Formula Systems (1985) Key Executives

This section highlights Formula Systems (1985)'s key executives, including their titles and compensation details.

Unlock Executive Information

Upgrade to access executive details

Upgrade Now

Find Contacts at Formula Systems (1985)

(Showing 0 of )

Unlock Team Information

Upgrade to access team member details

Upgrade Now

Formula Systems (1985) Earnings

This section highlights Formula Systems (1985)'s earnings, including key dates, EPS, earnings reports, and earnings call transcripts.

Next Earnings Date

Date: May 20, 2025
Time: Before Market
Est. EPS: $-
Status: Unconfirmed

Last Earnings Results

Date: March 20, 2025
EPS: $1.28
Est. EPS: $-
Revenue: $-

Earnings Call Transcripts

Transcript Quarter Year Date Estimated EPS Actual EPS

Financial Statements

Access annual & quarterly financial statements for Formula Systems (1985), including income statements, balance sheets, and cash flow statements..

Annual Income Statement

Breakdown December 31, 2023 December 31, 2022 December 31, 2021 December 31, 2020 December 31, 2019
Revenue $2.62B $2.57B $2.41B $1.93B $1.70B
Cost of Revenue $1.98B $1.95B $1.84B $1.49B $1.32B
Gross Profit $643.71M $622.47M $563.86M $447.43M $386.05M
Gross Profit Ratio 24.56% 24.20% 23.44% 23.14% 22.69%
Research and Development Expenses $77.97M $72.13M $65.86M $52.60M $46.69M
General and Administrative Expenses $309.42M $225.82M $211.18M $- $-
Selling and Marketing Expenses $16.96M $19.41M $15.60M $- $-
Selling General and Administrative Expenses $326.38M $317.96M $289.99M $224.19M $200.87M
Other Expenses $- $- $- $- $-
Operating Expenses $404.34M $390.08M $355.84M $276.79M $247.56M
Cost and Expenses $2.38B $2.34B $2.20B $1.76B $1.56B
Interest Income $13.80M $5.82M $2.65M $2.56M $3.04M
Interest Expense $38.37M $19.93M $24.00M $26.89M $18.65M
Depreciation and Amortization $121.83M $115.31M $122.18M $95.51M $86.93M
EBITDA $371.23M $396.96M $332.65M $264.97M $228.15M
EBITDA Ratio 14.16% 15.43% 13.83% 13.70% 13.41%
Operating Income $239.37M $276.64M $85.83M $75.13M $51.56M
Operating Income Ratio 9.13% 10.75% 3.57% 3.89% 3.03%
Total Other Income Expenses Net $-28.33M $-19.93M $-24.00M $-26.89M $-18.65M
Income Before Tax $211.03M $256.71M $184.01M $143.76M $119.84M
Income Before Tax Ratio 8.05% 9.98% 7.65% 7.43% 7.04%
Income Tax Expense $46.08M $55.23M $42.61M $31.27M $27.20M
Net Income $64.01M $201.47M $141.40M $112.49M $92.64M
Net Income Ratio 2.44% 7.83% 5.88% 5.82% 5.45%
EPS $4.17 $13.17 $9.25 $7.36 $6.10
EPS Diluted $4.12 $13.00 $9.18 $7.36 $6.04
Weighted Average Shares Outstanding 15.30M 15.30M 15.29M 15.29M 15.19M
Weighted Average Shares Outstanding Diluted 15.50M 15.50M 15.40M 15.29M 15.34M
SEC Filing Source Source Source Source Source


Breakdown September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022 December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019
Revenue $699.93M $667.68M $698.40M $640.29M $654.84M $655.37M $670.40M $633.88M $636.31M $644.59M $657.57M $658.74M $586.26M $587.88M $572.64M $543.24M $487.34M $437.06M $466.27M $448.20M
Cost of Revenue $527.03M $501.23M $534.19M $479.07M $495.22M $494.44M $508.47M $468.69M $482.88M $495.78M $502.54M $503.01M $444.62M $446.93M $447.08M $418.26M $370.95M $334.14M $363.13M $344.22M
Gross Profit $172.90M $166.45M $164.22M $161.22M $159.62M $160.94M $161.93M $165.19M $153.44M $148.81M $155.03M $155.72M $141.64M $140.94M $125.56M $124.98M $116.39M $102.93M $103.14M $103.98M
Gross Profit Ratio 24.70% 24.93% 23.51% 25.18% 24.37% 24.56% 24.15% 26.06% 24.11% 23.09% 23.58% 23.64% 24.16% 23.97% 21.93% 23.01% 23.88% 23.55% 22.12% 23.20%
Research and Development Expenses $20.98M $20.43M $20.22M $19.75M $19.70M $19.21M $19.31M $18.87M $18.06M $17.85M $17.35M $16.74M $16.80M $16.32M $16.00M $14.22M $13.34M $12.08M $12.96M $12.44M
General and Administrative Expenses $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $107.83M $57.69M $50.13M $- $-
Selling and Marketing Expenses $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-42.84M $- $- $- $-
Selling General and Administrative Expenses $88.10M $80.97M $81.41M $81.13M $81.67M $81.74M $81.83M $86.15M $77.84M $75.64M $78.28M $79.41M $74.39M $74.09M $62.10M $64.99M $57.69M $50.13M $51.37M $54.47M
Other Expenses $-7.21M $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Operating Expenses $101.87M $101.41M $101.63M $100.88M $101.37M $100.95M $101.14M $105.02M $95.91M $93.48M $95.63M $96.15M $91.19M $90.41M $78.10M $79.21M $71.03M $62.22M $64.34M $66.91M
Cost and Expenses $628.90M $602.64M $635.82M $579.95M $596.59M $595.39M $609.61M $573.71M $578.78M $589.27M $598.17M $599.16M $535.80M $537.34M $525.19M $497.47M $441.98M $396.36M $427.47M $411.13M
Interest Income $- $- $- $3.77M $- $5.61M $6.35M $415.00K $4.63M $- $- $4.54M $- $- $- $3.74M $- $- $- $1.06M
Interest Expense $5.81M $3.83M $5.60M $9.21M $6.42M $5.61M $7.08M $6.90M $4.63M $3.72M $4.68M $- $5.58M $5.94M $5.10M $10.72M $5.89M $5.63M $4.64M $6.15M
Depreciation and Amortization $- $- $-62.59M $11.60M $11.60M $11.60M $11.60M $11.60M $19.79M $19.79M $19.79M $11.80M $15.27M $15.27M $15.27M $15.27M $13.35M $13.35M $13.35M $13.35M
EBITDA $71.03M $65.04M $62.59M $61.67M $58.25M $59.98M $60.79M $71.73M $57.53M $99.53M $59.40M $59.57M $50.45M $50.53M $47.45M $62.14M $45.36M $40.71M $38.80M $37.07M
EBITDA Ratio 10.15% 9.74% 8.96% 9.63% 8.89% 9.15% 9.07% 11.32% 9.04% 15.44% 9.03% 9.04% 8.61% 8.60% 8.29% 11.44% 9.31% 9.31% 8.32% 8.27%
Operating Income $71.03M $65.04M $62.59M $60.34M $58.25M $59.98M $34.26M $33.15M $82.15M $99.53M $32.42M $59.57M $50.45M $50.53M $47.45M $45.77M $45.36M $40.71M $38.80M $37.07M
Operating Income Ratio 10.15% 9.74% 8.96% 9.42% 8.89% 9.15% 5.11% 5.23% 12.91% 15.44% 4.93% 9.04% 8.61% 8.60% 8.29% 8.42% 9.31% 9.31% 8.32% 8.27%
Total Other Income Expenses Net $-5.81M $-3.83M $-5.60M $-9.21M $-6.42M $-5.61M $-7.08M $-6.90M $-4.63M $-3.72M $-4.68M $-7.38M $-5.58M $-5.94M $-5.10M $-10.72M $-5.89M $-5.63M $-4.64M $-6.15M
Income Before Tax $65.22M $61.21M $56.98M $51.13M $51.82M $54.37M $53.71M $53.27M $52.90M $95.82M $54.72M $52.19M $44.87M $44.59M $42.35M $35.04M $39.47M $35.08M $34.16M $30.93M
Income Before Tax Ratio 9.32% 9.17% 8.16% 7.99% 7.91% 8.30% 8.01% 8.40% 8.31% 14.87% 8.32% 7.92% 7.65% 7.59% 7.40% 6.45% 8.10% 8.03% 7.33% 6.90%
Income Tax Expense $13.86M $13.65M $13.46M $10.72M $12.49M $11.38M $11.49M $10.91M $11.40M $21.42M $11.50M $12.60M $9.82M $10.84M $9.35M $6.75M $8.09M $8.70M $7.72M $6.73M
Net Income $23.62M $18.84M $17.16M $15.71M $15.60M $17.02M $42.22M $42.37M $41.49M $74.40M $43.21M $15.54M $13.29M $13.34M $12.42M $11.89M $12.63M $11.23M $11.02M $9.98M
Net Income Ratio 3.37% 2.82% 2.46% 2.45% 2.38% 2.60% 6.30% 6.68% 6.52% 11.54% 6.57% 2.36% 2.27% 2.27% 2.17% 2.19% 2.59% 2.57% 2.36% 2.23%
EPS $1.54 $1.23 $1.12 $1.03 $1.02 $1.11 $2.76 $2.77 $2.71 $4.86 $2.83 $1.02 $0.87 $0.87 $0.81 $0.77 $0.83 $0.74 $0.72 $0.65
EPS Diluted $1.51 $1.21 $1.10 $1.01 $1.00 $1.11 $2.73 $2.74 $2.67 $4.80 $2.82 $0.99 $0.85 $0.86 $0.80 $0.76 $0.82 $0.73 $0.71 $0.64
Weighted Average Shares Outstanding 15.31M 15.30M 15.30M 15.30M 15.30M 15.30M 15.30M 15.30M 15.30M 15.30M 15.29M 15.29M 15.29M 15.29M 15.29M 15.29M 15.29M 15.29M 15.28M 15.28M
Weighted Average Shares Outstanding Diluted 15.65M 15.62M 15.57M 15.51M 15.54M 15.48M 15.46M 15.47M 15.53M 15.49M 15.32M 15.50M 15.40M 15.36M 15.34M 15.29M 15.29M 15.29M 15.29M 15.29M
SEC Filing Source Source Source Source Source Source Source Source Source Source Source Source Source Source Source Source Source Source Source Source

Annual Balance Sheet

Breakdown December 31, 2023 December 31, 2022 December 31, 2021 December 31, 2020 December 31, 2019
Cash and Cash Equivalents $451.95M $544.34M $485.39M $501.63M $369.04M
Short Term Investments $76.22M $24.71M $27.07M $31.53M $36.49M
Cash and Short Term Investments $528.17M $569.06M $512.46M $533.15M $405.53M
Net Receivables $765.00M $725.07M $696.32M $519.88M $486.01M
Inventory $42.01M $35.18M $20.12M $23.99M $7.16M
Other Current Assets $40.68M $42.19M $72.12M $83.82M $65.71M
Total Current Assets $1.38B $1.37B $1.30B $1.16B $965.78M
Property Plant Equipment Net $173.58M $172.31M $172.72M $173.97M $147.19M
Goodwill $936.58M $926.16M $932.85M $872.42M $724.19M
Intangible Assets $206.93M $222.73M $241.94M $222.26M $165.28M
Goodwill and Intangible Assets $1.14B $1.15B $1.17B $1.09B $892.17M
Long Term Investments $45.23M $20.64M $28.90M $28.48M $26.35M
Tax Assets $46.86M $42.22M $46.36M $39.89M $35.45M
Other Non-Current Assets $27.57M $39.75M $23.68M $22.70M $21.49M
Total Non-Current Assets $1.44B $1.42B $1.45B $1.36B $1.12B
Other Assets $- $- $- $- $-
Total Assets $2.81B $2.79B $2.75B $2.52B $2.09B
Account Payables $258.65M $222.48M $205.84M $153.32M $125.16M
Short Term Debt $262.92M $271.67M $265.81M $193.96M $192.33M
Tax Payables $- $- $- $- $-
Deferred Revenue $137.64M $132.73M $140.66M $128.90M $93.51M
Other Current Liabilities $326.45M $506.83M $335.30M $303.72M $260.38M
Total Current Liabilities $985.66M $1.00B $944.69M $779.80M $671.29M
Long Term Debt $407.07M $500.47M $447.10M $474.57M $411.16M
Deferred Revenue Non-Current $4.87M $8.86M $17.76M $16.63M $6.49M
Deferred Tax Liabilities Non-Current $59.21M $58.99M $78.14M $68.37M $50.93M
Other Non-Current Liabilities $47.61M $47.25M $78.19M $72.07M $50.03M
Total Non-Current Liabilities $518.75M $614.82M $623.20M $632.72M $520.80M
Other Liabilities $- $- $- $- $-
Total Liabilities $1.50B $1.62B $1.57B $1.41B $1.19B
Preferred Stock $- $- $- $- $-
Common Stock $4.35M $4.35M $4.34M $4.34M $4.34M
Retained Earnings $475.22M $419.45M $358.31M $324.36M $285.15M
Accumulated Other Comprehensive Income Loss $-11.03M $-17.03M $25.52M $25.51M $11.68M
Other Total Stockholders Equity $157.22M $145.11M $152.79M $148.99M $120.48M
Total Stockholders Equity $625.76M $551.87M $540.96M $502.73M $421.64M
Total Equity $1.31B $1.18B $1.18B $1.11B $896.33M
Total Liabilities and Stockholders Equity $2.81B $2.79B $2.75B $2.52B $2.09B
Minority Interest $682.42M $625.17M $638.83M $604.77M $474.69M
Total Liabilities and Total Equity $2.81B $2.79B $2.75B $2.52B $2.09B
Total Investments $121.45M $45.35M $55.97M $60.01M $62.84M
Total Debt $669.99M $772.67M $712.91M $668.54M $603.49M
Net Debt $218.04M $228.33M $227.52M $166.91M $234.45M


Balance Sheet Charts

Breakdown September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022 December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019
Cash and Cash Equivalents $469.71M $408.26M $436.79M $452.36M $392.30M $386.00M $447.89M $544.34M $470.46M $412.10M $532.82M $485.39M $453.28M $446.37M $428.15M $501.63M $431.86M $462.45M $438.41M $369.04M
Short Term Investments $41.14M $64.62M $79.34M $76.22M $76.81M $91.47M $68.97M $24.71M $37.93M $39.37M $37.21M $27.07M $41.78M $21.82M $31.47M $31.53M $3.96M $10.37M $10.41M $36.49M
Cash and Short Term Investments $510.85M $472.88M $516.14M $528.58M $469.11M $477.47M $516.87M $569.06M $508.39M $451.47M $570.04M $512.46M $495.06M $468.19M $459.63M $533.15M $435.83M $472.82M $448.82M $405.53M
Net Receivables $757.19M $710.30M $735.22M $721.01M $692.80M $698.14M $717.78M $725.07M $668.39M $656.50M $675.98M $696.32M $610.81M $576.24M $555.56M $556.55M $538.02M $522.52M $479.47M $514.32M
Inventory $27.04M $30.19M $34.56M $42.01M $37.16M $39.37M $38.63M $35.18M $36.07M $36.74M $33.50M $20.12M $21.14M $19.30M $19.85M $23.99M $17.66M $12.82M $7.62M $7.16M
Other Current Assets $86.41M $180.55M $92.56M $84.67M $145.81M $152.76M $- $42.19M $71.24M $70.65M $78.60M $72.12M $75.52M $79.60M $84.01M $47.16M $- $- $68.85M $65.71M
Total Current Assets $1.38B $1.30B $1.38B $1.38B $1.27B $1.29B $1.35B $1.37B $1.28B $1.22B $1.36B $1.30B $1.20B $1.14B $1.12B $1.16B $991.51M $1.01B $1.00B $965.78M
Property Plant Equipment Net $206.04M $162.57M $170.06M $173.58M $160.33M $172.09M $174.35M $172.31M $163.31M $150.52M $164.57M $172.72M $155.78M $161.88M $163.67M $173.97M $156.76M $156.94M $147.74M $147.19M
Goodwill $- $- $- $936.58M $- $- $- $926.16M $- $- $- $932.85M $- $- $- $872.42M $- $- $- $724.19M
Intangible Assets $1.14B $1.12B $1.13B $206.93M $1.11B $1.15B $- $222.73M $1.13B $1.14B $1.20B $241.94M $1.16B $1.18B $1.06B $222.26M $977.51M $913.07M $894.18M $165.28M
Goodwill and Intangible Assets $1.14B $1.12B $1.13B $1.14B $1.11B $1.15B $1.14B $1.15B $1.13B $1.14B $1.20B $1.17B $1.16B $1.18B $1.06B $1.09B $977.51M $913.07M $894.18M $892.17M
Long Term Investments $89.90M $71.56M $79.52M $20.80M $70.17M $69.39M $61.09M $20.64M $68.29M $56.70M $29.06M $28.90M $28.57M $28.96M $28.51M $28.48M $27.50M $27.56M $27.32M $26.35M
Tax Assets $32.78M $46.55M $51.92M $48.56M $44.04M $43.96M $42.93M $42.22M $40.10M $40.36M $46.43M $46.36M $42.12M $42.44M $39.41M $39.89M $41.37M $41.44M $37.35M $35.45M
Other Non-Current Assets $- $- $- $52.53M $- $- $- $39.75M $- $- $28.15M $23.68M $26.73M $28.67M $27.04M $22.70M $22.20M $22.52M $22.13M $21.49M
Total Non-Current Assets $1.47B $1.40B $1.43B $1.44B $1.38B $1.44B $1.42B $1.42B $1.41B $1.39B $1.47B $1.45B $1.42B $1.44B $1.32B $1.36B $1.23B $1.16B $1.13B $1.12B
Other Assets $- $- $- $1 $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Total Assets $2.85B $2.70B $2.81B $2.82B $2.66B $2.73B $2.77B $2.79B $2.69B $2.61B $2.83B $2.75B $2.62B $2.59B $2.44B $2.52B $2.22B $2.17B $2.13B $2.09B
Account Payables $226.69M $199.12M $222.55M $258.65M $211.50M $202.93M $194.20M $222.48M $187.31M $183.92M $193.21M $205.84M $151.51M $145.89M $138.73M $153.32M $110.50M $109.84M $125.07M $125.16M
Short Term Debt $264.73M $255.80M $279.30M $262.92M $276.17M $267.89M $288.23M $271.67M $275.91M $297.59M $346.08M $265.81M $284.69M $226.47M $194.32M $193.96M $189.87M $175.38M $234.64M $192.33M
Tax Payables $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Deferred Revenue $141.19M $147.19M $166.34M $137.64M $124.34M $136.39M $156.50M $132.73M $123.57M $135.37M $158.22M $140.66M $128.21M $142.49M $146.16M $128.90M $103.07M $106.97M $103.70M $93.51M
Other Current Liabilities $348.82M $329.58M $368.15M $326.45M $292.45M $316.75M $363.26M $506.83M $329.92M $303.79M $357.31M $335.30M $297.15M $292.90M $280.24M $303.72M $252.78M $236.79M $233.39M $260.38M
Total Current Liabilities $981.43M $931.70M $1.04B $987.83M $904.47M $923.96M $1.00B $1.00B $916.71M $920.67M $1.05B $944.69M $861.57M $807.74M $759.46M $779.80M $656.22M $628.97M $696.80M $671.29M
Long Term Debt $411.99M $337.76M $351.16M $407.07M $418.29M $463.31M $459.76M $500.47M $495.54M $369.48M $417.82M $447.10M $453.37M $468.93M $421.44M $474.57M $470.16M $501.52M $428.77M $411.16M
Deferred Revenue Non-Current $15.18M $17.08M $16.34M $4.87M $4.43M $5.88M $7.42M $8.86M $11.44M $13.20M $16.68M $17.76M $19.14M $19.64M $20.43M $16.63M $11.58M $12.26M $10.84M $6.49M
Deferred Tax Liabilities Non-Current $38.74M $53.02M $59.89M $61.28M $57.74M $60.17M $62.08M $58.99M $68.38M $70.37M $77.65M $78.14M $73.61M $69.86M $64.43M $68.37M $60.63M $57.14M $51.39M $50.93M
Other Non-Current Liabilities $41.64M $36.16M $38.35M $47.61M $45.49M $45.44M $49.44M $47.25M $53.58M $72.71M $83.91M $78.19M $76.05M $92.67M $72.04M $72.07M $79.90M $55.22M $55.88M $50.03M
Total Non-Current Liabilities $507.55M $444.02M $465.74M $519.10M $525.95M $574.80M $578.70M $614.82M $628.94M $525.75M $596.06M $623.20M $622.16M $651.10M $578.33M $632.72M $622.26M $626.14M $546.89M $520.80M
Other Liabilities $- $- $- $1 $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Total Liabilities $1.49B $1.38B $1.50B $1.51B $1.43B $1.50B $1.58B $1.62B $1.55B $1.45B $1.65B $1.57B $1.48B $1.46B $1.34B $1.41B $1.28B $1.26B $1.24B $1.19B
Preferred Stock $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Common Stock $- $644.02M $631.46M $4.35M $583.30M $576.11M $- $4.35M $548.49M $540.67M $537.53M $4.34M $519.70M $517.47M $499.92M $4.34M $444.59M $433.28M $418.09M $4.34M
Retained Earnings $- $- $- $475.22M $- $- $- $419.45M $- $- $- $358.31M $- $- $- $324.36M $- $- $- $285.15M
Accumulated Other Comprehensive Income Loss $- $- $- $-11.03M $- $- $551.88M $-17.03M $- $- $- $25.52M $- $- $- $25.51M $- $- $- $11.68M
Other Total Stockholders Equity $660.09M $- $- $157.22M $- $- $12.54M $145.11M $- $- $- $152.79M $- $- $- $148.99M $- $- $- $120.48M
Total Stockholders Equity $660.09M $644.02M $631.46M $625.90M $583.30M $576.11M $564.41M $551.87M $548.49M $540.67M $537.53M $540.96M $519.70M $517.47M $499.92M $502.73M $444.59M $433.28M $418.09M $421.64M
Total Equity $1.36B $1.33B $1.31B $1.31B $1.23B $1.23B $1.19B $1.18B $1.15B $1.16B $1.18B $1.18B $1.14B $1.13B $1.10B $1.11B $938.37M $914.56M $889.78M $896.33M
Total Liabilities and Stockholders Equity $2.85B $2.70B $2.81B $2.82B $2.66B $2.73B $2.77B $2.79B $2.69B $2.61B $2.83B $2.75B $2.62B $2.59B $2.44B $2.52B $2.22B $2.17B $2.13B $2.09B
Minority Interest $701.40M $682.88M $674.65M $682.42M $643.25M $651.56M $625.76M $625.17M $596.52M $620.75M $639.90M $638.83M $617.25M $609.96M $603.81M $604.77M $493.78M $481.27M $471.69M $474.69M
Total Liabilities and Total Equity $2.85B $2.70B $2.81B $2.82B $2.66B $2.73B $2.77B $2.79B $2.69B $2.61B $2.83B $2.75B $2.62B $2.59B $2.44B $2.52B $2.22B $2.17B $2.13B $2.09B
Total Investments $131.04M $136.18M $158.87M $97.02M $146.98M $160.87M $130.06M $45.35M $106.21M $96.07M $66.27M $55.97M $70.36M $50.78M $59.98M $60.01M $28.69M $29.83M $37.73M $62.84M
Total Debt $676.72M $593.56M $630.46M $669.99M $694.46M $731.20M $748.00M $772.67M $771.46M $667.07M $763.91M $712.91M $738.06M $695.40M $615.75M $668.54M $660.03M $676.90M $663.41M $603.49M
Net Debt $207.01M $185.30M $193.66M $217.63M $302.16M $345.20M $300.10M $228.33M $301.00M $254.97M $231.08M $227.52M $284.78M $249.03M $187.60M $166.91M $228.17M $214.45M $225.00M $234.45M

Annual Cash Flow

Breakdown December 31, 2023 December 31, 2022 December 31, 2021 December 31, 2020 December 31, 2019
Net Income $165.73M $199.67M $141.90M $114.02M $94.42M
Depreciation and Amortization $121.83M $115.31M $122.18M $95.51M $86.93M
Deferred Income Tax $-8.34M $-18.14M $-8.00M $-6.35M $-13.16M
Stock Based Compensation $18.62M $14.95M $14.77M $7.78M $3.87M
Change in Working Capital $640.00K $-21.32M $-69.06M $71.18M $21.60M
Accounts Receivables $6.56M $-51.40M $-150.82M $23.31M $16.27M
Inventory $-3.38M $-13.76M $4.64M $-10.97M $-938.00K
Accounts Payables $18.72M $25.33M $40.08M $10.95M $-18.01M
Other Working Capital $-21.26M $18.50M $37.04M $47.88M $24.29M
Other Non Cash Items $-3.51M $-51.33M $6.68M $4.81M $2.40M
Net Cash Provided by Operating Activities $294.97M $239.14M $208.48M $286.94M $196.08M
Investments in Property Plant and Equipment $-16.68M $-39.31M $-31.06M $-28.81M $-36.59M
Acquisitions Net $-48.84M $-14.52M $-85.95M $-157.13M $-61.77M
Purchases of Investments $-1.74M $-15.07M $-500.00K $-8.46M $-178.00K
Sales Maturities of Investments $699.00K $309.00K $-11.34M $5.43M $3.36M
Other Investing Activities $-72.67M $-5.70M $18.65M $11.94M $-13.03M
Net Cash Used for Investing Activities $-139.24M $-74.30M $-110.19M $-177.03M $-108.22M
Debt Repayment $-143.21M $66.71M $-63.13M $8.14M $14.02M
Common Stock Issued $4.83M $-95.00K $2.08M $108.74M $953.00K
Common Stock Repurchased $- $95.00K $-2.08M $- $-953.00K
Dividends Paid $-9.93M $-21.78M $-22.08M $-14.94M $-12.97M
Other Financing Activities $-90.04M $-115.82M $-28.92M $-92.20M $4.96M
Net Cash Used Provided by Financing Activities $-243.18M $-70.98M $-114.13M $9.73M $6.01M
Effect of Forex Changes on Cash $-4.95M $-34.91M $-416.00K $13.34M $6.29M
Net Change in Cash $-92.40M $58.95M $-16.26M $132.98M $100.17M
Cash at End of Period $451.95M $544.34M $485.39M $501.65M $368.67M
Cash at Beginning of Period $544.34M $485.39M $501.65M $368.67M $268.49M
Operating Cash Flow $294.97M $239.14M $208.48M $286.94M $196.08M
Capital Expenditure $-32.00M $-39.31M $-31.06M $-28.81M $-36.59M
Free Cash Flow $262.97M $199.82M $177.42M $258.13M $159.50M

Cash Flow Charts

Breakdown September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022 December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 March 31, 2020 December 31, 2019
Net Income $23.62M $18.84M $17.16M $15.71M $15.60M $17.02M $16.35M $15.34M $16.88M $32.94M $16.23M $15.54M $13.29M $13.34M $12.42M $11.89M $12.63M $11.23M $11.02M $9.98M
Depreciation and Amortization $- $- $- $- $- $- $- $- $- $- $- $122.18M $- $- $- $95.51M $- $- $- $86.93M
Deferred Income Tax $- $- $- $- $- $- $- $- $- $- $- $-8.00M $- $- $- $-6.35M $- $- $- $-13.16M
Stock Based Compensation $- $- $- $18.62M $- $- $- $14.95M $- $- $- $14.77M $- $- $- $7.86M $- $- $- $3.87M
Change in Working Capital $- $- $- $- $- $- $- $- $- $- $- $-138.92M $- $- $- $47.20M $- $- $- $21.26M
Accounts Receivables $- $- $- $- $- $- $- $- $- $- $- $-150.82M $- $- $- $23.31M $- $- $- $16.27M
Inventory $- $- $- $- $- $- $- $- $- $- $- $4.64M $- $- $- $-10.97M $- $- $- $-938.00K
Accounts Payables $- $- $- $- $- $- $- $- $- $- $- $7.25M $- $- $- $34.86M $- $- $- $5.94M
Other Working Capital $- $- $- $- $- $- $- $- $- $- $- $138.92M $- $- $- $-47.20M $- $- $- $-21.26M
Other Non Cash Items $-23.62M $-18.84M $-17.16M $-34.34M $-15.60M $-17.02M $-16.35M $-30.29M $-16.88M $-32.94M $-16.23M $-30.30M $-13.29M $-13.34M $-12.42M $-19.75M $-12.63M $-11.23M $-11.02M $-13.86M
Net Cash Provided by Operating Activities $- $- $- $- $- $- $- $14.95M $- $- $- $208.48M $- $- $- $286.94M $- $- $- $196.08M
Investments in Property Plant and Equipment $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Acquisitions Net $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Purchases of Investments $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Sales Maturities of Investments $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $35.00K
Other Investing Activities $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Net Cash Used for Investing Activities $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $35.00K
Debt Repayment $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Common Stock Issued $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Common Stock Repurchased $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Dividends Paid $- $- $- $- $- $- $- $- $- $- $- $-255.00K $- $- $- $-48.00K $- $- $- $-93.00K
Other Financing Activities $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Net Cash Used Provided by Financing Activities $- $- $- $- $- $- $- $- $- $- $- $-255.00K $- $- $- $-48.00K $- $- $- $-93.00K
Effect of Forex Changes on Cash $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Net Change in Cash $- $- $- $- $6.30M $-61.90M $-96.45M $73.88M $58.36M $- $- $208.22M $- $- $- $286.89M $- $- $- $196.02M
Cash at End of Period $- $- $- $- $392.30M $386.00M $447.89M $544.34M $470.46M $- $- $208.22M $- $- $- $286.89M $- $- $- $196.02M
Cash at Beginning of Period $- $- $- $- $386.00M $447.89M $544.34M $470.46M $412.10M $- $- $- $- $- $- $- $- $- $- $-
Operating Cash Flow $- $- $- $- $- $- $- $14.95M $- $- $- $208.48M $- $- $- $286.94M $- $- $- $196.08M
Capital Expenditure $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-
Free Cash Flow $- $- $- $- $- $- $- $14.95M $- $- $- $208.48M $- $- $- $286.94M $- $- $- $196.08M

Formula Systems (1985) Ltd. (FORTY)

Formula Systems (1985) Ltd., through its subsidiaries, provides proprietary and non-proprietary software solutions, IT professional services, software product marketing and support, and computer infrastructure and integration solutions worldwide. The company offers computer and telecommunication infrastructure solutions; computer solutions to computer and communications infrastructures; cloud computing solutions; and database and big data services. It also provides customer relations management, computer systems management infrastructures, web world content management, database and data warehouse mining, application integration, database and system, data management, and software development tools; and professional training courses and advanced professional studies. In addition, it markets and sells computers and peripheral equipment to business customers; offers property and casualty insurance platforms, such as Sapiens, Sapiens CoreSuite, Sapiens IDITSuite, Sapiens PolicyPro, Sapiens BillingPro, Sapiens ClaimsPro, e-Tica, and Tia Enterprise; life, pension, and annuities platforms, including Sapiens CoreSuite, Sapiens UnderwritingPro, Sapiens ApplicationPro, Sapiens IllustrationPro, and Sapiens ConsolidationMaster; reinsurance software solutions comprising Sapiens ReinsuranceMaster, Sapiens ReinsurancePro, and Sapiens Reinsurance GO; and Sapiens platform for workers' compensation solutions. Further, the company provides financial and compliance solutions that include Sapiens FinancialPro, Sapiens Financial GO, and Sapiens StatementPro; Sapiens DECISION, a decision management platform; and technology-based solutions. Additionally, it offers application development and business process integration platforms; vertical software solutions; strategic consulting and outsourcing services; and professional services in various areas, as well as develops on-premise payroll software. Formula Systems (1985) Ltd. was incorporated in 1985 and is headquartered in Or Yehuda, Israel.

Technology Information Technology Services

$89.56

Stock Price

$1.37B

Market Cap

3.63K

Employees

Or Yehuda, None

Location

Revenue (FY 2023)

$2.62B

1.9% YoY

Net Income (FY 2023)

$64.01M

-68.2% YoY

EPS (FY 2023)

$4.12

-68.3% YoY

Free Cash Flow (FY 2023)

$262.97M

31.6% YoY

Profitability

Gross Margin

24.6%

Net Margin

2.4%

ROE

10.2%

ROA

2.3%

Valuation

P/E Ratio

16.62

P/S Ratio

0.41

EV/EBITDA

3.54

Market Cap

$1.37B

Revenue & Net Income

Profit Margins

Cash Flow Summary

Operating Cash Flow

$294.97M

23.3% YoY

Free Cash Flow

$262.97M

31.6% YoY

Balance Sheet Summary

Total Assets

$2.81B

0.6% YoY

Total Debt

$669.99M

13.3% YoY

Shareholder Equity

$625.76M

11.1% YoY

Dividend Overview

$0.69

Latest Dividend

%

Dividend Yield

%

Payout Ratio

Recent Dividend History
Date Amount Type
2025-04-30 $0.69 April 30, 25
2024-09-12 $0.62 September 12, 24
2024-04-03 $0.64 April 03, 24
2023-06-02 $0.62 June 02, 23
2022-12-02 $0.63 December 02, 22
2022-04-11 $0.79 April 11, 22
2021-08-31 $0.78 August 31, 21
2021-02-17 $0.66 February 17, 21
2020-09-02 $0.52 September 02, 20
2019-12-23 $0.46 December 23, 19

Formula Systems (1985) Dividends

Explore Formula Systems (1985)'s dividend history, including dividend yield, payout ratio, and historical payments.

Dividend Yield

0.93%

Dividend Payout Ratio

15.51%

Dividend Paid & Capex Coverage Ratio

7.04x

Formula Systems (1985) Dividend History

Dividend Adjusted Dividend Date Record Date Payment Date Declaration Date
$0.68554 $0.68554 April 30, 2025 April 30, 2025 May 27, 2025 March 20, 2025
$0.624 $0.624 September 12, 2024 September 12, 2024 October 07, 2024 August 20, 2024
$0.63836 $0.63836 April 03, 2024 April 04, 2024 April 29, 2024 March 19, 2024
$0.621 $0.621 June 02, 2023 June 05, 2023 July 03, 2023 May 23, 2023
$0.63 $0.63 December 02, 2022 December 05, 2022 December 30, 2022 November 17, 2022
$0.7908 $0.7908 April 11, 2022 April 12, 2022 May 06, 2022 March 16, 2022
$0.781 $0.781 August 31, 2021 September 01, 2021 October 04, 2021 August 19, 2021
$0.664 $0.664 February 17, 2021 February 18, 2021 March 15, 2021 February 16, 2021
$0.521 $0.521 September 02, 2020 September 03, 2020 October 02, 2020 August 18, 2020
$0.459 $0.459 December 23, 2019 December 24, 2019 January 21, 2020 November 19, 2019
$0.52 $0.52 September 11, 2019 September 12, 2019 October 02, 2019 August 19, 2019
$0.34 $0.34 December 28, 2018 December 31, 2018 January 24, 2019 December 13, 2018
$0.34 $0.34 June 07, 2018 June 08, 2018 June 27, 2018 May 23, 2018
$0.34 $0.34 October 16, 2017 October 17, 2017 November 09, 2017 September 21, 2017
$0.48 $0.48 December 28, 2016 December 30, 2016 January 19, 2017 December 20, 2016
$0.34 $0.34 July 11, 2016 July 13, 2016 August 04, 2016 June 30, 2016
$0.34 $0.34 January 15, 2016 January 20, 2016 February 11, 2016 January 08, 2016
$0.34 $0.34 July 16, 2015 July 20, 2015 August 13, 2015 July 02, 2015
$0.535 $0.535 January 14, 2015 February 13, 2015
$0.48 $0.48 July 10, 2014 July 14, 2014 August 07, 2014 July 02, 2014

Formula Systems (1985) News

Read the latest news about Formula Systems (1985), including recent articles, headlines, and updates.

Formula Systems Reports Fourth Quarter and Full Year 2024 Financial Results

2024 Full-year revenues increased by 5.2% year over year, reaching a record-breaking $2.76 billion, while net income grew by 24.5% to a record-breaking $79.7 million 2024 Full-year revenues increased by 5.2% year over year, reaching a record-breaking $2.76 billion, while net income grew by 24.5% to a record-breaking $79.7 million

News image

Formula Systems Reports Financial Results for the Third Quarter and First Nine Months Period Ended September 30, 2024

Revenues for the Third Quarter Increased by 6.9% Year Over Year to a Record Breaking $700 million. Net Income Attributable to Formula Systems Shareholders for the Third Quarter Increased by 51.4% Year Over Year to $23.6 million. Revenues for the Third Quarter Increased by 6.9% Year Over Year to a Record Breaking $700 million. Net Income Attributable to Formula Systems Shareholders for the Third Quarter Increased by 51.4% Year Over Year to $23.6 million.

News image

Grupo Aeroportuario del Pacifico Announces Issuance of Bond Certificates in Mexico for Ps. 5,648.1 Million

GUADALAJARA, Mexico, Sept. 05, 2024 (GLOBE NEWSWIRE) --  Grupo Aeroportuario del Pacífico, S.A.B. de C.V., (NYSE:PAC; BMV: GAP) (“the Company” or “GAP”) informs that today successfully completed the issuance of 56,481,343 (FIFTY-SIX MILLION FOUR HUNDRED EIGHTY ONE THOUSAND THREE HUNDRED FORTY-THREE) long-term bond certificates in Mexico (Certificados Bursátiles) at a nominal value of Ps. 100 each (ONE HUNDRED PESOS 00/100), for a total value of Ps. 5,648,134,300 (FIVE BILLION SIX HUNDRED FORTY-EIGHT MILLION ONE HUNDRED THIRTY-FOUR THOUSAND THREE HUNDRED PESOS 00/100 M.N.) with a five-year maturity. The order book reached an over-subscription of 1.2x over the original issuance amount.

News image

Formula Systems Reports Second Quarter and First Half 2024 Financial Results

Operating Income for the Second Quarter Increased by 8.4% Year Over Year to a Second Quarter Record Breaking $65 million. Net Income Attributable to Formula Systems Shareholders for the Second Quarter Increased by 10.7% Year Over Year to a Second Quarter Record-Braking $18.8 million. Operating Income for the Second Quarter Increased by 8.4% Year Over Year to a Second Quarter Record Breaking $65 million. Net Income Attributable to Formula Systems Shareholders for the Second Quarter Increased by 10.7% Year Over Year to a Second Quarter Record-Braking $18.8 million.

News image

Publication of Draft Agreement with Trustee for Potential New Israeli Debenture Series

OR YEHUDA, Israel, Aug. 05, 2024 (GLOBE NEWSWIRE) -- Formula Systems (1985) Ltd. (“Formula”) published with the Tel Aviv Stock Exchange (the “TASE”) and the Israel Securities Authority (the “ISA”) a draft agreement with a trustee for a new series of secured, non-convertible debentures—Series D Debentures— that may potentially be issued by Formula in Israel. The Series D Debentures would be secured by a first lien on certain shares of certain publicly-traded subsidiaries held by Formula—specifically, Matrix IT Ltd., Sapiens International Corporation N.V., and Magic Software Enterprises Ltd.— with the number of pledged shares to be determined based on a loan-to-value ratio that will not exceed 60% of the value of the pledged shares.

News image

Formula Systems Reports First Quarter 2024 Financial Results

Revenues for the First Quarter Increased by 4.2% Year Over Year to $698.4 Million. Net Income for the First Quarter Increased by 9.4% Year Over year to $17.2 Million. Revenues for the First Quarter Increased by 4.2% Year Over Year to $698.4 Million. Net Income for the First Quarter Increased by 9.4% Year Over year to $17.2 Million.

News image

Formula Systems Announces Filing of 2023 Annual Report

Or Yehuda, Israel, May 15, 2024 (GLOBE NEWSWIRE) -- Formula Systems (1985) Ltd. (NASDAQ and TASE: FORTY) (“Formula” or the “Company”), a global information technology group engaged, through its subsidiaries and affiliates, in providing software consulting services and computer-based business solutions and developing proprietary software products, announced today that it has filed its annual report containing audited consolidated financial statements for the year ended December 31, 2023 with the U.S. Securities and Exchange Commission. The annual report is available on the Company's website (www.formulasystems.com). Shareholders may receive a hard copy of the annual report free of charge upon request.

News image

Formula Systems Reports Fourth Quarter and Full Year 2023 Financial Results

Revenues for the full year increased by 1.9% (or 8.4% on a constant currency basis) Year over year to a record-breaking result of $2.6 billion with Net Income for the year reaching $64 million Revenues for the full year increased by 1.9% (or 8.4% on a constant currency basis) Year over year to a record-breaking result of $2.6 billion with Net Income for the year reaching $64 million

News image

Formula Systems Reports Third Quarter and Nine Months 2023 Financial Results:

Revenues for the Third Quarter Increased by 4.3% (or 10.8% on a constant currency basis) Year Over Year to a third-quarter record-breaking $654.8 Million with Net Income for the Third Quarter reaching $15.6 million.

News image

Formula Systems Reports Second Quarter and First Half 2023 Financial Results

Revenues for the Second Quarter Increased by 3% (or 9.1% on a constant currency basis) Year Over Year to a second-quarter record-breaking $655.4 Million with Net Income for the Second Quarter reaching $17.0 million Revenues for the Second Quarter Increased by 3% (or 9.1% on a constant currency basis) Year Over Year to a second-quarter record-breaking $655.4 Million with Net Income for the Second Quarter reaching $17.0 million

News image

Formula Systems Clocks 35% Revenue Growth In Q2

Formula Systems (1985) Ltd (NASDAQ: FORTY) reported second-quarter FY21 revenue growth of 34.5% year-on-year to $587.9 million. Segments: As of June 30, 2021, Formula held 48.9%, 43.9%, 45.5%, 100%, 50%, 90.1%, 80%, and 100% of the outstanding ordinary shares of Matrix IT Ltd.

News image

Formula Systems Reports Second Quarter 2021 Financial Results: Record-Breaking Results with Double Digit Growth Across All Key Financial Indices

OR YEHUDA, Israel, Aug. 19, 2021 (GLOBE NEWSWIRE) -- Formula Systems (1985) Ltd. (NASDAQ: FORTY), a global information technology holding company engaged, through its subsidiaries and affiliates, in providing software consulting services and computer-based business solutions and developing proprietary software products, today announced its results for the second quarter and six months-period ended June 30, 2021.

News image

Formula Systems Reports First Quarter 2021 Financial Results: Record-Breaking Results With Double Digit Growth Across All Key Financial Indices

OR YEHUDA, Israel, May 20, 2021 (GLOBE NEWSWIRE) -- Formula Systems (1985) Ltd. (NASDAQ: FORTY), a global information technology holding company engaged, through its subsidiaries and affiliates, in providing software consulting services and computer-based business solutions and developing proprietary software products, today announced its results for the first quarter ended March 31, 2021.

News image

Formula Systems Reports Fourth Quarter and full year 2020 Financial Results with Annual Net Income of $46.8 million, a 20% growth year over year

The results for the fourth quarter and for the full year 2020 reflect double digit growth in revenues, gross profit, operating income and net income. The results for the fourth quarter and for the full year 2020 reflect double digit growth in revenues, gross profit, operating income and net income.

News image

Sapiens Reports Q4 and Full Year 2020 Financial Results

HOLON, Israel, Feb. 25, 2021 /PRNewswire/ -- Sapiens International Corporation, (NASDAQ: SPNS) (TASE: SPNS), a leading global provider of software solutions for the insurance industry, and a member of the Formula Group (NASDAQ: FORTY) (TASE: FORT), today announced its financial results...

News image

Formula Systems Reports Third Quarter 2020 Financial Results

Operating income for the third quarter increased by 23% year-over-year to a record breaking $45.4 million. Net income attributable to Formula's Shareholders for the third quarter increased by 29% year-over-year to a record breaking $12.6 million.

News image

Sapiens Reports Third Quarter 2020 Financial Results

HOLON, Israel, Nov. 5, 2020 /PRNewswire/ -- Sapiens International Corporation, (NASDAQ: SPNS) (TASE: SPNS), a leading global provider of software solutions for the insurance industry, and a member of the Formula Group (NASDAQ: FORTY) (TASE: FORT), today announced its financial results for...

News image

3 Stocks That Have Grown Sales Fast

Their five-year sales growth rates outperform that of the S&P; 500 index Continue reading...

News image

Similar Companies

A
Alithya Group Inc.

ALYA

Price: $1.13

Market Cap: $110.31M

C
Clarivate Plc

CLVT-PA

Price: $4.02

Market Cap: $755.51M

C
CSP Inc.

CSPI

Price: $17.14

Market Cap: $169.35M

C
Computer Task Group, Incorporated

CTG

Price: $10.50

Market Cap: $168.99M

H
The Hackett Group, Inc.

HCKT

Price: $25.77

Market Cap: $712.46M

I
Information Services Group, Inc.

III

Price: $3.84

Market Cap: $185.30M

N
Nayax Ltd.

NYAX

Price: $41.39

Market Cap: $1.52B

S
Startek, Inc.

SRT

Price: $4.42

Market Cap: $178.33M

Related Metrics

Explore detailed financial metrics and analysis for FORTY.