Ubisoft Entertainment SA
EPA:UBI.PA
10.11 (EUR) • At close June 5, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
| 2025 Q4 | 2025 Q2 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q2 | 2007 Q4 | 2007 Q2 | 2006 Q4 | 2006 Q2 | 2005 Q4 | 2005 Q2 | 2004 Q4 | 2004 Q2 | 2003 Q4 | 2003 Q2 | 2002 Q4 | 2002 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income
| 87.7 | -246.7 | 192.1 | -34.3 | -304.1 | -190.1 | 78.2 | 0.9 | 82 | 21 | -126.533 | 0.909 | -40.754 | 140.739 | 160.236 | -20.784 | 173.909 | -66.096 | 168.57 | -75.162 | 74.723 | 12.126 | -3.183 | -62.342 | 97.096 | -32.265 | 18.661 | 18.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation & Amortization
| 367.7 | 343 | 487.8 | 288.2 | 874.9 | 376.1 | 421.3 | 161 | 390.8 | 157.5 | 314.019 | 205.136 | 338.163 | 196.865 | 373.842 | 131.947 | 349.867 | 99.674 | 422.897 | 18.861 | 474.061 | 15.185 | 280.68 | 126.432 | 290.435 | 79.819 | 145.063 | 145.063 | 202.642 | 202.642 | 152.413 | 152.413 | 117.684 | 117.684 | 127.249 | 127.249 | 115.059 | 115.059 | 79.396 | 79.396 | 65.786 | 65.786 | 66.798 | 66.798 | 0.04 | 0.04 | 0.031 | 0.031 |
| Deferred Income Tax
| 0 | 0 | 0 | -40.4 | -98.2 | 0 | 63.7 | -41 | 79 | -29.7 | 71.604 | -45.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation
| 19.1 | 35.4 | 19.6 | 20 | 7.85 | 46.3 | 6.65 | 20.4 | 12.4 | 16 | 11.55 | 15.35 | 19.184 | 35.502 | 11.734 | 27.824 | 11.938 | 24.898 | 6.903 | 6.015 | 4.627 | 4.982 | 5.407 | 4.299 | 5.972 | 2.126 | 5.205 | 5.205 | 6.278 | 6.278 | 6.05 | 6.05 | 8.428 | 8.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change In Working Capital
| 126.5 | 298.4 | -401.9 | -42.6 | -285 | 172.5 | -108.9 | -47.1 | -30.6 | 101.2 | -38.118 | 101.86 | 62.497 | -77.059 | -169.638 | 76.654 | -252.788 | 329.575 | -307.062 | -87.268 | 56.925 | 10.656 | 86.779 | -113.822 | 50.392 | -99.003 | 16.018 | 16.018 | 37.768 | 37.768 | -10.897 | -10.897 | -5.142 | -5.142 | 29.047 | 29.047 | 3.691 | 3.691 | -3.261 | -3.261 | 16.693 | 16.693 | 15.559 | 15.559 | -0.012 | -0.012 | -0.009 | -0.009 |
| Accounts Receivables
| 38.3 | 300.8 | -409.8 | -71 | 31.6 | 179.3 | -170.1 | 51.9 | -96.1 | 50.4 | -59.114 | 242.005 | -218.996 | 200.965 | -295.721 | 234.177 | -331 | 362.934 | -399.827 | -3.05 | -0.493 | 54.276 | 50.151 | -85.512 | 27.502 | -79.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change In Inventory
| 14.6 | -12.7 | 21 | -1 | 16.6 | -19.2 | 34.8 | -32.3 | 4.7 | 6.2 | 36.934 | -16.748 | 40.161 | -71.487 | 31.047 | -30.818 | 5.027 | -10.408 | 32.35 | -32.361 | 19.863 | -16.856 | 19.892 | -23.67 | 27.37 | -22.508 | 12.696 | 12.696 | 2.431 | 2.431 | 6.029 | 6.029 | -11.544 | -11.544 | -8.785 | -8.785 | -0.957 | -0.957 | -1.437 | -1.437 | 6.968 | 6.968 | -0.426 | -0.426 | 0 | 0 | 0 | 0 |
| Change In Accounts Payables
| 0 | 0 | 34.6 | 21.7 | -20.8 | 0 | -58.3 | 59.4 | -6.7 | 7.9 | -15.712 | -33.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Working Capital
| 73.6 | 10.3 | -47.7 | 7.7 | -312.4 | 12.4 | 84.7 | -126.1 | 67.5 | 36.7 | -0.226 | -89.91 | 241.332 | -206.537 | 95.036 | -126.705 | 73.185 | -22.951 | 60.415 | -51.857 | 37.555 | -26.764 | 16.736 | -4.64 | -4.48 | -48.993 | 3.322 | 3.322 | 35.337 | 35.337 | -16.926 | -16.926 | 6.402 | 6.402 | 37.832 | 37.832 | 4.648 | 4.648 | -1.824 | -1.824 | 9.725 | 9.725 | 15.984 | 15.984 | 0 | 0 | 0 | 0 |
| Other Non Cash Items
| 99.4 | -121.6 | 21.3 | 674.5 | 1,772.7 | 46.9 | 1,157.4 | 299.4 | 1,004.7 | 312.2 | 738.984 | 262.565 | 283.81 | 13.427 | 149.42 | -50.08 | 111.371 | -136.637 | 148.821 | 38.132 | -146.813 | 147.603 | -26.609 | -6.781 | 12.758 | -4.506 | 12.723 | 12.723 | -44.954 | -44.954 | -26.872 | -26.872 | 45.594 | 45.594 | 52.524 | 52.524 | 20.83 | 20.83 | -0.865 | -0.865 | 8.228 | 8.228 | -13.157 | -13.157 | 0.03 | 0.03 | 0.021 | 0.021 |
| Operating Cash Flow
| 700.4 | 308.5 | 318.9 | 218.7 | 237.9 | 451.7 | 575.5 | 130.2 | 646.2 | 311.7 | 294.026 | 306.303 | 662.9 | 309.474 | 525.594 | 165.561 | 394.297 | 251.414 | 440.129 | -99.422 | 463.523 | 190.552 | 343.074 | -52.214 | 456.653 | -53.829 | 179.009 | 179.009 | 201.734 | 201.734 | 120.694 | 120.694 | 158.136 | 158.136 | 208.819 | 208.819 | 139.58 | 139.58 | 75.271 | 75.271 | 90.706 | 90.706 | 69.2 | 69.2 | 0.058 | 0.058 | 0.043 | 0.043 |
| Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Investments In Property Plant And Equipment
| -28.8 | -13.1 | -15.7 | -478.6 | -532.3 | -27.7 | -503.9 | -442.7 | -444.2 | -405.8 | -399.606 | -356.505 | -31.842 | -29.586 | -24.099 | -24.318 | -32.284 | -20.148 | -18.349 | -24.15 | -28.134 | -28.11 | -26.619 | -16.395 | -14.122 | -385.497 | -188.032 | -188.032 | -11.123 | -11.123 | -9.818 | -9.818 | -159.347 | -159.347 | -174.597 | -174.597 | -134.701 | -134.701 | -100.933 | -100.933 | -65.635 | -65.635 | -50.34 | -50.34 | -0.05 | -0.05 | -0.056 | -0.056 |
| Acquisitions Net
| 0 | 0 | 0 | 0 | -0.05 | -30.7 | -1.4 | -24.9 | -15.9 | -7.95 | -111.222 | -32.335 | -79.405 | -4.922 | -77.589 | 0 | -105.643 | 0.001 | 0.361 | -0.003 | -0.888 | -2.3 | -6.765 | -3.09 | -4.604 | -364.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -61.005 | -61.005 | -3.224 | -3.224 | -0.045 | -0.045 | 0.065 | 0.065 |
| Purchases Of Investments
| 0 | 0 | -0.6 | -5.3 | -8 | 0 | -62.7 | -50.6 | -101.8 | -98.6 | -97.816 | -117.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.104 | -3.149 | -3.149 | -8.048 | -8.048 | -8.281 | -8.281 | -18.021 | -18.021 | -11.866 | -11.866 | -7.889 | -7.889 | -2.114 | -2.114 | -0.321 | -0.321 | -0.323 | -0.323 | -0.17 | -0.17 | -0.006 | -0.006 |
| Sales Maturities Of Investments
| 0 | 0 | 0 | 0.6 | 6.2 | 0 | 37.6 | 40.7 | 100.4 | 97.7 | 95.587 | 114.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.73 | 6.851 | 6.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.333 | 0.333 | 0.26 | 0.26 | 0.006 | 0.006 | 0.311 | 0.311 |
| Other Investing Activites
| -398.5 | -405.6 | -508.1 | 0.1 | -256.75 | -514.1 | -248.05 | -209.15 | 15.9 | -15.9 | -177.15 | -159.9 | -309.382 | -193.025 | -382.185 | -251.737 | -257.584 | -249.936 | -254.297 | -235.376 | -211.737 | -210.16 | -202.453 | -202.205 | -183.554 | -190.486 | 2.03 | 2.03 | -163.525 | -163.525 | -161.298 | -161.298 | -144.834 | -144.834 | -159.141 | -159.141 | 8.095 | 8.095 | 13.233 | 13.233 | -70.763 | -70.763 | -48.848 | -48.848 | 0.122 | 0.122 | -0.365 | -0.365 |
| Investing Cash Flow
| -427.3 | -418.7 | -524.4 | -483.2 | -534.1 | -572.5 | -530.3 | -477.6 | -445.6 | -422.6 | -513.058 | -391.808 | -420.629 | -227.533 | -483.873 | -276.055 | -395.511 | -270.083 | -272.285 | -259.529 | -240.759 | -240.57 | -235.837 | -221.69 | -202.28 | -191.349 | -189.151 | -189.151 | -182.696 | -182.696 | -179.396 | -179.396 | -162.855 | -162.855 | -171.006 | -171.006 | -134.496 | -134.496 | -89.814 | -89.814 | -75.294 | -75.294 | -54.939 | -54.939 | -0.046 | -0.046 | -0.064 | -0.064 |
| Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Repayment
| 0 | -187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.093 | -10.896 | -10.896 | 0.018 | 0.018 | -0.26 | -0.26 | -0.516 | -0.516 | 0 | 0 | -60.597 | -60.597 | -8.669 | -8.669 | 2.263 | 2.263 | 22.419 | 22.419 | 0.273 | 0.273 | 0.055 | 0.055 |
| Common Stock Issued
| 0 | 0 | 0 | 57.3 | 0 | 0 | 2.5 | 71.9 | -8.3 | 114.8 | 4.271 | 112.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.979 | 0.223 | 0.223 | 0.886 | 0.886 | 2.517 | 2.517 | 6.4 | 6.4 | 0 | 0 | 0.313 | 0.313 | 0 | 0 | 0.281 | 0.281 | 0.324 | 0.324 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased
| 0 | 0 | -0.9 | 0 | 0 | 0 | -76.9 | -40.1 | 0 | 0 | 0 | 0 | -201.899 | 0 | -388.154 | -23.344 | -118.655 | 0 | -58.793 | -18.479 | 0 | 0 | 0 | -0.085 | 0 | 0 | -0.859 | -0.859 | -0.211 | -0.211 | -0.077 | -0.077 | -0.175 | -0.175 | -0.196 | -0.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.827 | 0 | 0 | -0.035 | -0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities
| -194.6 | 38.1 | 121.5 | 42.05 | 183 | 177.6 | 82.1 | 31.35 | 91.55 | 277.4 | -183.37 | 309.3 | -22.809 | 184.924 | 412.027 | 47.227 | 7.516 | 507.762 | 9.575 | 16.054 | 193.346 | -9.357 | 92.573 | 76.678 | 25.661 | -2.703 | -0.077 | -0.077 | 10.55 | 10.55 | -0.019 | -0.019 | 0.007 | 0.007 | 8.021 | 8.021 | 52.766 | 52.766 | 19.612 | 19.612 | 0.412 | 0.412 | -0.003 | -0.003 | -0.302 | -0.302 | 0.003 | 0.003 |
| Financing Cash Flow
| -194.6 | -148.9 | 120.6 | 84.1 | 366 | 177.6 | 87.3 | 11.3 | 186.4 | 277.4 | -183.37 | 614.942 | -224.708 | 184.924 | 23.873 | 23.883 | -111.139 | 507.762 | -49.218 | -2.425 | 193.346 | -9.357 | 92.573 | 76.593 | 25.661 | 3.542 | -11.608 | -11.608 | 11.208 | 11.208 | 2.161 | 2.161 | 5.716 | 5.716 | 7.825 | 7.825 | -7.518 | -7.518 | 11.017 | 11.017 | 2.998 | 2.998 | 22.74 | 22.74 | -0.028 | -0.028 | 0.058 | 0.058 |
| Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect Of Forex Changes On Cash
| -21.6 | -11 | -16.9 | 10 | -25.85 | -1.7 | 15.35 | -0.45 | 13.8 | -1.45 | -15.2 | 5.85 | 6.792 | 4.039 | -14.06 | -13.883 | 1.714 | -1.828 | -0.663 | -6.114 | 18.005 | 14.865 | -7.681 | -8.713 | -2.681 | 7.463 | 3.894 | 3.894 | -1.717 | -1.717 | 0.585 | 0.585 | 0.86 | 0.86 | 1.627 | 1.627 | 1.314 | 1.314 | -1.273 | -1.273 | 0.918 | 0.918 | 0.252 | 0.252 | -0.002 | -0.002 | 0.084 | 0.084 |
| Net Change In Cash
| -932.3 | 932.3 | -100 | -185.7 | -39.1 | 27.55 | 152.2 | -327.4 | 344.6 | 203.903 | -549.443 | 535.287 | 12.178 | 135.452 | 25.767 | -50.247 | -55.32 | 243.633 | 58.982 | -183.745 | 217.058 | -22.255 | 96.065 | -103.012 | 138.677 | -86.325 | -35.71 | -35.71 | 57.058 | 57.058 | -111.913 | -111.913 | 3.712 | 3.712 | 94.528 | 94.528 | -2.241 | -2.241 | -9.599 | -9.599 | 38.655 | 38.655 | 74.504 | 74.504 | -0.06 | -0.06 | 0.055 | 0.055 |
| Cash At End Of Period
| 0 | 932.3 | 1,205.2 | 1,305.2 | 1,490.9 | 1,446.5 | 1,452.5 | 1,300.3 | 1,627.7 | 1,283.1 | 1,079.197 | 1,628.64 | 12.178 | 854.258 | 25.767 | 531.82 | -55.32 | 742.953 | 58.982 | 137.725 | 217.058 | 71.1 | 96.065 | -76.519 | 138.677 | 0 | 86.325 | 86.325 | 122.035 | 122.035 | 64.977 | 64.977 | 176.893 | 176.893 | 173.181 | 173.181 | 78.653 | 78.653 | 80.894 | 80.894 | 90.867 | 90.867 | 52.212 | 52.212 | -0.022 | -0.022 | 0.038 | 0.038 |