Popularity #5,249Dividend on the way · $1.63
Formula Systems (1985) (ADR) (FORTY)
Builds and oversees a decentralized portfolio of software and IT-services businesses.
$115.90
vs last close+1.90 (+1.67%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 655 | 640 | 698 | 668 | 700 | 558 | 616 | 759 | 700 | 713 | 738 | 782 |
| Cost of revenue | 495 | 479 | 534 | 501 | 527 | 437 | 497 | 570 | 564 | 572 | 592 | 624 |
| Gross profit | 160 | 161 | 164 | 166 | 173 | 121 | 120 | 189 | 136 | 141 | 146 | 158 |
| 101 | 101 | 102 | 101 | 102 | 73 | 70 | 120 | 82 | 108 | 64 | 87 | |
| Research & development | 20 | 20 | 20 | 20 | 21 | 6 | 5 | 24 | 5 | 5 | 5 | 6 |
| 82 | 81 | 81 | 81 | 88 | 65 | 66 | 96 | 77 | 103 | 76 | 81 | |
| Selling & marketing | 0 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & administrative | 0 | 64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other expenses | 0 | 0 | 0 | 0 | −7 | 2 | 0 | 0 | 0 | 0 | −17 | 0 |
| Operating income | 58 | 60 | 63 | 65 | 71 | 48 | 49 | 69 | 55 | 33 | 82 | 72 |
| −6 | −9 | −5 | −4 | −5 | −6 | −6 | −10 | −8 | −13 | −4 | −6 | |
| Interest income | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest expense | 6 | 9 | 6 | 4 | 6 | 7 | 6 | 10 | 9 | 24 | 4 | 6 |
| Other non-operating income | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income before tax | 52 | 51 | 57 | 61 | 66 | 43 | 44 | 59 | 47 | 20 | 78 | 66 |
| Income tax expense | 12 | 11 | 13 | 14 | 14 | 11 | 11 | 15 | 12 | 7 | 15 | 14 |
| Net income from continuing operations | 40 | 41 | 44 | 47 | 52 | 32 | 33 | 44 | 35 | 13 | 63 | 52 |
| Discontinued operations | 0 | 0 | 0 | 0 | 0 | 19 | 8 | 0 | 13 | 554 | 0 | 0 |
| Net income | 16 | 16 | 17 | 19 | 24 | 20 | 19 | 15 | 17 | 558 | 36 | 23 |
| EPS, basic | $1.02 | $1.03 | $1.12 | $1.23 | $1.55 | $1.31 | $1.26 | $0.98 | $0.76 | $36.46 | $2.33 | $1.52 |
| EPS, diluted | $1.00 | $1.01 | $1.10 | $1.20 | $1.51 | $1.28 | $1.23 | $0.95 | $0.73 | $35.25 | $2.25 | $1.47 |
| Weighted average shares, basic | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Weighted average shares, diluted | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| EBITDA | 70 | 72 | 75 | 65 | 76 | 48 | 49 | 69 | 55 | 186 | 99 | 72 |
| Depreciation & amortization | 12 | 12 | 12 | 0 | 12 | 0 | 0 | 0 | 0 | 154 | 17 | 0 |
| EBIT | 58 | 60 | 63 | 65 | 65 | 48 | 49 | 69 | 55 | 33 | 82 | 72 |
