Formula Systems 1985 Ltd ADR

Formula Systems 1985 Ltd ADR

FORTY · NASDAQ · Technology / Information Technology Services

117.47USD-3.53 (-2.92%)

Price History

Full chart

Market Stats

Previous Close121.00
Open117.47
Day Range117.47 – 117.47
52-Week Range98.95 – 170.47
Volume398
Market Cap1.75B
P/E (TTM)24.20
Forward P/E9.23
EPS4.71
Dividend Yield2.34%
Beta0.18
50-Day Avg115.52
200-Day Avg131.88

About

Formula Systems (1985) Ltd., through its subsidiaries, operates as an information technology company in Israel and internationally. The company offers software consulting services; IT solutions and software systems; proprietary software solutions; and IT professional services, including implementation and integration projects of computing and software, outsourcing, software project management and development, IT managed services, operation of a network of training and instruction centers, sale of software and hardware products, and software testing and QA. It also provides cloud and computing infrastructure; packaged software solutions, such as Clicks for medical record information management systems, Hermes Cargo for managing air cargo ground handling, HR Pulse for the creation of HCM solutions, MBS solution for managing TV broadcast channels, Nativ for managing rehabilitation centers, and Mobisale for consumer goods sale and distribution; and product-related services comprising maintenance, customer support, and training. In addition, the company offers software solutions and services for payroll processing, pension administration, workforce management, and human resources, as well as financial processes, accounting workflows, and business operations; employees to vendor management systems workforce management program accounts; and digital advertising and e-commerce platforms, as well as digital services, which include search engine marketing and optimization, website design, management of social media, online business cards, and big data. Further, it is involved in aerial and satellite mapping, geographic data collection and processing, and geographic applications; installation of computer communication infrastructures, announcement and alarm systems, and electronic security systems; and planning and deployment of fiber optics, structured cabling, and coaxial and telephony systems. The company was incorporated in 1985 and is headquartered in Or Yehuda, Israel.

Company Details

  • SectorTechnology
  • IndustryInformation Technology Services
  • CEOMr. Guy Bernstein CPA
  • Employees19.34K
  • HeadquartersTerminal Center, Or Yehuda, Israel, 6037501, USA
  • Websitehttps://www.formulasystems.com

Leadership

  • Mr. Guy Bernstein CPAChief Executive Officer · b. 1968
  • Ms. Maya Solomon-EllaChief Operational Officer · b. 1978

Financials

Income Statement

Currency: USD1998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue258.80M335.49M405.74M376.92M283.31M366.83M456.61M506.37M492.74M493.35M590.81M469.39M549.69M640.62M744.73M796.67M636.42M798.80M1.11B1.36B1.49B1.70B1.93B2.40B2.57B2.61B2.23B2.65B
Growth (%)-+29.63%+20.94%-7.10%-24.84%+29.48%+24.47%+10.90%-2.69%+0.12%+19.75%-20.55%+17.11%+16.54%+16.25%+6.97%-20.12%+25.51%+38.79%+22.24%+10.17%+13.94%+13.69%+24.33%+6.99%+1.62%-14.73%+18.80%
Cost of Revenue155.00M178.98M244.52M253.59M186.91M230.50M284.96M333.54M340.05M369.11M452.26M352.28M412.46M492.89M564.80M603.08M530.08M630.15M849.84M1.06B1.16B1.32B1.49B1.84B1.95B1.97B1.83B2.20B
Gross Profit103.80M156.52M161.21M123.33M96.40M136.33M171.65M172.84M152.69M124.24M138.54M117.11M137.23M147.73M179.93M193.59M106.33M168.65M258.78M296.82M333.31M386.05M447.43M563.86M622.47M642.05M400.14M451.39M
Gross Margin40.11%46.65%39.73%32.72%34.03%37.16%37.59%34.13%30.99%25.18%23.45%24.95%24.96%23.06%24.16%24.30%16.71%21.11%23.34%21.90%22.33%22.69%23.14%23.45%24.20%24.56%17.95%17.05%
Operating Expense78.30M124.20M148.44M161.76M103.09M124.47M153.57M156.93M133.20M97.00M105.17M81.75M90.24M98.49M122.93M132.06M71.30M114.14M170.28M223.15M223.69M334.49M276.79M355.84M390.08M403.30M221.34M262.75M
Operating Income25.50M32.31M12.78M-38.43M-6.69M11.86M18.08M15.90M19.48M27.23M33.37M35.35M46.99M49.24M56.99M61.53M35.03M54.51M88.50M73.67M109.62M51.56M170.64M208.02M232.38M238.75M178.81M188.64M
Operating Margin9.85%9.63%3.15%-10.20%-2.36%3.23%3.96%3.14%3.95%5.52%5.65%7.53%8.55%7.69%7.65%7.72%5.51%6.82%7.98%5.44%7.34%3.03%8.82%8.65%9.03%9.13%8.02%7.12%
EBITDA37.50M50.80M15.24M-13.18M8.48M11.86M52.37M37.44M67.58M43.04M53.03M59.97M65.62M63.93M82.64M85.88M44.00M72.08M120.87M117.32M158.35M228.15M264.97M324.26M390.45M360.27M294.85M342.36M
EBITDA Margin14.49%15.14%3.76%-3.50%2.99%3.23%11.47%7.39%13.72%8.72%8.98%12.78%11.94%9.98%11.10%10.78%6.91%9.02%10.90%8.66%10.61%13.41%13.70%13.49%15.18%13.78%13.23%12.93%
Net Income26.60M46.19M40.02M-56.08M-2.41M3.12M8.10M183.00K10.02M37.26M11.87M19.08M18.38M42.96M24.03M76.89M75.06M19.32M22.45M11.18M32.20M92.64M46.78M54.59M81.39M63.85M80.05M28.39M
Net Income Margin10.28%13.77%9.86%-14.88%-0.85%0.85%1.77%0.04%2.03%7.55%2.01%4.06%3.34%6.71%3.23%9.65%11.79%2.42%2.02%0.83%2.16%5.45%2.42%2.27%3.16%2.44%3.59%1.07%
R&D8.40M12.94M18.15M21.09M15.97M17.37M25.04M22.43M16.39M6.55M6.56M4.43M5.50M5.15M12.35M14.17M787.00K10.23M22.33M39.85M41.22M46.69M52.60M65.86M72.13M77.77M18.16M20.18M
R&D as % of Total Revenue3.25%3.86%4.47%5.59%5.64%4.73%5.48%4.43%3.33%1.33%1.11%0.94%1.00%0.80%1.66%1.78%0.12%1.28%2.01%2.94%2.76%2.74%2.72%2.74%2.80%2.97%0.81%0.76%
Interest Expense4.90M00003.68M14.04M23.12M15.33M3.81M13.50M8.57M7.56M6.62M6.67M6.24M4.87M7.85M11.59M22.86M8.26M21.38M25.71M18.07M18.43M38.27M26.39M30.67M
Interest Expense % of Total Revenue1.89%0.00%0.00%0.00%0.00%1.00%3.08%4.57%3.11%0.77%2.28%1.83%1.37%1.03%0.90%0.78%0.76%0.98%1.05%1.69%0.55%1.26%1.33%0.75%0.72%1.46%1.18%1.16%

Balance Sheet

Currency: USD1998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets346.20M452.89M553.29M449.41M468.60M528.91M641.02M630.09M595.50M612.62M596.62M566.44M623.77M671.83M881.04M878.56M1.12B1.22B1.36B1.56B1.66B2.09B2.52B2.75B2.79B2.81B3.01B3.58B
Total Liabilities109.60M148.33M160.75M182.72M243.12M284.66M357.66M357.96M327.07M306.32M319.25M271.13M289.38M305.54M412.54M395.64M467.32M546.74M634.82M788.10M859.33M1.19B1.41B1.57B1.62B1.50B1.63B1.81B
Total Equity136.30M182.36M232.16M170.97M153.35M176.00M186.78M163.44M153.29M198.39M169.94M295.31M197.62M221.28M245.05M322.69M382.88M671.29M723.85M772.92M367.37M896.33M502.73M540.96M551.87M625.76M679.34M1.35B
Cash116.70M149.27M147.41M83.55M90.56M93.46M107.17M81.77M116.40M161.50M110.60M100.20M110.51M88.17M111.24M82.12M107.42M186.95M238.16M245.94M268.84M369.04M501.63M485.39M544.34M451.95M507.80M1.28B
Total Debt24.50M34.49M22.42M61.39M121.48M132.87M59.46M130.23M153.36M126.04M88.53M58.56M57.62M46.72M104.05M98.08M150.02M220.54M259.11M345.00M381.43M603.49M668.54M712.91M772.67M669.99M689.45M592.25M
Net Debt-92.20M-114.78M-124.98M-22.16M30.92M39.41M-47.71M48.47M36.96M-35.46M-22.07M-41.65M-52.89M-41.45M-7.19M15.96M42.60M33.46M20.50M99.03M112.59M234.45M166.91M227.52M228.33M218.04M181.65M-687.85M

Cash Flow

Currency: USD1998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow34.70M13.41M5.65M1.18M4.97M12.29M17.81M6.29M25.95M43.27M47.38M55.64M53.37M25.83M73.07M68.55M16.67M54.40M74.95M80.98M82.59M196.08M286.94M208.48M239.14M294.97M324.45M391.13M
Investing Cash Flow-32.80M-15.23M-89.80M-115.75M-60.21M-7.55M-17.11M-24.17M6.22M-18.86M-41.01M-12.84M-3.39M-67.84M-11.91M-63.33M-19.82M-58.45M-78.81M-102.54M-90.45M-108.22M-177.03M-110.19M-74.30M-139.24M-78.18M539.25M
Financing Cash Flow69.30M32.79M79.65M56.82M64.83M-4.57M12.09M-3.17M-3.95M12.89M-59.78M-52.96M-42.68M20.34M-38.45M-38.41M31.55M35.84M-7.05M16.42M40.97M6.01M9.73M-114.13M-70.98M-243.18M-184.96M-202.07M
Capital Expenditure12.10M12.23M16.00M11.24M3.38M4.89M5.72M23.75M25.35M12.87M4.05M2.71M5.35M18.65M13.43M16.77M4.74M9.82M19.30M18.91M20.63M36.59M28.81M31.06M39.31M32.00M28.96M16.31M
Free Cash Flow22.60M1.19M-10.35M-10.06M1.59M7.41M12.09M-17.46M603.00K30.40M43.33M52.93M48.02M7.18M59.64M51.78M11.93M44.58M55.66M62.07M61.96M159.50M258.13M177.42M199.82M262.97M295.49M374.82M
Dividends Paid-10.00K2.47M794.00K128.00K4.83M88.00K50.19M--15.77M29.96M19.99M9.73M76.00K5.44M11.63M12.89M10.01M12.08M5.01M12.97M14.94M22.08M21.78M9.93M18.81M28.88M
FCF to OCF65.13%8.84%-183.11%-855.44%31.94%60.25%67.89%-277.81%2.32%70.26%91.44%95.12%89.98%27.80%81.62%75.54%71.56%81.95%74.26%76.65%75.02%81.34%89.96%85.10%83.56%89.15%91.08%95.83%
Dividend Paid to FCF-0.84%-23.90%-7.89%8.07%65.21%0.73%-287.38%--36.41%56.61%41.62%135.49%0.13%10.51%97.46%28.92%17.99%19.46%8.09%8.13%5.79%12.45%10.90%3.77%6.36%7.71%

Earnings

Report DateMay 21, 1998Aug 18, 1998Nov 17, 1998May 18, 1999Aug 18, 1999Nov 18, 1999Mar 2, 2000Aug 17, 2000Nov 20, 2000Feb 26, 2001Mar 31, 2001Jun 30, 2001Sep 30, 2001Dec 31, 2001Mar 31, 2002Aug 26, 2004Nov 22, 2004May 25, 2006Aug 24, 2006Aug 28, 2007Nov 28, 2007Mar 17, 2008May 27, 2008Aug 26, 2008Nov 26, 2008Mar 16, 2009May 26, 2009Aug 25, 2009Nov 25, 2009Mar 15, 2010Jun 1, 2010Aug 17, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017May 18, 2017Aug 17, 2017Nov 16, 2017Mar 15, 2018May 16, 2018Aug 16, 2018Nov 15, 2018Mar 19, 2019May 23, 2019Aug 13, 2019Nov 19, 2019Mar 17, 2020May 28, 2020Aug 18, 2020Nov 17, 2020Mar 18, 2021May 20, 2021Aug 19, 2021Nov 18, 2021Mar 16, 2022May 19, 2022Aug 18, 2022Nov 17, 2022Mar 16, 2023May 23, 2023Aug 17, 2023Nov 22, 2023Mar 19, 2024May 22, 2024Aug 20, 2024Nov 20, 2024Mar 20, 2025May 20, 2025Aug 19, 2025Nov 20, 2025Dec 31, 2025May 28, 2026Aug 25, 2026Nov 19, 2026
EPS Estimate1.800.370.282.310.310.420.520.520.640.33---------------------------------------------------------------0.00------0.000.000.000.000.000.00-----------
EPS Actual2.020.400.100.390.430.460.400.600.03-0.67-1.47-0.90-0.58-3.330.030.180.030.350.041.740.210.700.230.320.220.130.230.260.300.590.360.280.360.300.352.160.300.560.280.330.540.300.340.364.663.990.200.431.010.420.150.420.310.270.450.380.400.010.010.020.350.060.470.510.440.680.640.590.630.650.720.730.820.780.810.860.861.001.062.131.090.991.011.111.001.011.101.201.511.281.230.971.0935.252.251.47-
Surprise12.22%8.11%-64.29%-83.12%38.71%9.52%-23.08%15.38%-95.31%-303.03%---------------------------------------------------------------------------------------
Timing---After-hours--Pre-marketPre-marketPre-marketPre-market---------------------------------------------------------------------------Pre-marketPre-marketPre-marketPre-market-Pre-marketAfter-hoursAfter-hours-Pre-marketPre-marketAfter-hours

Key Statistics & Ratios

Market Cap1.75B
Enterprise Value1.56B
Trailing P/E24.20
Forward P/E9.23
PEG Ratio4.07
Price / Sales0.60
Price / Book1.45
EPS4.71
Book Value78.74
Revenue (TTM)2.93B
Gross Profit (TTM)580.28M
EBITDA331.16M
Profit Margin21.57%
Operating Margin9.16%
Return on Equity10.39%
Return on Assets4.66%
Shares Outstanding15.33M
Shares Float9.53M
Beta0.18
Dividend Yield2.34%
Dividend Rate2.67
Payout Ratio39.15%

Ownership Breakdown

Institutions
14.13%
Insiders
0.00%
Retail / Other
85.87%

Top Institutional Holders

  • Clal Insurance Enterprises Holdings Ltd
    824.70K5.38%
  • GHP Investment Advisors, Inc.
    7.72K0.05%
  • Dimensional Fund Advisors, Inc.
    3.31K0.02%
  • Morgan Stanley - Brokerage Accounts
    2.71K0.02%
  • Altshuler Shaham Ltd
    2.56K0.02%
  • CX Institutional, LLC
    1.84K0.01%
  • BlackRock Inc
    6800.00%
  • UBS Group AG
    1270.00%
  • BNP Paribas Arbitrage, SA
    1000.00%
  • Harel Insurance Invests & Fin Srvcs Ltd
    750.00%

Top Fund Holders

  • DFA Intl Sustainability Core 1
    1.50K0.01%
  • Dimensional Global Core Equity USD Acc
    4300.00%
  • Dimensional International Core Eq 2 ETF
    2780.00%
  • DFA World ex US Targeted Val Instl
    2290.00%
  • Fidelity Nasdaq Composite Index
    1930.00%
  • Dimensional Gl Cor Eq LC ESG Sc USD A
    1860.00%
  • Dimensional World Allc 60/40 GBP Acc
    1850.00%
  • NORTHERN LIGHTS II M International Eq
    1220.00%
  • Dimensional Gl Tg Val LC ESG Sc USD A
    1000.00%
  • Global Core Equity UCITS ETF USD Acc
    110.00%

Dividends

20262×
1.63Sep 22, 202613.04May 22, 2026
20254×
0.50Dec 30, 20250.50Oct 14, 20250.45Jul 7, 20250.94Apr 30, 2025
20242×
0.62Sep 12, 20240.64Apr 3, 2024
20231×
0.62Jun 2, 2023
20222×
0.63Dec 2, 20220.79Apr 11, 2022
20212×
0.78Aug 31, 20210.66Feb 17, 2021
20201×
0.52Sep 2, 2020
20192×
0.46Dec 23, 20190.52Sep 11, 2019
20182×
0.34Dec 28, 20180.34Jun 7, 2018
20171×
0.34Oct 16, 2017
20163×
0.48Dec 28, 20160.34Jul 11, 20160.34Jan 15, 2016
20152×
0.34Jul 16, 20150.54Jan 14, 2015