11M153.17M179.49M191.22M191.71M187.74M184.62M187.99M167.96M155.31M148.68M136.21M139.99M123.12M110.19M99.32M91.42M94.14M102.78M102.83M
Non-Current Assets
Property, Plant & Equipment (Net) 5.74M5.22M5.11M4.85M4.52M4.27M3.98M3.88M3.79M3.54M3.26M14.62M14.33M19.69M19.34M18.91M18.48M18.04M17.71M17.26M16.90M16.58M16.30M16.12M15.79M16.41M16.25M16.34M16.81M16.80M17.02M17.43M19.40M19.07M19.57M19.57M20.07M20.68M22.17M14.98M23.86M24.73M14.36M6.09M14.82M5.57M5.13M4.79M4.41M3.84M3.39M3.46M2.91M2.88M3.57M4.28M3.88M3.48M3.49M
Goodwill 15.06M15.10M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M14.92M1.30M17.92M17.92M17.92M17.92M17.92M17.92M17.92M17.92M17.92M17.92M17.92M17.92M17.92M17.92M17.92M17.92M
Intangibles 10.72M11.29M9.59M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M11.29M7.42M16.36M19.20M21.61M23.78M26.86M37.41M33.80M37.81M38.98M39.62M40.53M40.72M29.63M30.41M31.16M31.57M31.25M
Goodwill & Intangibles 25.78M26.39M24.51M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M26.20M14.92M26.20M14.92M14.92M14.92M26.20M14.92M14.92M14.92M14.92M14.92M14.92M14.92M22.34M14.92M14.92M17.66M37.12M39.53M41.70M44.78M55.34M51.72M55.74M56.91M57.54M58.45M58.64M47.55M48.33M49.08M49.49M49.17M
Long-Term Deferred Tax 1.67M1.67M1.67M1.62M1.62M1.62M1.62M1.05M2.57M7.26M0.63M2.14M1.59M1.91M1.30M1.65M2.19M
Other Non-Current Assets 0.35M0.34M0.30M0.28M0.28M0.29M0.32M0.34M0.35M0.35M0.32M0.97M1.27M1.34M1.31M1.26M1.19M1.15M1.09M0.81M0.81M0.83M0.85M0.76M0.74M0.93M0.91M1.01M0.99M0.99M0.96M0.92M0.96M0.96M1.00M0.98M0.98M1.07M1.05M0.93M0.99M0.88M1.26M1.25M1.22M1.05M0.91M1.14M1.22M1.06M1.04M0.89M3.80M3.95M9.52M8.19M5.30M4.00M3.85M
Non-Current Assets 7.76M7.23M32.85M31.96M30.93M30.12M29.30M27.04M27.45M28.14M31.96M36.15M36.23M42.60M41.11M40.39M38.71M38.02M37.60M34.12M33.19M32.33M32.07M31.79M31.45M32.26M32.08M32.27M32.72M32.70M32.90M33.26M37.12M36.68M37.58M37.45M37.87M38.44M39.77M39.70M41.07M41.69M50.90M54.37M56.29M57.34M59.41M69.43M65.34M68.19M68.53M68.71M72.23M72.19M67.01M66.82M63.92M62.27M61.45M
Assets 74.80M62.22M100.90M89.84M96.17M91.62M83.81M79.16M74.19M71.45M95.11M88.61M67.25M71.64M76.51M73.82M70.18M69.13M70.60M59.96M56.54M61.03M68.87M56.80M60.12M56.95M67.10M74.42M73.12M58.65M70.97M74.49M69.49M72.56M84.21M77.69M77.34M85.39M85.83M183.82M194.24M221.18M242.12M246.08M244.02M241.96M247.40M237.40M220.65M216.86M204.74M208.70M195.35M182.38M166.33M158.24M158.06M165.04M164.28M
Liabilities
Current Liabilities
Accounts Payables 28.93M20.30M33.94M21.95M25.71M26.22M28.46M23.14M28.73M23.48M35.24M23.29M15.15M15.45M20.49M17.82M18.19M15.55M16.30M12.68M11.58M17.44M25.58M15.32M14.74M18.75M22.57M25.69M27.54M13.63M19.89M21.78M17.52M22.11M23.17M15.05M15.18M19.64M16.86M20.90M31.77M21.04M34.20M34.55M35.22M35.41M37.58M22.55M18.01M16.51M7.46M13.75M9.16M5.79M6.29M1.15M5.82M13.38M2.78M
Notes Payables 5.56M3.48M1.38M2.95M3.03M
Payables 28.93M20.30M39.50M25.43M27.09M26.22M28.46M23.14M28.73M23.48M35.24M23.29M15.15M15.45M20.49M17.82M18.19M15.55M16.30M12.68M11.58M17.44M28.53M18.35M14.74M18.75M22.57M25.69M27.54M13.63M19.89M21.78M17.52M22.11M23.17M15.05M15.18M19.64M16.86M20.90M31.77M21.04M34.20M34.55M35.22M35.41M37.58M22.55M18.01M16.51M7.46M13.75M9.16M5.79M6.29M1.15M5.82M13.38M2.78M
Accumulated Expenses 6.88M5.93M7.02M8.09M6.09M6.85M8.47M6.70M11.00M6.90M13.10M6.00M5.66M4.98M6.25M4.20M4.67M4.97M5.06M4.75M5.28M5.86M8.07M8.07M8.10M9.30M10.80M10.30M7.13M6.61M6.71M9.08M9.21M9.96M10.36M12.19M11.59M12.28M11.23M8.47M22.00M7.81M7.96M25.30M8.70M18.11M19.87M9.95M7.67M9.86M12.59M14.57M11.23M8.11M9.28M7.61M7.43M8.64M11.40M
Other Accumulated Expenses 3.83M2.76M2.90M3.40M8.84M2.42M2.40M1.07M1.56M2.17M2.74M1.78M3.38M2.80M1.20M1.77M1.99M1.78M1.99M1.64M1.66M1.73M1.48M1.41M1.27M1.30M1.77M1.99M1.69M1.39M1.91M1.90M2.72M2.80M3.22M1.90M2.38M3.15M4.72M1.90M3.19M1.83M2.09M1.43M2.08M2.73M1.97M4.92M3.86M3.32M1.84M2.32M2.03M1.47M2.90M1.30M1.40M1.60M
Short term Debt 0.38M0.38M0.38M0.38M0.38M0.38M0.38M0.38M0.38M0.38M0.38M0.69M0.84M1.00M1.00M2.30M1.40M1.40M1.40M1.40M1.40M4.83M16.47M16.69M16.92M
Current Leases 0.94M0.98M1.01M1.03M1.06M1.10M1.15M1.24M1.30M1.36M1.43M0.66M0.68M0.73M0.75M0.77M0.79M0.80M0.81M0.83M0.85M0.87M0.90M0.92M0.94M0.96M0.99M1.01M1.04M1.06M1.09M1.11M1.14M1.17M1.20M1.22M1.25M1.28M1.31M1.34M1.37M1.40M1.43M1.46M1.49M1.52M1.56M1.59M1.62M1.66M1.70M1.73M1.77M1.80M1.84M1.88M1.92M1.95M1.99M
Current Deferred Revenue 4.39M2.96M5.68M4.39M3.85M2.69M3.93M6.09M3.01M1.79M3.44M2.77M2.39M2.54M2.77M3.34M2.38M2.84M4.09M3.47M3.37M2.76M3.41M4.90M4.06M3.01M9.65M10.07M4.58M4.45M4.46M5.23M5.16M4.36M4.77M6.34M7.42M6.68M6.35M5.65M6.75M5.92M7.23M6.38M7.04M4.80M6.95M6.44M7.20M6.14M5.78M6.73M5.99M5.78M6.78M6.84M6.75M12.95M13.73M
Curent Deferred Tax Liability 0.43M0.28M0.28M
Total Current Liabilities 45.78M33.58M56.75M42.71M47.31M39.65M44.79M37.08M41.33M36.06M49.87M35.15M28.10M27.50M32.46M30.21M29.42M27.35M29.66M24.77M24.14M33.49M42.39M33.64M28.88M28.98M40.41M46.23M41.97M27.14M34.06M39.10M35.76M40.41M42.71M37.30M54.29M59.71M57.40M38.95M50.99M38.66M53.51M50.94M55.05M54.20M57.41M45.50M38.85M37.83M29.58M39.20M30.38M23.16M27.29M22.14M23.53M38.73M37.27M
Non-Current Liabilities
Capital Leases 5.95M5.47M5.22M4.95M4.67M4.38M4.07M3.80M3.45M3.09M2.71M15.50M22.00M22.00M20.93M22.00M20.54M20.34M20.12M19.91M19.69M19.46M19.23M18.99M18.75M18.50M18.24M17.98M17.71M17.44M17.15M16.86M16.57M16.27M15.96M15.64M15.32M14.99M14.65M14.30M13.95M13.59M13.22M12.84M12.46M12.07M11.66M11.25M10.83M10.41M9.96M9.52M9.07M8.60M8.13M7.64M7.15M6.65M6.13M
Non-Current Debt 13.79M12.26M14.30M17.50M16.72M18.71M12.55M18.56M9.77M13.20M18.95M19.80M10.37M12.22M11.98M10.90M6.30M9.40M8.50M8.50M5.10M4.80M3.10M2.14M2.22M10.79M2.36M2.44M2.52M10.98M11.04M11.10M16.15M16.34M3.01M3.10M3.19M
Minority Interest 0.45M0.41M1.10M0.38M0.20M0.68M0.73M0.47M0.35M0.62M0.41M0.45M0.27M0.35M0.51M0.58M0.97M0.37M1.07M0.64M1.34M1.29M2.02M2.23M0.91M0.23M1.09M0.91M1.15M0.77M1.25M2.62M2.38M1.86M2.92M4.51M5.30M7.10M9.51M
Non-Current Deferred Tax Liability 0.19M0.17M3.20M3.26M3.33M3.39M3.39M3.45M3.52M3.58M0.74M0.75M0.77M0.78M0.82M0.59M0.60M0.61M0.62M0.63M0.64M0.65M5.32M0.66M0.67M0.68M6.43M0.73M0.75M0.75M2.12M0.77M0.78M0.80M1.70M0.82M0.84M0.85M0.81M0.81M0.84M0.85M
Operating Leases 1.58M1.45M1.71M1.55M1.44M1.27M1.10M0.94M0.79M1.30M1.12M0.39M0.79M0.19M0.11M0.03M0.07M0.12M0.58M0.53M0.47M0.42M0.36M0.30M0.25M
Other Non-Current Liabilities 0.08M0.10M0.11M0.12M0.11M0.11M0.11M0.05M0.05M0.05M0.06M0.49M0.07M0.07M0.08M0.72M0.64M0.78M0.84M0.88M0.89M0.87M0.88M0.92M0.97M0.86M0.86M0.87M0.88M0.88M0.88M0.84M0.68M0.69M0.70M0.72M0.55M0.56M0.57M1.87M1.88M1.83M2.35M0.94M0.44M0.44M0.44M0.30M0.30M0.30M0.31M0.04M0.11M0.11M0.11M0.09M0.10M0.10M0.10M
Total Non-Current Liabilities 180.52M166.10M203.98M194.07M198.81M191.81M183.41M175.90M172.01M168.57M188.72M187.53M172.34M180.97M186.46M181.59M180.38M182.20M184.33M183.47M180.19M186.66M193.86M185.86M193.54M193.49M205.79M209.59M206.15M192.15M199.87M205.75M204.56M209.89M218.24M213.59M214.87M220.84M219.07M54.84M66.39M53.56M67.93M64.89M68.52M67.21M69.93M64.75M50.46M49.02M40.41M49.65M40.85M33.12M36.74M31.01M31.85M46.53M44.50M
Total Liabilities 180.60M166.20M204.09M194.19M198.92M191.92M183.51M175.95M172.06M168.62M188.78M188.02M172.41M181.04M186.54M182.31M181.02M182.99M185.17M184.35M181.08M187.54M194.74M186.78M194.51M194.35M206.66M210.46M207.03M193.03M200.76M206.59M205.25M210.58M218.93M214.31M215.42M221.40M219.64M56.71M68.28M55.39M70.28M65.83M68.96M67.65M70.37M65.04M50.76M49.32M40.72M49.70M40.96M33.23M36.85M31.10M31.95M46.63M44.61M
Shareholder's Equity
Total Debt 14.16M12.64M14.67M17.88M17.10M19.09M12.92M18.93M10.15M13.57M19.33M20.49M11.21M13.22M12.98M13.20M7.70M10.80M9.90M9.90M6.50M9.62M3.10M2.14M2.22M10.79M2.36M2.44M2.52M10.98M11.04M11.10M16.15M16.34M19.48M19.79M20.11M
Common Equity -105.80M-104.39M-104.30M-104.35M-102.95M-100.98M-100.44M-96.80M-98.22M-97.79M-94.08M-99.41M-105.42M-109.76M-110.53M-108.49M-111.82M-114.23M-115.64M-124.38M-125.88M-127.80M-127.89M-129.98M-135.30M-137.64M-139.56M-136.95M-135.06M-135.15M-131.04M-134.72M-138.13M-139.88M-137.65M-141.14M-143.38M-143.11M-143.31M127.10M125.96M165.78M171.84M180.25M175.06M174.31M177.03M172.35M169.90M167.54M164.02M159.00M154.40M149.15M129.48M127.14M126.11M118.41M119.67M
Shareholder's Equity -105.80M-104.39M-104.30M-104.35M-102.95M-100.98M-100.44M-96.80M-98.22M-97.79M-94.08M-99.41M-105.42M-109.76M-110.53M-108.49M-111.82M-114.23M-115.64M-124.38M-125.88M-127.80M-127.89M-129.98M-135.30M-137.64M-139.56M-136.95M-135.06M-135.15M-131.04M-134.72M-138.13M-139.88M-137.65M-141.14M-143.38M-143.11M-143.31M127.10M125.96M165.78M171.84M180.25M175.06M174.31M177.03M172.35M169.90M167.54M164.02M159.00M154.40M149.15M129.48M127.14M126.11M118.41M119.67M
Liabilities and Shareholders Equity 74.80M62.22M100.90M89.84M96.17M91.62M83.81M79.16M74.19M71.45M95.11M88.61M67.25M71.64M76.51M73.82M70.18M69.13M70.60M59.96M56.54M61.03M68.87M56.80M60.12M56.95M67.10M74.42M73.12M58.65M70.97M74.49M69.49M72.56M84.21M77.69M77.34M85.39M85.83M183.82M194.24M221.18M242.12M246.08M244.02M241.96M247.40M237.40M220.65M216.86M204.74M208.70M195.35M182.38M166.33M158.24M158.06M165.04M164.28M
Retained Earnings -106.41M-104.51M-104.42M-104.95M-103.15M-101.17M-100.63M-97.52M-98.52M-98.06M-94.36M-100.13M-105.69M-110.04M-110.81M-112.42M-115.17M-117.58M-118.98M-128.36M-129.23M-131.14M-131.23M-135.54M-138.64M-142.03M-145.07M-141.37M-139.47M-139.56M-135.45M-139.13M-142.54M-144.28M-142.05M-145.53M-147.77M-147.51M-147.71M-143.84M-158.62M-176.26M-182.57M-186.98M-201.96M-214.25M-221.59M-240.41M-251.15M-259.18M-267.85M-274.83M-282.20M-289.96M-318.02M-327.35M-335.95M-345.47M-347.58M
Preferred Shares 139.20M
Treasury Shares 3.75M3.72M3.72M3.72M2.47M2.46M2.43M2.43M1.21M1.21M1.20M1.15M0.07M0.06M2.73M3.52M5.06M0.36M0.86M3.91M2.14M3.44M3.37M2.18M0.94M12.64M12.39M15.81M15.35M