Criteo S.A. logo

Criteo S.A.

CRTO | NASDAQ
Chart Builder DCF Calculator
$16.80
+$0.10 (+0.60%)
At close: Sep 21, 2026, 4:00 PM ET
$16.80
$0 (0.00%)
After-hours: Sep 21, 2026, 7:30 PM ET
Fiscal Year
Period Ending
FY 2025
Dec 30, 2025
FY 2024
Dec 30, 2024
FY 2023
Dec 30, 2023
FY 2022
Dec 30, 2022
FY 2021
Dec 30, 2021
FY 2020
Dec 30, 2020
Net Income
149.38M 111.57M 54.64M 10.88M 137.65M 74.69M
Depreciation & Amortization
129.45M 101.19M 72.34M 150.26M 90.93M 106.59M
Stock-Based Compensation
57.85M 102.62M 97.19M 65.03M 44.53M 28.77M
Other Working Capital
6.07M -2.99M 34.69M -31.8M -2.65M -6.69M
Other Non-Cash Items
7.08M -3.66M -46.21M -23.33M 2.02M 4.68M
Deferred Income Tax
-19.17M -4.89M -20.04M -6.94M -12.6M 14.59M
Change in Working Capital
-13.35M -48.67M 66.34M 60.08M -41.61M -43.96M
Operating Cash Flow
311.24M 258.16M 224.25M 255.99M 220.91M 185.36M
Capital Expenditures
-102.74M -77.97M -92.5M -84.8M -54.98M -67.29M
Cash Acquisitions
n/a -527K -6.83M -138.03M -10.42M -1.18M
Purchase of Investments
-28.44M -26.69M -22.47M -27.77M -12.92M n/a
Sales Maturities Of Investments
28.03M 5.94M 34.9M 27.77M 12.92M n/a
Other Investing Acitivies
2.01M 1.35M 1.8M 56.7M -10.97M -32.63M
Investing Cash Flow
-101.13M -97.9M -108.71M -166.12M -76.37M -101.09M
Debt Repayment
n/a n/a n/a n/a -1.25M -14.16M
Common Stock Repurchased
-152.06M -224.2M -125.49M -135.69M -100.03M -43.66M
Dividend Paid
n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-1.31M -50.45M -23.71M 21.61M -4.04M -1.66M
Financial Cash Flow
-151.48M -270.5M -147.25M -113.04M -80.12M -57.75M
Net Cash Flow
51.42M -120.4M -36.94M -67.33M 27.52M 69.25M
Free Cash Flow
208.5M 180.05M 131.75M 171.19M 165.93M 118.07M
Adj. Free Cash Flow
150.65M 77.43M 34.56M 106.16M 121.4M 89.3M
Maintenance CapEx
-101.25M -77.97M -92.5M -84.8M -36.67M -67.29M
Growth CapEx
-1.49M n/a n/a n/a -18.32M n/a
Owner Earnings
209.99M 179.73M 131.75M 171.19M 184.25M 118.07M

© 2026 bestshares.com. All rights reserved.