Investor Presentation • Oct 22, 2025
Investor Presentation
Open in ViewerOpens in native device viewer

Presentation
21 October 2025

This presentation as well as any information communicated in connection therewith (the "Presentation") contains information regarding TeamViewer SE (the "Company") and its subsidiaries (the Company, together with its subsidiaries, "TeamViewer"). It is provided for information purposes only and should not be relied on for any purpose and may not be redistributed, reproduced, published, or passed on to any other person or used in whole or in part for any other purpose.
Certain statements in this presentation may constitute forward-looking statements. These statements are based on assumptions that are believed to be reasonable at the time they are made, and are subject to significant risks and uncertainties, including, but not limited to, those risks and uncertainties described in TeamViewer's disclosures. You should not rely on these forwardlooking statements as predictions of future events, and TeamViewer's actual results may differ materially and adversely from any forward-looking statements discussed in these statements due to several factors, including without limitation, risks from macroeconomic developments, external fraud, lack of innovation capabilities, inadequate data security and changes in competition levels. TeamViewer undertakes no obligation, and does not expect to publicly update, or publicly revise, any forward-looking statement, whether as a result of new information, future events or otherwise. All subsequent written and oral forward-looking statements attributable to it or to persons acting on its behalf are expressly qualified in their entirety by the cautionary statements referred to above and contained elsewhere in this Presentation.
Percentage change data and totals presented in tables throughout this presentation are generally calculated on unrounded numbers. Therefore, numbers in tables may not add up precisely to the totals indicated and percentage change data may not precisely reflect the change data of the rounded figures for the same reason.
This document contains alternative performance measures (APM) that are not defined under IFRS. The APMs (non-IFRS) can be reconciled to the key performance indicators included in the IFRS consolidated financial statements and should not be viewed in isolation, but only as supplementary information for assessing the operating performance. TeamViewer believes that these APMs provide an additional, deeper understanding of the Company's performance.
TeamViewer has defined each of the following APMs as follows:

Cash Conversion means the percentage share of Levered Free Cash Flows (FCFE) in relation to the Adjusted EBITDA.
Adjusted Net Income is the net income adjusted for certain income and expenses. These adjustments are: share-based compensation, amortization related to business combinations, other non-recurring income and expenses and related tax effects.

Oliver Steil (CEO) & Mark Banfield (CRO)


Pro forma Revenue growth of +4 % cc yoy; growth across all regions in cc

Pro forma ARR up 4 % cc yoy on the back of strong TeamViewer standalone Enterprise ARR of 18 % cc yoy; 1E standalone ARR lower than expected

Strong profitability with pro forma Adj. EBITDA Margin of 46 %; pro forma Adj. EPS €0.34 up +15 % yoy

Pro forma net leverage ratio improved to 2.8x, in line with deleveraging target

Further progress with product innovations and integration: autonomous endpoint management (AEM), agentic AI, DEX Essentials, TeamViewer One

Pro forma FY 2025 guidance updated



Q3 Revenue €192.0m (+3 % | 4 % cc)



Accelerate business growth and maximize customer benefits as quickly as possible
Expected Duration Post-Closing
0-3 months 4-6 months 7-9 months 10-12 months
Go-to-Market
Enabled Enterprise cross-selling and pipeline generation
Mobilized SMB cross-selling with DEX Essentials
Integrated Go-to-Market offering with TeamViewer ONE
Today
Products & Technology
Cross-product integration to enhance visibility and access between solutions
Integrated product strategy and roadmap; continue to invest in joint capabilities across solution suite and bundle it in TeamViewer ONE as our Digital Workplace platform
Processes & Infrastructure
Removed barriers to cross-product adoption Implemented and aligned processes across departments
Harmonized technology infrastructure, network, and business applications
Progress (indicative)


Short-term softness in performance, but TeamViewer is taking actions for long-term sustainable growth


Proactive IT with real-time visibility, automated fixes, and zero disruption.
2x
number of customers using DEX capabilities within last 9 months
100k
endpoints using DEX Essentials as of mid Oct 2025

Transforming the digital workplace management by embedding AI at its core

Michael Wilkens (CFO)

97 % adj. for net upsell from SMB: 102 %
Net Leverage Ratio
2.8x
ENT NRR (cc)
Compared to TeamViewer standalone Q3 2024.






<sup>1 Since Q1 2025, ASP is calculated based on ARR. Prior year numbers have been restated based on ARR. | 2 Since Q1 2025, the number of customers is calculated based on ARR. Prior year numbers have been restated based on ARR.





<sup>1 Since Q1 2025, ASP is calculated based on ARR. Prior year numbers have been restated based on ARR. | 2 Since Q1 2025, the number of customers is calculated based on ARR. Prior year numbers have been restated based on ARR.

| in € million | Q3 2025 Pro forma |
Q3 2024 Pro forma |
Δ% | 9M 2025 Pro forma |
9M 2024 Pro forma |
Δ% |
|---|---|---|---|---|---|---|
| Revenue | 192.0 | 186.8 | +3% | 572.9 | 544.7 | +5% |
| Cost of Goods Sold (COGS) | (15.1) | (15.1) | +1% | (46.8) | (44.7) | +5 % |
| Gross profit | 176.8 | 171.7 | +3% | 526.1 | 500.0 | +5% |
| % Margin | 92 % | 92 % | Орр | 92 % | 92 % | 0 рр |
| Sales | (30.4) | (28.8) | +5 % | (91.9) | (85.8) | +7% |
| % of Revenue | -16 % | -15 % | -16 % | -16 % | ||
| Marketing | (23.9) | (23.2) | +3 % | (80.2) | (93.7) | -14 % |
| % of Revenue | -12 % | -12 % | -14 % | -17% | ||
| R&D | (21.8) | (21.9) | 0 % | (65.4) | (62.4) | +5 % |
| % of Revenue | -11 % | -12 % | -11 % | -11 % | ||
| G&A | (11.3) | (9.9) | +14 % | (30.7) | (27.8) | +10 % |
| % of Revenue | -6 % | -5 % | -5 % | -5 % | ||
| Other 1 | (1.7) | (1.0) | +67 % | (4.5) | (3.7) | +24 % |
| % of Revenue | -1 % | -1 % | -1 % | -1 % | ||
| Total Opex | (89.1) | (84.8) | +5% | (272.7) | (273.4) | 0 % |
| % of Revenue | -46 % | -45 % | -48 % | -50 % | ||
| Total Costs 2 | (104.2) | (99.9) | +4% | (319.5) | (318.1) | 0% |
| Adjusted EBITDA | 87.7 | 86.9 | +1% | 253.4 | 226.6 | +12% |
| % Margin | 46 % | 47% | - 1 pp | 44 % | 42 % | 3 pp |
¹ Incl. other income/expenses and bad debt expenses of €3.6m in Q3 2025 and €2.8m in Q3 2024 / €9.0m in 9M 2025 and €8.1m in 9M 2024.

<sup>2 Total Costs are the sum of Cost of Goods Sold (COGS) and Total Opex.
| €m | Q3 2025 Pro forma |
Q3 2024 TMV standalone |
∆ % | 9M 2025 Pro forma |
9M 2024 TMV standalone |
∆ % |
|---|---|---|---|---|---|---|
| EBITDA | 82.0 | 74.1 | +11 % | 227.8 | 187.3 | +22 % |
| D&A | (13.4) | (9.1) | +48 % | (40.8) | (37.6) | +8 % |
| Operating Profit (EBIT) | 68.6 | 65.0 | +6 % | 187.1 | 149.7 | +25 % |
| Financial / FX result | (26.4) | (4.1) | >+300 % | (62.4) | (13.9) | >+300 % |
| Share of profit/loss of associates | (0.5) | (0.8) | -35 % | (3.7) | (2.9) | +27 % |
| Profit before tax (EBT) | 41.7 | 60.1 | -31 % | 121.0 | 132.8 | -9 % |
| Income taxes | (10.6) | (20.6) | -49 % | (40.0) | (44.5) | -10 % |
| Net income | 31.1 | 39.5 | -21 % | 81.0 | 88.4 | -8 % |
| Basic number of shares issued and outstanding1 in m |
157.0 | 158.4 | -1 % | 157.0 | 161.4 | -3 % |
| EPS (basic) in € | 0.20 | 0.25 | -20 % | 0.52 | 0.55 | -6 % |
| Pro forma Adjusted EPS (basic)2 in € |
0.34 | 0.29 | +15 % | 0.91 | 0.75 | +21 % |
Period average, without treasury shares.
Pro forma is only calculated for Q3/9M 2025.
| €m | Q3 2025 Non-pro forma1 |
Q3 2024 TMV standalone |
∆ % | 9M 2025 Non-pro forma2 |
9M 2024 TMV standalone |
∆ % |
|---|---|---|---|---|---|---|
| Pre-Tax net cash from operating activities (IFRS) | 46.7 | 66.3 | -30 % | 177.3 | 211.9 | -16 % |
| Capital expenditure (excl. M&A) | (1.4) | (1.3) | +15 % | (5.2) | (4.2) | +23 % |
| Lease payments | (3.8) | (1.9) | +97 % | (10.6) | (7.3) | +45 % |
| Pre-tax Unlevered Free Cash Flow (pre-tax UFCF) | 41.5 | 63.2 | -34 % | 161.6 | 200.4 | -19 % |
| Cash Conversion (pre-tax UFCF / pro forma Adjusted EBITDA) |
47 % | 78 % | 64 % | 94 % | ||
| Interest paid for borrowings and lease liabilities | (9.4) | (3.5) | +169 % | (29.1) | (12.9) | +125 % |
| Pre-tax Levered Free Cash Flow (pre-tax FCFE) | 32.1 | 59.7 | -46 % | 132.5 | 187.4 | -29 % |
| Cash Conversion (pre-tax FCFE / pro forma Adjusted EBITDA) |
37 % | 74 % | 52 % | 88 % | ||
| Income tax paid | (12.7) | (18.4) | -31 % | (32.9) | (44.8) | -27 % |
| Levered Free Cash Flow (FCFE) | 19.4 | 41.3 | -53 % | 99.6 | 142.6 | -30 % |
| Cash Conversion (FCFE / pro forma Adjusted EBITDA) |
22 % | 51 % | 39 % | 67 % | ||
| Adjustment for 1E acquisition | 1.7 | – | 14.0 | – | ||
| Adjustment for a one-off payment in connection with special legal disputes |
– | – | 11.6 | – | ||
| Levered Free Cash Flow (FCFE) adj. for 1E and legal disputes |
21.1 | 41.3 | -49 % | 125.1 | 142.6 | -12 % |
| Cash Conversion (FCFE / Pro forma Adjusted EBITDA) after adjustments |
24 % | 51 % | 49 % | 67 % |
Includes 1E July through September 2025.
Includes 1E February through September 2025.



<sup>1 Net cash from operating activities (after tax). | 2 Mainly consists of payments capital element of lease liabilities, payments for financial assets and FX effects. | 3 Including lease liabilities. | 4 Calculated on proforma Adj. EBITDA LTM of €342.2m.

which breaks down approx. into:3 Adj. EBITDA margin % ARR in € (equivalent to YoY %) Revenue in € (equivalent to YoY %) Current FY 2025 Guidance, pro forma 1,2,3 (Jan 1 - Dec 31, 2025) around 43 % 707m - 722m 71m - 75m around 44 % 780m - 800m ( +2.9% to +5.5%) At low end of range: 778m - 797m ( +5.1 % to +7.7 % ) Previous FY 2025 Guidance, pro forma1,3 (Jan 1 - Dec 31, 2025) 815m - 840m ( +7.5 % to +10.8 % ) 778m - 797m ( +5.1 % to +7.7 % ) 697m - 712m 81m - 85m TeamViewer 1E
2. Based on assumptions on main FX rates as of Q4 2024 (12 February 2025): EUR/USD 1.05; EUR/CAD 1.49; EUR/JPY 161.0; EUR/AUD 1.65 3. As 2025 is a transition year, breakdown of TeamViewer & 1E standalone is provided for information purposes only in 2025
Under guided FX rates2 , total ARR is now expected in the range of €780m – €800m (previously €815m –€840m)

(pro forma % yoy, in €m)
€(12)m realized in 9M YTD
€/\$: from 1.05 to 1.14
€/CAD: from 1.49 to 1.58
€/¥: from 161.0 to 167.2
€/AUD: from 1.65 to 1.76
(pro forma, % yoy, in €m)

(pro forma % yoy, in €m)

€/\$: from 1.05 to 1.14 €/CAD: from 1.49 to 1.58 €/¥: from 161.0 to 167.2 €/AUD: from 1.65 to 1.76



| Q3 2025 Pro forma |
Q2 2025 Pro forma |
Q1 2025 Pro forma |
Q4 2024 Pro forma |
Q3 2024 Pro forma |
Q2 2024 Pro forma |
|
|---|---|---|---|---|---|---|
| SMB | ||||||
| ARR2 in €m |
526.3 | 532.0 | 535.2 | 533.4 | 529.6 | 528.8 |
| ASP (ARR) in € | 821.9 | 816.9 | 812.9 | 802.8 | 796.3 | 796.2 |
| Number of customers1 | 640,342 | 651,221 | 658,327 | 664,461 | 665,147 | 664,197 |
| Enterprise | ||||||
| ARR2 in €m |
230.5 | 227.1 | 224.4 | 223.9 | 208.0 | 201.5 |
| ASP (ARR) in € thousands | 44.2 | 44.2 | 44.5 | 45.2 | 44.3 | 44.1 |
| Number of customers1 | 5,216 | 5,143 | 5,044 | 4,957 | 4,698 | 4,573 |
| Total | ||||||
| ARR in €m | 756.8 | 759.1 | 759.5 | 757.4 | 737.6 | 730.3 |
| Revenue in €m | 192.0 | 190.7 | 190.3 | 195.3 | 186.8 | 180.8 |
Incremental improvements in methodology of parent-child account relationships / the merging of multiple customer accounts led to minor adjustments in the historical ARR segmentation for TeamViewer ENT and SMB.

After implementation of the ARR methodology, the number of customers is now calculated based on ARR. 2024 numbers have been restated based on ARR.
| in EUR million | Pro forma Management view adjusted P&L |
Pro forma adjustments |
Management view Revenue adj. P&L |
D&A | Other non-IFRS adjustments |
Accounting view IFRS P&L |
|---|---|---|---|---|---|---|
| Revenue | 192.0 | (2.5) | 189.5 | 189.5 | ||
| Cost of Goods Sold (COGS) | (15.1) | (15.1) | (9.9) | (0.1) | (25.1) | |
| Gross profit contribution | 176.8 | (2.5) | 174.3 | 164.4 | ||
| % of Revenue | 92 % | 100 % | 92 % | 87 % | ||
| Sales | (30.4) | (30.4) | (1.2) | 0.2 | (31.4) | |
| Marketing | (23.9) | (23.9) | (0.7) | (0.9) | (25.5) | |
| R&D | (21.8) | (21.8) | (1.2) | (0.5) | (23.5) | |
| G&A | (11.3) | (11.3) | (0.4) | (2.5) | (14.1) | |
| Other1 | (1.7) | (1.7) | 0.0 | (2.0) | (3.7) | |
| Adj. EBITDA | 87.7 | (2.5) | 85.2 | |||
| % of Revenue | 46 % | 45 % | ||||
| D&A (ordinary only)2 | (5.2) | (5.2) | ||||
| Adj. EBIT / Operating profit (EBIT) | 82.5 | (2.5) | 80.1 | (8.2)3 | (5.7) | 66.1 |
| % of Revenue | 43 % | 42 % | 35 % | |||
| D&A (total)2+3 | 13.4 | |||||
| EBITDA | 79.5 | |||||
| % of Revenue | 42 % |
Incl. other income/expenses and bad debt expenses of €3.6m
2 D&A excl. amortization intangible assets from PPA
3 Amortization intangible assets from PPA
| €m | Pro forma Management view adjusted P&L |
Pro forma adjustments |
Management view Revenue adj. P&L |
D&A | Other non-IFRS adjustments |
Accounting view IFRS P&L |
|---|---|---|---|---|---|---|
| Revenue | 572.9 | (19.0) | 553.9 | 553.9 | ||
| Cost of Goods Sold (COGS) | (46.8) | 0.7 | (46.1) | (26.6) | (1.6) | (74.3) |
| Gross profit contribution | 526.1 | (18.4) | 507.7 | 479.6 | ||
| % of Revenue | 92 % | 97 % | 92 % | 87 % | ||
| Sales | (91.9) | 2.2 | (89.7) | (4.8) | (3.9) | (98.4) |
| Marketing | (80.2) | 0.6 | (79.6) | (2.5) | (2.8) | (85.0) |
| R&D | (65.4) | 1.7 | (63.7) | (5.1) | (2.7) | (71.5) |
| G&A | (30.7) | 0.5 | (30.2) | (1.8) | (13.4) | (45.4) |
| Other1 | (4.5) | 0.5 | (4.1) | 0.0 | 8.0 | 3.9 |
| Adj. EBITDA | 253.4 | (13.0) | 240.4 | |||
| % of Revenue | 44 % | 43 % | ||||
| D&A (ordinary only)2 | (19.1) | 0.0 | (19.1) | |||
| Adj. EBIT / Operating profit (EBIT) | 234.3 | (12.9) | 221.3 | (21.7)3 | (16.4) | 183.2 |
| % of Revenue | 41 % | 40 % | 33 % | |||
| D&A (total)2+3 | 40.7 | |||||
| EBITDA | 223.9 | |||||
| % of Revenue | 40 % |
Incl. other income/expenses and bad debt expenses of €9.0m
2 D&A excl. amortization intangible assets from PPA
3 Amortization intangible assets from PPA
| €m (unless otherwise stated) | Basis of preparation / definition |
Q3 2025 | 9M 2025 |
|---|---|---|---|
| EBITDA | APM | 79.5 | 223.9 |
| Total IFRS 2 charges (expenses for share-based compensation) | APM | +1.6 | +12.9 |
| TeamViewer LTIP | APM | 0.0 | +1.2 |
| RSU/PSU1 | APM | -0.1 | +7.9 |
| M&A related share-based compensation | APM | 0.0 | +0.2 |
| Share-based compensation by TLO2 | APM | +1.7 | +3.6 |
| 1E acquisition related integration & transaction costs | APM | +2.0 | +9.3 |
| Other material items | APM | +0.2 | +4.0 |
| Financing | APM | 0.0 | 0.0 |
| Other | APM | +0.2 | +4.0 |
| Valuation effects | APM | 1.9 | (9.8) |
| Non-pro forma Adjusted EBITDA | APM | 85.2 | 240.4 |
| Add back: | |||
| 1E deferred revenue haircut | Pro forma adjustment |
+2.5 | +12.9 |
| 1E January 2025 Adjusted EBITDA | Pro forma adjustment |
– | +0.03 |
| Pro forma Adjusted EBITDA | Pro forma | 87.7 | 253.4 |
| Pro forma Adjusted EBITDA (%) | Pro forma | 46 % | 44 % |
Non-IFRS EBITDA adjusted by in Q3 2025
Refers to the Restricted Stock Unit Plan (RSU) and Phantom Stock Unit Plan (PSU) introduced by TeamViewer in 2022.
Pre-IPO management incentive program provided by Tiger LuxOne S.à r.l.
| € thousand | Q3 2025 | Q3 2024 | ∆ % | 9M 2025 | 9M 2024 | ∆ % |
|---|---|---|---|---|---|---|
| Revenue | 189,484 | 168,681 | +12 % | 553,866 | 494,451 | +12 % |
| Cost of Goods Sold (COGS) | (25,102) | (17,392) | +44 % | (74,302) | (62,890) | +18 % |
| Gross profit | 164,381 | 151,288 | +9 % | 479,564 | 431,561 | +11 % |
| Research and development | (23,542) | (21,266) | +11 % | (71,454) | (59,956) | +19 % |
| Marketing | (25,489) | (22,965) | +11 % | (84,976) | (92,877) | -9 % |
| Sales | (31,369) | (28,823) | +9 % | (98,440) | (84,858) | +16 % |
| General and administrative | (14,139) | (13,128) | +8 % | (45,404) | (34,413) | +32 % |
| Bad debt expenses | (3,619) | (2,846) | +27 % | (8,608) | (8,045) | +7 % |
| Other income | 26 | 414 | -94 % | 15,137 | 1,536 | n/a |
| Other expenses | (108) | 2,358 | -105 % | (2,587) | (3,250) | -20 % |
| Operating Profit | 66,142 | 65,032 | +2 % | 183,232 | 149,696 | +22 % |
| Finance income | 84 | 79 | +7 % | 327 | 676 | -52 % |
| Finance costs | (10,419) | (4,317) | +141 % | (29,617) | (13,502) | +119 % |
| Share of profit/(loss) of associates | (533) | (814) | -35 % | (3,698) | (2,909) | +27 % |
| Foreign currency result | (16,062) | 142 | n/a | (30,477) | (1,115) | n/a |
| Profit before tax | 39,212 | 60,122 | -35 % | 119,767 | 132,846 | -10 % |
| Income taxes | (10,562) | (20,621) | -49 % | (38,871) | (44,457) | -13 % |
| Net income | 28,650 | 39,501 | -27 % | 80,895 | 88,389 | -8 % |
| Basic number of shares issued and outstanding (in thousands) |
156,966 | 158,431 | 156,966 | 161,385 | ||
| Basic earnings per share (in € per share) | 0.18 | 0.25 | -27 % | 0.52 | 0.55 | -6 % |
| Diluted number of shares issued and outstanding (in thousands) |
158,024 | 159,737 | 158,197 | 162,878 | ||
| Diluted earnings per share (in € per share) | 0.18 | 0.25 | -27 % | 0.51 | 0.54 | -6 % |
| € thousand | 30 September 2025 | 31 December 2024 |
|---|---|---|
| Non-current assets | ||
| Goodwill | 1,118,984 | 668,091 |
| Intangible assets | 351,799 | 149,006 |
| Property, plant and equipment | 40,427 | 41,457 |
| Financial assets | 6,654 | 5,412 |
| Investments in associates | 15,823 | 20,862 |
| Other assets | 25,737 | 22,440 |
| Deferred tax assets | 756 | 28,750 |
| Total non-current assets | 1,560,180 | 936,018 |
| Current assets | ||
| Trade receivables | 18,805 | 30,187 |
| Other assets | 50,488 | 39,221 |
| Tax assets | 558 | 257 |
| Financial assets | 9,472 | 9,394 |
| Cash and cash equivalents | 27,872 | 55,265 |
| Total current assets | 107,194 | 134,323 |
| Total assets | 1,667,374 | 1,070,341 |
| € thousand | 30 September 2025 | 31 December 2024 |
|---|---|---|
| Equity | ||
| Issued capital | 170,000 | 170,000 |
| Capital reserve | 70,925 | 70,327 |
| Retained earnings | 108,788 | 27,893 |
| Hedge reserve | (996) | 5,822 |
| Foreign currency translation reserve | (49,912) | 4,653 |
| Treasury share reserve | (167,636) | (178,211) |
| Total equity attributable to shareholders of TeamViewer SE | 131,170 | 100,485 |
| Non-current liabilities | ||
| Provisions | 835 | 615 |
| Financial liabilities | 537,427 | 329,143 |
| Deferred revenue | 38,486 | 44,827 |
| Deferred and other liabilities | 2,874 | 1,488 |
| Other financial liabilities | 10,788 | 288 |
| Deferred tax liabilities | 69,385 | 45,540 |
| Total non-current liabilities | 659,795 | 421,902 |
| Current liabilities | ||
| Provisions | 1,787 | 10,184 |
| Financial liabilities | 460,062 | 115,490 |
| Trade payables | 8,286 | 15,840 |
| Deferred revenue | 342,481 | 336,390 |
| Deferred and other liabilities | 57,375 | 65,412 |
| Other financial liabilities | 1,258 | 1,817 |
| Tax liabilities | 5,161 | 2,822 |
| Total current liabilities | 876,410 | 547,954 |
| Total liabilities | 1,536,205 | 969,856 |
| Total equity and liabilities | 1,667,374 | 1,070,341 |
| € thousand | Q3 2025 | Q3 2024 | ∆ % | 9M 2025 | 9M 2024 | ∆ % |
|---|---|---|---|---|---|---|
| Profit before tax | 39,212 | 60,122 | -35 % | 119,767 | 132,846 | -10 % |
| Depreciation, amortization and impairment of non-current assets | 13,380 | 9,061 | 48 % | 40,718 | 37,644 | 8 % |
| Increase/(decrease) in provisions | 416 | (73) | n/a | (8,178) | 226 | n/a |
| Non-operational foreign exchange (gains)/losses | 67 | 114 | -41 % | 1,142 | (14) | n/a |
| Expenses for equity settled share-based compensation | 1,740 | 5,120 | -66 % | 11,172 | 15,733 | -29 % |
| Net financial costs | 10,867 | 5,051 | 115 % | 32,988 | 15,736 | 110 % |
| Change in deferred revenue | (37,730) | (17,806) | 112 % | (251) | (1,132) | -78 % |
| Changes in other net working capital and other | 18,756 | 4,755 | 294 % | (20,022) | 10,837 | -285 % |
| Income taxes paid | (12,685) | (18,395) | -31 % | (32,916) | (44,802) | -27 % |
| Cash flows from operating activities | 34,023 | 47,950 | -29 % | 144,420 | 167,074 | -14 % |
| Payments for tangible and intangible assets | (1,448) | (1,255) | 15 % | (5,199) | (4,230) | 23 % |
| Payments for financial assets | (3) | (1,512) | -100 % | (482) | (5,559) | -91 % |
| Payments for acquisitions | — | — | n/a | (682,500) | — | n/a |
| Cash flows from investing activities | (1,450) | (2,767) | -48 % | (688,181) | (9,790) | n/a |

| Q3 2025 | Q3 2024 | ∆ % | 9M 2025 | 9M 2024 | ∆ % |
|---|---|---|---|---|---|
| (65,000) | (39,000) | 67 % | (195,000) | (259,000) | -25 % |
| 33,000 | 4,000 | n/a | 753,000 | 194,000 | 288 % |
| (3,776) | (1,921) | 97 % | (10,559) | (7,266) | 45 % |
| (9,425) | (3,502) | 169 % | (29,063) | (12,935) | 125 % |
| — | (25,833) | -100 % | — | (120,140) | -100 % |
| (45,201) | (66,256) | -32 % | 518,378 | (205,341) | n/a |
| (12,628) | (21,074) | -40 % | (25,382) | (48,056) | -47 % |
| (15) | (363) | -96 % | (2,011) | (310) | n/a |
| 40,515 | 45,892 | -12 % | 55,265 | 72,822 | -24 % |
| 27,872 | 24,455 | 14 % | 27,872 | 24,455 | 14 % |

Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.