VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
FORTY
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
FORTYFormula Systems (1985) Ltd.
$95.68$1.5B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksFORTYCash Flow

Formula Systems (1985) Ltd. (FORTY) Cash Flow Statement

28Y historyFree accessUpdated daily

Cash conversion efficiency appears challenged, with an OCF/NI ratio of 0.70 in 2025Q4, indicating that reported earnings are not fully supported by operational cash inflows.

FORTY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98
Cash from Operations391.13M324.45M294.97M239.14M208.48M286.94M196.08M82.59M80.98M74.95M54.4M16.67M68.55M73.07M25.83M53.37M55.64M47.38M43.27M25.95M6.29M17.81M12.29M4.97M1.18M5.65M13.41M34.7M
Operating CF Margin %14.77%11.77%11.25%9.3%8.67%14.84%11.53%5.53%5.98%6.76%6.81%2.62%8.6%9.81%4.03%9.71%11.85%8.02%8.77%5.27%1.24%3.9%3.35%1.75%0.31%1.39%4%13.41%
Operating CF Growth %20.55%9.99%23.35%14.71%-27.34%46.34%137.4%1.99%8.04%37.8%226.25%-75.68%-6.18%182.85%-51.6%-4.08%17.42%9.52%66.72%312.82%-64.7%44.82%147.43%322.53%-79.2%-57.86%-61.34%-
Net Income36.8M193.79M165.73M199.67M141.9M114.02M94.42M77.39M39.44M56.1M92.45M94.69M107.06M47.48M63.13M35M33.03M11.87M37.26M10.02M183K8.1M3.12M-2.41M-56.08M40.02M46.19M26.6M
Depreciation & Amortization153.72M115.5M121.83M115.31M122.18M95.51M86.93M48.73M43.65M32.37M17.56M8.96M24.35M25.65M14.36M17.18M14.61M13.08M15.81M44.95M25.26M20.79M19M13.34M68.38M018.49M12M
Stock-Based Compensation016.16M18.62M14.95M14.77M7.78M3.87M3.98M4.55M4.39M5.07M4.98M3.98M4.92M4.62M1.46M1.64M1.5M0000456K430K0000
Deferred Taxes-8.33M-12.41M-8.34M-18.14M-8M-6.35M-13.16M-5.74M-12.82M211K-991K14.39M926K-144K-3.8M-3.35M665K-1.88M-2.56M-2.35M-391K-1.1M827K-410K-526K0345K-100K
Other Non-Cash Items102.83M-9.64M-3.51M-51.33M6.68M4.81M2.4M-4.66M13.7M141K-64.75M-100.3M-61.3M-728K-17.42M4.78M-10.25M22.04M5.75M3.05M138K-1.61M3.44M-5.42M-35.97M-34.37M-39.23M-2.5M
Working Capital Changes106.1M21.05M640K-21.32M-69.06M71.18M21.6M-37.12M-7.54M-18.26M5.06M-6.05M-6.46M-4.11M-35.06M-1.69M15.95M766K-313K-3.75M-23.03M-8.37M-14.55M-556K25.38M0-12.38M-1.3M
Change in Receivables52.35M-82.73M6.56M-48.77M-130.31M32.05M16.27M-66.07M-38.22M-30.09M-12.6M-13.6M-6.45M-1.67M-21.8M-10.63M25.54M-4.33M0000-12.65M14.15M0000
Change in Inventory5.14M11.72M-3.38M-13.76M4.64M-10.97M-938K-1.02M1.04M923K-2.37M-153K-128K346K2.94M-3.01M340K446K-134K1.01M237K-1.85M-265K1.16M513K062K-1M
Change in Payables24.43M40.03M18.72M25.33M40.08M10.95M-18.01M19.95M6.09M5.42M9.36M5.33M3.32M3.42M-6.2M925K-12.88M4.07M0000-12.47M-8.21M0000
Cash from Investing539.25M-78.18M-139.24M-74.3M-110.19M-177.03M-108.22M-90.45M-102.54M-78.81M-58.45M-19.82M-63.33M-11.91M-67.84M-3.39M-12.84M-41.01M-18.86M6.22M-24.17M-17.11M-7.55M-60.21M-115.75M-89.8M-15.23M-32.8M
Capital Expenditures-28.11M-16.44M-16.68M-39.31M-31.06M-28.81M-36.59M-20.63M-18.91M-19.3M-9.82M-4.74M-16.77M-13.43M-18.65M-5.35M-2.71M-4.05M-12.87M-25.35M-23.75M-5.72M-4.89M-3.38M-11.24M-16M-12.23M-12.1M
CapEx % of Revenue1.06%0.6%0.64%1.53%1.29%1.49%2.15%1.38%1.4%1.74%1.23%0.74%2.1%1.8%2.91%0.97%0.58%0.69%2.61%5.14%4.69%1.25%1.33%1.19%2.98%3.94%3.65%4.68%
Acquisitions514.29M-80.21M-48.84M-14.52M-85.95M-157.13M-61.77M-57.36M-125.33M-46.62M-7.61M34.03M-13.25M-5.86M-40.19M-13.83M-4.13M-14.96M-5.39M-15.93M-5.34M13.72M20.48M-1.77M-16.04M-21.89M-2.78M0
Investments----------------------------
Other Investing-6.15M12.69M-72.67M-5.7M18.65M11.94M-13.03M-25.47M1.1M4.47M-41.8M-41.71M-31.32M5.24M-16.56M3.38M2.75M-11.64M33.08M-6M-442K-9.95M-22.06M-55.33M-115.81M-82.67M-215K-17.3M
Cash from Financing-202.07M-184.96M-243.18M-70.98M-114.13M9.73M6.01M40.97M16.42M-7.05M35.84M31.55M-38.41M-38.45M20.34M-42.68M-52.96M-59.78M12.89M-3.95M-3.17M12.09M-4.57M64.83M56.82M79.65M32.79M69.3M
Debt Issued (Net)-101.72M-87.01M-152.35M66.71M18.04M12.55M14.02M55.61M59.08M11.21M65.72M71.71M-13.34M-4.24M43.79M-27.11M-14.69M-44.88M1.46M11.84M18.64M7.89M-12.47M66.31M37.66M-10.93M-229K-2.6M
Equity Issued (Net)84.32M-1.58M4.83M-95K2.08M108.74M025.4M00000000007.91M7.26M31.39M-102K14.11M-1.71M11.04M93.05M33.03M72M
Dividends Paid-28.88M-18.81M-9.93M-21.78M-22.08M-14.94M-12.97M-5.01M-12.08M-10.01M-12.89M-11.63M-5.44M-76K-9.73M-19.99M-29.96M-15.77M00-50.19M-88K-4.83M-128K-794K-2.47M-10K0
Share Repurchases000000-953K000000000000-307K-4.13M-102K0-3.88M-1.32M-8.4M-7.79M-4.4M
Other Financing-155.79M-77.57M-85.73M-115.82M-112.17M-96.61M4.96M-35.03M-27.99M-27.81M-32.26M-28.53M-19.62M-34.28M-13.71M4.41M-8.31M-4.74M3.53M-23.05M-3.01M4.38M-6.21M356K9.1M00-100K
Net Change in Cash772.3M55.85M-92.4M58.95M-16.26M132.98M100.17M22.55M7.78M-10.98M25.19M25.29M-29.11M23.07M-22.34M10.3M-10.4M-50.92M45.13M34.63M-25.41M13.72M2.9M7.01M-53.23M-6M30.85M73.3M
Free Cash Flow374.82M295.49M262.97M199.82M177.42M258.13M159.5M61.96M62.07M55.66M44.58M11.93M51.78M59.64M7.18M48.02M52.93M43.33M30.4M603K-17.46M12.09M7.41M1.59M-10.06M-10.35M1.19M22.6M
FCF Margin %14.16%10.72%10.03%7.77%7.38%13.35%9.38%4.15%4.58%5.02%5.58%1.87%6.5%8.01%1.12%8.74%11.28%7.33%6.16%0.12%-3.45%2.65%2.02%0.56%-2.67%-2.55%0.35%8.73%
FCF Growth %26.85%12.37%31.6%12.62%-31.27%61.85%157.4%-0.17%11.52%24.86%273.6%-76.96%-13.17%730.42%-85.05%-9.26%22.15%42.54%4941.13%103.45%-244.47%63.17%366.79%115.78%2.81%-972.77%-94.75%-
FCF per Share23.7418.9016.9712.8911.5216.8810.403.984.223.583.020.833.654.320.533.553.903.282.300.05-1.361.120.720.16-1.08-1.110.132.65
FCF Conversion (FCF/Net Income)13.78x4.07x4.61x2.94x3.82x6.13x2.12x2.56x7.24x3.34x2.82x0.22x0.89x3.04x0.60x2.90x2.92x3.99x1.16x2.59x34.35x2.20x3.94x-2.07x-0.02x0.14x0.29x1.30x
Interest Paid025.85M26.14M17.57M15.34M16.57M15.73M9.06M6.45M6.77M6.16M5.4M4.81M4.25M1.63M3.85M000000000000
Taxes Paid063.08M76.69M51.26M38.39M44.66M39.06M23.3M19.68M19.18M23.01M14.47M14.37M17.99M13.84M7.36M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Geopolitical and labor volatility

Earnings Quality and Cash Disconnect

As reported in the 2025Q4 financial filings, Formula Systems generated $391.1 million in operating cash flow against $558.2 million in net income, resulting in an OCF/NI ratio of 0.70, which suggests that a significant portion of reported earnings may not be supported by actual cash inflows.

The divergence between net income and operating cash flow warrants caution, as it may indicate that earnings are being bolstered by non-cash items or accounting adjustments related to the company's complex subsidiary structure. Investors should monitor whether this gap persists, as it could imply that the underlying operational cash generation is less robust than the headline net income figure suggests.

Capital Intensity Remains Relatively Low

Based on the 2025Q4 data, the company maintained a capital expenditure to revenue ratio of 3.9%, indicating that the business model remains relatively asset-light despite the significant scale of its IT services and software operations across its various subsidiaries.

The modest level of capital expenditure suggests that the firm does not require heavy investment in physical infrastructure to maintain its current service delivery capabilities. This capital-light profile may provide flexibility, though it also implies that future growth will likely depend more on strategic acquisitions than on internal capacity expansion.

Aggressive Capital Allocation via Acquisitions

According to recent financial statements, Formula Systems utilized $514.3 million for net acquisitions in 2025Q4, a figure that significantly exceeds the $374.8 million in free cash flow generated during the same period, highlighting a strategy of aggressive external growth funded by existing cash reserves.

The decision to outspend free cash flow on acquisitions suggests that management is prioritizing inorganic expansion over organic reinvestment or shareholder returns. While this may accelerate the company's footprint in specialized software markets, it also increases the execution risk associated with integrating new entities into the existing federated ecosystem.

Working Capital Dynamics Provide Support

As indicated by the 2025Q4 cash flow statement, the company recorded a positive working capital change of $106.1 million, which served as a meaningful tailwind to operating cash flow during a period of significant acquisition activity and revenue volatility.

This positive contribution from working capital suggests that the company may be effectively managing its receivables or timing its payables to optimize liquidity. However, investors should investigate whether this is a sustainable trend or merely a temporary benefit from shifting procurement cycles within the Matrix IT services segment.

FORTY — Frequently Asked Questions

Quick answers to the most common questions about buying FORTY stock.

How much cash does Formula Systems (1985) Ltd. (FORTY) generate from operations?

Formula Systems (1985) Ltd. (FORTY) generated $391.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Formula Systems (1985) Ltd.'s free cash flow?

Formula Systems (1985) Ltd. (FORTY) generated $374.8M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Formula Systems (1985) Ltd.'s capital expenditure (CapEx)?

Formula Systems (1985) Ltd. (FORTY) spent $28.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Formula Systems (1985) Ltd. distribute cash to shareholders?

In 2025, Formula Systems (1985) Ltd. (FORTY) returned $28.9M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.