TSS, Inc. balance sheet
At the end of fiscal 2025, TSS, Inc. had total assets of $185m, total liabilities of $108m and shareholders' equity of $76.6m. It held $85.5m in cash against $18.0m of debt: net cash of $67.5m.
Balance sheet
| Fiscal year | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 11 | 7 | 6 | 3 | 1 | 1 | 2 | 2 | 6 | 9 | 19 | 8 | 20 | 12 | 23 | 86 | 68 |
| Receivables | 10 | 7 | 8 | 8 | 4 | 7 | 2 | 1 | 1 | 4 | 1 | 2 | 3 | 4 | 16 | 13 | 14 |
| Inventory | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 18 | 16 | 17 |
| Total current assets | 23 | 17 | 14 | 13 | 7 | 10 | 5 | 4 | 7 | 14 | 21 | 12 | 24 | 19 | 58 | 119 | 103 |
| Goodwill | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total assets | 27 | 21 | 16 | 17 | 10 | 13 | 9 | 7 | 9 | 18 | 24 | 19 | 31 | 26 | 97 | 185 | 175 |
| Accounts payable | — | 4 | 2 | — | — | — | 4 | 1 | 1 | 8 | 13 | 5 | 20 | 12 | 33 | — | — |
| Deferred revenue (current) | — | — | — | — | — | — | — | 2 | 2 | — | — | 2 | 2 | 3 | 3 | 14 | 3 |
| Total current liabilities | 17 | 10 | 9 | 13 | 9 | 13 | 9 | 5 | 5 | 12 | 18 | 12 | 24 | 18 | 57 | 73 | 62 |
| Short-term debt | — | −0 | −1 | −0 | 0 | 0 | 0 | — | — | — | 0 | 2 | 0 | — | 0 | 4 | 4 |
| Long-term debt | — | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 8 | 14 | 12 |
| Total debt | 3 | 2 | 3 | 4 | 2 | 3 | 1 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 8 | 18 | 16 |
| Total liabilities | 20 | 13 | 11 | 14 | 9 | 14 | 10 | 7 | 7 | 15 | 21 | 17 | 28 | 22 | 89 | 108 | 95 |
| Shareholders' equity | 7 | 9 | 5 | 3 | 1 | −1 | −1 | −0 | 2 | 3 | 3 | 2 | 3 | 4 | 7 | 77 | 80 |
| Net debt (negative = net cash) | −8 | −5 | −3 | 1 | 1 | 2 | −1 | −0 | −4 | −7 | −17 | −6 | −20 | −12 | −15 | −67 | −52 |
| Shares outstanding | 13m | 14m | 14m | 15m | 15m | 16m | 16m | 16m | 17m | 18m | 18m | 19m | 22m | 22m | 23m | 28m | 28m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 8 | 16 | 11 | 14 | 15 | 13 | 11 | 14 |
| Inventory | 5 | 18 | 20 | 15 | 11 | 16 | 8 | 17 |
| Total current assets | 60 | 58 | 61 | 71 | 100 | 119 | 89 | 103 |
| Goodwill | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total assets | 67 | 97 | 114 | 139 | 165 | 185 | 154 | 175 |
| Accounts payable | 36 | 33 | 51 | 69 | 42 | — | — | — |
| Deferred revenue (current) | 3 | 3 | 4 | 3 | 12 | 14 | 2 | 3 |
| Total current liabilities | 56 | 57 | 72 | 87 | 66 | 73 | 41 | 62 |
| Short-term debt | — | 0 | — | — | 5 | 4 | 4 | 4 |
| Long-term debt | — | 8 | 8 | 20 | 19 | 14 | 13 | 12 |
| Total debt | — | 8 | 8 | 20 | 24 | 18 | 17 | 16 |
| Total liabilities | 60 | 89 | 104 | 130 | 102 | 108 | 75 | 95 |
| Shareholders' equity | 8 | 7 | 9 | 10 | 63 | 77 | 79 | 80 |
| Shares outstanding | 22m | 23m | 23m | 24m | 28m | 28m | 28m | 28m |
Compare with peers
- Telos Corp balance sheet
- Clps Inc balance sheet
- Mastech Digital, Inc. balance sheet
- LZ Technology Holdings Ltd balance sheet
- Widepoint Corp balance sheet
Head to head: TLS vs TSSICLPS vs TSSIMHH vs TSSI
More: IT Consulting & Other Services stocks compared, Technology sector, rankings of US companies