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
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
115.36M 117.95M 149.38M 174.95M 141.14M 146.28M 114.83M 104.94M 105.31M 75.28M 54.64M 8.64M 8.53M 28.17M 61.52M 120.41M 138.12M 135.48M 137.65M 109.53M 90.59M 81.71M
Depreciation & Amortization
149.47M 134.33M 129.45M 117.74M 106.86M 91.05M 92.7M 88.13M 81.24M 70.26M 72.34M 71.9M 73.18M 85.28M 84.58M 91.98M 97.37M 100.32M 90.93M 94.88M 94.03M 96.77M
Stock-Based Compensation
63.73M 54.06M 56.12M 74.73M 94.1M 94.73M 106.61M 103.03M 92.82M 99.31M 97.19M 98.79M 95.87M 80.71M 65.03M 54.95M 47.15M 46.8M 44.53M 38.48M 31.99M 27.48M
Other Working Capital
-30.08M -3.87M 6.07M -13.28M -2.72M -2.1M -3.03M -3.11M -16.17M 3.99M 17.82M 13.5M 17.01M -4.68M -31.8M -9.22M -28.53M -803K 10.65M -9.47M 7.64M 895K
Other Non-Cash Items
-19.21M 7.65M 8.8M -1.1M -976.47K -5.89M -1.09M 7.95M -32.54M -32.18M -46.11M -44.26M -14.06M -27.62M -23.33M -28.97M -17.96M -5.75M 2.02M 5.48M 6.48M 6.35M
Deferred Income Tax
16.93M -23.02M -19.17M -21.65M -18.37M -4.1M -4.89M -1.22M -4.47M -5.81M -20.04M -20.74M -19.3M -6.77M 8.1M -25.26M -20M -11.78M -12.6M 13.62M 22.13M 21.21M
Change in Working Capital
40.91M 6.31M -13.35M -24.68M -34.85M -15.58M -49.99M -52.77M -30.21M -10.57M 66.23M 74.03M 66.16M 63.24M 60.08M -16.57M -38.58M -46.58M -41.61M -63.01M -46.26M -27.55M
Operating Cash Flow
367.18M 297.28M 311.24M 320M 287.91M 306.49M 258.17M 250.05M 212.16M 196.3M 224.25M 188.36M 210.38M 223.02M 255.99M 196.54M 206.09M 218.48M 220.91M 198.98M 198.96M 205.98M
Capital Expenditures
-174.45M -118.62M -102.74M -97.06M -93.52M -79.5M -75.7M -68.61M -65.52M -68.6M -92.5M -113.68M -113.51M -111.13M -84.8M -59.56M -60.16M -53.89M -54.98M -54.63M -54.17M -67.98M
Cash Acquisitions
1.35M 1.35M 711.48K 711.48K 499.05K 499.05K -27.96K 104.05K -394.86K -851.86K -6.82M -9.53M -144.98M -138.07M -131.57M -129.89M 5.63M -821K -821K -1.1M -1.18M -1.18M
Purchase of Investments
-45.74M -34.37M -28.44M -44.67M -43.8M -38M -26.7M -15.41M -10.52M -16.63M -22.49M -54.96M -53.69M -25.72M 2.72M 46.23M 51.49M 12.76M -12.92M -13.75M -20.27M -3.24M
Sales Maturities Of Investments
23.71M 28.68M 28.03M 34.24M 33.6M 16.97M 5.97M 2.82M 2.81M 27.11M 36.74M 19.02M 17.76M 15.27M 28.14M 43.05M 44.31M 22.49M n/a n/a n/a n/a
Other Investing Acitivies
2M 1.3M 1.3M -1.28M -1.28M -1.54M -1.47M 7.39M 7.88M -37.75M -33.84M -35.04M -40.93M -17.09M -15.77M -20.47M -7.75M -10.19M -20.56M -47.75M -51.94M -38.12M
Investing Cash Flow
-193.13M -121.65M -101.13M -108.06M -104.5M -101.57M -97.93M -63.51M -55.53M -86.51M -108.71M -136.59M -277.75M -219.15M -166.12M -143.9M 3.74M -42.41M -76.37M -103.49M -107.29M -107.28M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 13K 23K -1.07M -1.25M -172.74M -169.57M -14.17M
Common Stock Repurchased
-139.97M -126.98M -152.06M -182.55M -226.68M -218.71M -224.68M -179.71M -153.12M -136.6M -125.49M -179.88M -181.22M -178.41M -135.69M -86.58M -94.43M -103.4M -100.03M -72.61M -45.48M -30.36M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-3.62M -3M -3.15M -54.37M -54.57M -54.11M -53.68M -2.3M -2.06M -2.56M -24.76M -23.9M -15.51M -7.56M 21.61M 877K 1.96M 1.2M -4.04M 18.4M 8.09M 387K
Financial Cash Flow
-141.69M -128.08M -151.48M -230.53M -271.63M -263.2M -270.59M -176.84M -153.24M -137.22M -147.25M -201.71M -194.65M -183.89M -113.04M -60.49M -67.25M -78.07M -80.12M -225.33M -205.22M -42.4M
Net Cash Flow
23.96M 33.83M 51.42M -28.66M -85.67M -55.69M -120.31M 14.13M -6.49M -38.8M -36.94M -137.47M -264.36M -208.68M -67.33M -90.14M 73.03M 69.28M 27.52M -129.29M -88.66M 83.55M
Free Cash Flow
192.73M 178.66M 208.5M 222.94M 194.39M 227M 182.47M 181.44M 146.64M 127.7M 131.75M 74.68M 96.87M 111.89M 171.19M 136.99M 145.93M 164.59M 165.93M 144.35M 144.78M 137.99M
Adj. Free Cash Flow
129M 124.6M 152.38M 148.21M 100.29M 132.27M 75.86M 78.42M 53.82M 28.39M 34.56M -24.11M 1M 31.17M 106.16M 82.04M 98.78M 117.79M 121.4M 105.87M 112.79M 110.51M
Maintenance CapEx
-129.53M -111.28M -99.72M -94.04M -91.88M -79.04M -74.81M -67.52M -61.89M -65.26M -89.76M -111.15M -113.51M -111.13M -84.8M -59.56M -56.3M -38.56M -35.86M -34.68M -38.08M -63.36M
Growth CapEx
-44.93M -7.34M -3.02M -3.02M -1.64M -459.9K -883.66K -1.1M -3.62M -3.34M -2.74M -2.53M n/a n/a n/a n/a -3.86M -15.32M -19.13M -19.95M -16.09M -4.63M
Owner Earnings
237.66M 186M 211.52M 225.96M 196.03M 227.46M 183.35M 182.54M 150.26M 131.04M 134.48M 77.21M 96.87M 111.89M 171.19M 136.99M 149.79M 179.92M 185.06M 164.3M 160.88M 142.62M

© 2026 bestshares.com. All rights reserved.