Criteo S.A. CRTO
Criteo S.A. was initially incorporated as a société par actions simplifiée, or S.A.S., under the laws of the French Republic
on November 3, 2005, for a period of 99 years and subsequently converted to a société anonyme, or S.A. We are
registered at the Paris Commerce and Companies Register under the number 484 786 249. Our agent for service of
process in the United States ("U.S.") is National Registered Agents, Inc.
CRTO is a depositary receipt: one CRTO stands for 1 share of this company, per the cover page of its latest 10-K. The market cap and the multiples above are stated per receipt; the statements below, including EPS, are as filed and are per underlying share.
Valuation FY2025 figures against the last close
Where the revenue comes from as reported in the latest 10-K
Revenue by segment
- Performance Media
- Retail Media
| Segment | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Performance Media | $1.68B | $1.67B | $1.74B |
| Retail Media | $263.9M | $258.3M | $209.0M |
As the company reported it, from the “Segment information - Schedule of Segment Reporting Information (Details)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Segments are the filer's own reporting structure, which is a decision about how it runs itself rather than a standard taxonomy: two companies in the same industry routinely divide themselves along different lines, so these are worth reading down a single company rather than across two. Slices under 1% are folded into “Other”.
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.94B | $1.93B | $1.95B | $2.02B | $2.25B | $2.07B | $2.26B | $2.30B | $2.30B | $1.80B |
| Cost of revenue | $770.3M | $811.8M | $926.8M | $1.09B | $1.33B | $1.25B | $1.43B | $1.47B | $1.48B | $1.15B |
| Gross profit | $1.05B | $983.0M | $863.0M | $795.2M | $781.9M | $688.0M | $829.0M | $834.2M | $819.5M | $645.0M |
| R&D | $283.3M | $279.3M | $242.3M | $187.6M | $151.8M | $132.5M | $172.6M | $179.3M | $173.9M | $123.6M |
| SG&A | $168.9M | $176.1M | $137.5M | $205.3M | $152.6M | $116.4M | $139.8M | $135.2M | $127.1M | $117.5M |
| Total operating expenses | $846.6M | $831.6M | $785.8M | $770.9M | $630.1M | $579.2M | $687.8M | $687.1M | $681.7M | $524.0M |
| Operating income | $202.8M | $151.4M | $77.2M | $24.3M | $151.9M | $108.8M | $141.2M | $147.1M | $137.8M | $121.0M |
| Interest expense | $2.5M | $1.8M | $2.2M | $2.0M | $2.3M | $2.8M | $2.4M | $2.1M | $2.9M | $2.4M |
| Pre-tax income | $203.6M | $154.5M | $74.7M | $42.1M | $153.8M | $106.9M | $135.5M | $142.0M | $128.3M | $120.5M |
| Income tax | $54.2M | $39.8M | $20.1M | $31.2M | $16.2M | $32.2M | $39.5M | $46.1M | $31.7M | $33.1M |
| Net income | $149.0M | $115.0M | $55.0M | $11.0M | $138.0M | $71.7M | $90.7M | $88.6M | $91.2M | $82.3M |
| EPS, basic | 2.73 | 2.04 | 0.95 | 0.15 | 2.21 | 1.18 | 1.41 | 1.33 | 1.40 | 1.30 |
| EPS, diluted | 2.64 | 1.90 | 0.88 | 0.14 | 2.09 | 1.16 | 1.38 | 1.31 | 1.34 | 1.25 |
| Shares, diluted (wtd. avg.) | 54.8M | 58.6M | 60.2M | 62.8M | 64.2M | 61.8M | 65.6M | 67.7M | 67.9M | 65.6M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $342.0M | $290.7M | $411.3M | $448.2M | $515.5M | $488.0M | $418.8M | $364.4M | $414.1M | $270.3M |
| Short-term investments | $23.2M | $26.2M | $6.0M | $25.1M | $50.3M | $0 | — | — | — | — |
| Receivables | $582.1M | $800.9M | $775.6M | $708.9M | $582.0M | $474.1M | $481.7M | $473.9M | $484.1M | $397.2M |
| Total current assets | $1.07B | $1.22B | $1.31B | $1.26B | $1.26B | $1.06B | $1.00B | $933.9M | $991.8M | $742.6M |
| Property, plant and equipment | $139.3M | $107.2M | $126.5M | $131.2M | $140.0M | $189.5M | $194.2M | $184.0M | $161.7M | $108.6M |
| Goodwill | $535.8M | $515.2M | $524.2M | $515.1M | $329.7M | $325.8M | $317.1M | $312.9M | $236.8M | $209.4M |
| Other intangibles | $151.9M | $158.4M | $180.9M | $176.0M | $82.6M | $79.7M | $86.9M | $112.0M | $96.2M | $102.9M |
| Total assets | $2.20B | $2.27B | $2.39B | $2.35B | $1.98B | $1.85B | $1.79B | $1.60B | $1.53B | $1.21B |
| Short-term debt | — | — | — | — | — | — | — | — | $982.0K | $5.5M |
| Total current liabilities | $844.7M | $1.05B | $1.14B | $1.08B | $672.5M | $600.3M | $610.3M | $605.3M | $621.0M | $519.8M |
| Long-term debt | — | — | — | — | — | $1.5M | $2.1M | $2.9M | $1.8M | $77.4M |
| Total liabilities | $1.02B | $1.19B | $1.28B | $1.27B | $785.3M | $700.7M | $752.4M | $629.2M | $633.6M | $601.3M |
| Retained earnings | $630.8M | $571.7M | $555.5M | $577.7M | $601.6M | $491.4M | $451.7M | $387.9M | $300.2M | $198.4M |
| Total equity | $1.15B | $1.05B | $1.11B | $1.08B | $1.20B | $1.15B | $1.04B | $967.9M | $897.7M | $609.9M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $311.2M | $258.2M | $224.2M | $256.0M | $220.9M | $185.4M | $222.8M | $260.7M | $245.5M | $153.5M |
| Depreciation and amortisation | $33.3M | $41.1M | $51.4M | $55.6M | $65.8M | $63.3M | $56.6M | $78.2M | $66.1M | $48.2M |
| Stock-based compensation | $57.8M | $102.6M | $97.2M | $65.0M | $44.5M | $28.8M | $41.0M | $66.6M | $71.6M | $43.3M |
| Capital expenditure | $102.7M | $78.1M | $116.1M | $63.8M | — | — | — | — | — | — |
| Investing cash flow | -$101.1M | -$97.9M | -$108.7M | -$166.1M | -$76.4M | -$101.1M | -$103.9M | -$226.7M | -$106.3M | -$312.8M |
| Financing cash flow | -$151.5M | -$270.5M | -$147.3M | -$113.0M | -$80.1M | -$57.7M | -$59.1M | -$62.7M | -$29.5M | $90.6M |
| Buybacks | $152.1M | $224.6M | $125.5M | $135.7M | $100.0M | $43.7M | $58.6M | $80.0M | $0 | $0 |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001576427-26-000058.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.80B | $2.30B | $2.30B | $2.26B | $2.07B | $2.25B | $2.02B | $1.95B | $1.93B | $1.94B |
| Gross profit | $645.0M | $819.5M | $834.2M | $829.0M | $688.0M | $781.9M | $795.2M | $863.0M | $983.0M | $1.05B |
| Net income | $82.3M | $91.2M | $88.6M | $90.7M | $71.7M | $138.0M | $11.0M | $55.0M | $115.0M | $149.0M |
Recent filings and events
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Charter or fiscal year changed A change to the company's governing documents, or to when its year ends. Item 5.03
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
- Material agreement signed Item 1.01
- New debt or obligation The company has taken on debt or a comparable obligation. Item 2.03
- Material agreement terminated An agreement that mattered has ended. Often the other half of a deal that fell through. Item 1.02
- Delisting notice The exchange has told the company it no longer meets the rules for staying listed - usually price, market cap, or filings that are late. Item 3.01
- Shareholder rights changed The terms attaching to the shares themselves have changed. Item 3.03
- Charter or fiscal year changed Item 5.03
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 7311
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| OMC | OMNICOM GROUP INC. | $23.56B | — | 10.1% |
| STGW | Stagwell Inc | $2.20B | — | 2.4% |
| GRPN | Groupon, Inc. | $655.5M | — | 1.2% |
| SWAG | Stran & Company, Inc. | $24.0M | — | 40.6% |
| WPP | WPP plc | — | — | — |
| VSME | VS MEDIA Holdings Ltd | — | — | -8.8% |
| HAO | Haoxi Health Technology Ltd | — | — | -54.6% |
| TJGC | TJGC GROUP Ltd | — | — | -6.5% |