Criteo S.A. (CRTO)

Criteo Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	136.52	111.57	53.26	8.95	134.46	71.68
Depreciation & Amortization	112.66	101.19	99.65	89.02	90.93	88.24
Loss (Gain) From Sale of Assets	1.39	1.92	-7.93	-0.19	1.97	2.71
Stock-Based Compensation	95.83	106.61	97.19	65.03	44.53	28.77
Other Operating Activities	-24.96	-14.46	-84.16	33.09	-9.36	37.92
Change in Accounts Receivable	-3.66	-28.52	-56.34	-41.91	-134.95	-3.96
Change in Accounts Payable	-27.19	-17.16	87.94	133.79	82.69	-33.31
Change in Other Net Operating Assets	-2.68	-2.99	34.64	-31.8	10.65	-6.69
Operating Cash Flow	287.9	258.16	224.25	255.99	220.91	185.36
Operating Cash Flow Growth	35.70%	15.12%	-12.40%	15.88%	19.18%	-16.82%
Capital Expenditures	-95.38	-78.11	-116.12	-63.82	-54.98	-67.29
Sale of Property, Plant & Equipment	1.12	1.48	1.8	7.97	-	-
Cash Acquisitions	-	-0.53	-6.83	-138.03	-10.42	-1.18
Investment in Securities	-10.2	-20.74	12.42	27.75	-12.94	-34.45
Other Investing Activities	-	-	-	-	1.97	1.82
Investing Cash Flow	-104.47	-97.9	-108.71	-166.12	-76.37	-101.09
Long-Term Debt Issued	-	-	0.24	-	-	153.19
Long-Term Debt Repaid	-	-	-	-0.27	-5.29	-169.01
Net Debt Issued (Repaid)	-	-	0.24	-0.27	-5.29	-15.82
Issuance of Common Stock	5.24	4.55	1.95	1.03	25.2	1.73
Repurchase of Common Stock	-226.6	-224.6	-125.49	-135.69	-100.03	-43.66
Other Financing Activities	-50.19	-50.45	-23.95	21.88	-	-
Financing Cash Flow	-271.54	-270.5	-147.25	-113.04	-80.12	-57.75
Foreign Exchange Rate Adjustments	2.35	-10.16	-5.14	-44.15	-36.91	42.73
Net Cash Flow	-85.76	-120.4	-36.86	-67.33	27.52	69.25
Free Cash Flow	192.52	180.05	108.13	192.17	165.93	118.07
Free Cash Flow Growth	57.19%	66.51%	-43.73%	15.81%	40.54%	-15.73%
Free Cash Flow Margin	9.89%	9.31%	5.55%	9.53%	7.36%	5.70%
Free Cash Flow Per Share	3.37	3.07	1.79	3.06	2.58	1.91
Cash Interest Paid	1.3	1.36	1.54	1.3	1.49	2.16
Cash Income Tax Paid	64.38	40.71	40.13	38.12	28.77	17.61
Levered Free Cash Flow	192.9	206.89	112.33	325.72	140.97	109.61
Unlevered Free Cash Flow	194.2	208.03	113.74	326.99	142.39	111.1
Change in Net Working Capital	26.24	21.17	29.62	-221.58	33.02	6.64

Updated Jul 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q