
Unity Software (U) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
440.9M
Gross Profit
326.7M
74.10%
Operating Income
-118.8M
-26.93%
Net Income
-107.4M
-24.35%
EPS (Diluted)
$-0.26
Balance Sheet Metrics
Total Assets
6.6B
Total Liabilities
3.2B
Shareholders Equity
3.4B
Debt to Equity
0.94
Cash Flow Metrics
Operating Cash Flow
139.1M
Free Cash Flow
7.3M
Revenue & Profitability Trend
Unity Software Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.8B | 2.2B | 1.4B | 1.1B | 772.4M |
Cost of Goods Sold | 480.9M | 733.7M | 442.5M | 253.6M | 172.3M |
Gross Profit | 1.3B | 1.5B | 948.5M | 856.9M | 600.1M |
Gross Margin % | 73.5% | 66.5% | 68.2% | 77.2% | 77.7% |
Operating Expenses | |||||
Research & Development | 924.8M | 1.1B | 959.5M | 695.7M | 403.5M |
Selling, General & Administrative | 1.2B | 1.2B | 871.2M | 692.9M | 471.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.1B | 2.3B | 1.8B | 1.4B | 874.9M |
Operating Income | -755.1M | -832.8M | -882.2M | -531.7M | -274.8M |
Operating Margin % | -41.6% | -38.1% | -63.4% | -47.9% | -35.6% |
Non-Operating Items | |||||
Interest Income | 111.6M | 59.5M | 7.2M | 1.6M | - |
Interest Expense | 23.5M | 24.6M | 7.4M | 1.1M | 5.4M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | -667.1M | -797.8M | -882.4M | -531.2M | -280.2M |
Income Tax | -2.8M | 28.5M | 37.1M | 1.4M | 2.1M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -664.3M | -826.3M | -919.5M | -532.6M | -282.3M |
Net Margin % | -36.6% | -37.8% | -66.1% | -48.0% | -36.5% |
Key Metrics | |||||
EBITDA | -234.6M | -209.3M | -663.4M | -465.5M | -231.8M |
EPS (Basic) | $-1.68 | $-2.16 | $-2.96 | $-1.89 | $-1.66 |
EPS (Diluted) | $-1.68 | $-2.16 | $-2.96 | $-1.89 | $-1.66 |
Basic Shares Outstanding | 395951000 | 380457000 | 310504000 | 282195000 | 169973000 |
Diluted Shares Outstanding | 395951000 | 380457000 | 310504000 | 282195000 | 169973000 |
Income Statement Trend
Unity Software Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.5B | 1.6B | 1.5B | 1.1B | 1.3B |
Short-term Investments | - | 0 | 101.7M | 681.3M | 479.4M |
Accounts Receivable | 573.9M | 611.7M | 633.8M | 340.5M | 274.3M |
Inventory | - | - | - | - | - |
Other Current Assets | 133.8M | 122.8M | 144.1M | 34.4M | 22.4M |
Total Current Assets | 2.2B | 2.3B | 2.4B | 2.2B | 2.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 98.4M | 103.6M |
Goodwill | 7.4B | 7.7B | 8.3B | 4.1B | 630.0M |
Intangible Assets | 1.1B | 1.4B | 1.9B | 814.4M | 57.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 180.7M | 204.6M | 224.3M | 149.6M | 47.7M |
Total Non-Current Assets | 4.5B | 4.9B | 5.5B | 2.7B | 590.6M |
Total Assets | 6.7B | 7.2B | 7.8B | 4.8B | 2.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 13.9M | 14.5M | 20.2M | 14.0M | 11.3M |
Short-term Debt | - | - | - | 23.7M | 25.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | 97.6M | 64.8M | - |
Total Current Liabilities | 889.5M | 894.1M | 1.0B | 626.2M | 503.2M |
Non-Current Liabilities | |||||
Long-term Debt | 2.2B | 2.7B | 2.7B | 1.7B | 98.5M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 165.0M | 217.2M | 259.0M | 101.8M | 11.8M |
Total Non-Current Liabilities | 2.4B | 2.9B | 3.1B | 1.8B | 130.9M |
Total Liabilities | 3.3B | 3.8B | 4.1B | 2.4B | 634.1M |
Equity | |||||
Common Stock | 2.0K | 2.0K | 2.0K | 2.0K | 2.0K |
Retained Earnings | -3.7B | -3.1B | -2.2B | -1.3B | -797.5M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.4B | 3.4B | 3.8B | 2.4B | 2.0B |
Key Metrics | |||||
Total Debt | 2.2B | 2.7B | 2.7B | 1.7B | 123.9M |
Working Capital | 1.3B | 1.4B | 1.4B | 1.5B | 1.6B |
Balance Sheet Composition
Unity Software Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -664.3M | -826.3M | -919.5M | -532.6M | -282.3M |
Depreciation & Amortization | 409.0M | 563.9M | 211.6M | 64.6M | 43.0M |
Stock-Based Compensation | 596.2M | 648.7M | 550.1M | 347.2M | 134.6M |
Working Capital Changes | -1.4M | -114.9M | 150.0M | -69.5M | -59.4M |
Operating Cash Flow | 301.5M | 296.0M | 13.6M | -176.6M | -97.2M |
Investing Activities | |||||
Capital Expenditures | -29.5M | -55.9M | -57.1M | -41.9M | -40.2M |
Acquisitions | 0 | 0 | 121.5M | -1.6B | -52.5M |
Investment Purchases | 0 | -2.7M | -165.9M | -524.3M | -483.5M |
Investment Sales | 0 | 102.7M | 824.7M | 309.0M | 1.6M |
Investing Cash Flow | -29.5M | 44.0M | 723.2M | -1.8B | -574.4M |
Financing Activities | |||||
Share Repurchases | 0 | -250.0M | -1.5B | 0 | -110.0K |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 0 | 0 | 1.0B | 1.7B | 125.0M |
Debt Repayment | -415.0M | - | 0 | 0 | -125.0M |
Financing Cash Flow | -415.0M | -250.0M | -290.1M | 1.7B | 1.7B |
Free Cash Flow | 273.1M | 178.8M | -116.6M | -153.4M | -21.0M |
Net Change in Cash | -143.1M | 90.0M | 446.7M | -359.6M | 995.5M |
Cash Flow Trend
Unity Software Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-21.33
Forward P/E
-35.80
Price to Book
4.91
Price to Sales
8.84
PEG Ratio
1.14
Profitability Ratios
Profit Margin
-24.38%
Operating Margin
-26.87%
Return on Equity
-12.62%
Return on Assets
-4.52%
Financial Health
Current Ratio
2.73
Debt to Equity
68.17
Beta
2.32
Per Share Data
EPS (TTM)
$-1.06
Book Value per Share
$7.58
Revenue per Share
$4.36
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
u | 15.7B | -21.33 | 4.91 | -12.62% | -24.38% | 68.17 |
Salesforce | 231.8B | 37.88 | 3.83 | 10.31% | 16.08% | 19.81 |
Intuit | 200.1B | 58.50 | 9.95 | 17.84% | 19.07% | 0.35 |
Uber Technologies | 196.0B | 16.01 | 8.68 | 67.49% | 26.68% | 52.23 |
ServiceNow | 184.0B | 111.13 | 16.83 | 16.95% | 13.78% | 22.04 |
Adobe | 153.1B | 23.13 | 13.47 | 52.25% | 30.39% | 57.49 |
Financial data is updated regularly. All figures are in the company's reporting currency.