$ETOR
eToro Group Ltd.
CIK:0001493318|SEC Filings
Consolidated Statements of Cash Flows - USD ($) $ in Thousands |
12 Months Ended | ||
|---|---|---|---|
Dec. 31, 2025 |
Dec. 31, 2024 |
Dec. 31, 2023 |
|
| Cash flows from operating activities: | |||
| Net income | $ 215,696 | $ 192,381 | $ 15,259 |
| Adjustments to profit or loss items: | |||
| Depreciation, amortization and impairment | 12,973 | 11,337 | 12,255 |
| Share-based payment | 16,145 | 27,150 | 66,143 |
| Evaluation of liabilities | 3,341 | ||
| Revaluation of fair value of cryptoassets and counterparties | 29,560 | (35,967) | (4,261) |
| Non-cash revenue from staking and blockchain rewards | (37,380) | (21,022) | (15,643) |
| Non-cash costs from staking and blockchain rewards | 25,395 | 13,417 | 7,731 |
| Finance and other expenses, net | 11,432 | 4,642 | 3,889 |
| Taxes on income, net | 37,705 | 53,238 | 12,473 |
| Total adjustments to profit or loss | 99,171 | 52,795 | 82,587 |
| Changes in asset and liability items: | |||
| Decrease (increase) of counterparties | (52,527) | (34,492) | 22,321 |
| Decrease (increase) of cryptoassets | 55,692 | 8,593 | (32,713) |
| Decrease (increase) of other receivables and prepaid expenses | (7,097) | (3,947) | 7,067 |
| Decrease (increase) of restricted cash | 30 | (857) | 1,803 |
| Increase of user and omnibus accounts, net | 33,728 | 30,536 | 1,383 |
| Increase (decrease) of accounts payable | (2,400) | 2,218 | (7,516) |
| Increase of accrued expenses and other payables | 1,937 | 39,667 | 26,315 |
| Decrease of employee benefit liabilities, net | (459) | (555) | (157) |
| Total changes in asset and liability | 28,904 | 41,163 | 18,503 |
| Interest paid, net during the year | (7,096) | (3,188) | (5,723) |
| Taxes received (paid), net during the year | (18,430) | (14,572) | 1,208 |
| Net cash provided by operating activities | 318,245 | 268,579 | 111,834 |
| Cash flows from investing activities: | |||
| Increase of short-term investments | (427,264) | (65,000) | |
| Decrease of short-term investments | 289,701 | ||
| Increase of investments | (500) | ||
| Purchase of property and equipment | (4,841) | (2,372) | (425) |
| Purchase of intangible assets | (635) | (546) | (996) |
| Acquisition of Spaceship (see Note b) | (609) | ||
| Net cash used in investing activities | (143,539) | (68,527) | (1,421) |
| Cash flows from financing activities: | |||
| Exercise of options | 6,126 | 929 | 2,339 |
| Repayment of lease liability | (4,573) | (4,119) | (3,450) |
| Issuance of class A common share upon initial public offering, net of underwriting discounts, commissions and other issuance costs | 377,943 | ||
| Repurchase of treasury shares | (59,547) | (2,625) | |
| Proceeds paid to credit facility | (7,000) | ||
| Net cash provided by (used in) financing activities | 319,949 | (3,190) | (10,736) |
| Exchange differences on balances of cash and cash equivalents | 2,591 | (9,801) | 4,074 |
| Increase in cash and cash equivalents | 497,246 | 187,061 | 103,751 |
| Cash and cash equivalents at beginning of year | 575,395 | 388,334 | 284,583 |
| Cash and cash equivalents at end of year | 1,072,641 | 575,395 | 388,334 |
| Recognition of right-of-use assets against lease liabilities | 4,183 | 16,930 | 1,758 |
| Taxes derived from share-based payments | 446 | ||
| Exercise of options | 1,874 | ||
| Repurchase of treasury shares | 1,376 | ||
| Fair value changes on hedging instruments | 3,573 | ||
| Conversion of Advanced Investment Agreement | 240,909 | ||
| Issuance of shares in respect of acquisition | 732 | ||
| Share-based payment in respect of asset acquisition | 150 | $ 427 | |
| Acquisition of Spaceship | |||
| Assets acquired and liabilities assumed: | |||
| Current assets (excluding cash and cash equivalents) | 2,007 | ||
| Technology | 4,553 | ||
| Customer Relationships | 1,570 | ||
| Trademark | 563 | ||
| Goodwill | 11,239 | ||
| Deferred tax liabilities, net | (640) | ||
| Current liabilities | (801) | ||
| Total | 18,491 | ||
| Non-cash consideration: | |||
| Common shares issued | 12,229 | ||
| Contingent consideration and holdback shares liability | 5,653 | ||
| Total | 17,882 | ||
| Cash paid in the acquisition of Spaceship, net | $ (609) | ||
Consolidated Statements of Financial Position - USD ($) $ in Thousands |
Dec. 31, 2025 |
Dec. 31, 2024 |
|---|---|---|
| CURRENT ASSETS: | ||
| Cash and cash equivalents | $ 1,072,641 | $ 575,395 |
| Restricted cash | 329 | 314 |
| Short-term investments | 202,688 | 65,000 |
| Counterparties | 249,055 | 224,867 |
| Cryptoassets | 62,606 | 113,279 |
| Receivable from omnibus accounts | 26,820 | 50,466 |
| Other receivables and prepaid expenses | 61,299 | 46,005 |
| CURRENT ASSETS | 1,675,438 | 1,075,326 |
| NON-CURRENT ASSETS: | ||
| Restricted cash | 11,688 | 11,630 |
| Right of use assets | 41,873 | 44,406 |
| Property and equipment, net | 7,361 | 5,007 |
| Goodwill and other intangible assets, net | 43,211 | 46,346 |
| Deferred taxes | 11,776 | 8,647 |
| NON-CURRENT ASSETS | 115,909 | 116,036 |
| TOTAL ASSETS | 1,791,347 | 1,191,362 |
| CURRENT LIABILITIES: | ||
| Accounts payable | 4,435 | 4,201 |
| Current maturities of long-term lease liabilities | 5,978 | 4,758 |
| Other short term liabilities | 8,994 | |
| Payable to users | 107,830 | 103,493 |
| Accrued expenses and other payables | 215,414 | 193,115 |
| CURRENT LIABILITIES | 342,651 | 305,567 |
| NON-CURRENT LIABILITIES: | ||
| Employee benefit liabilities, net | 962 | 1,253 |
| Long-term lease liabilities | 48,485 | 43,546 |
| Deferred taxes liability | 4,659 | 2,968 |
| Other long-term liabilities | 5,653 | |
| NON-CURRENT LIABILITIES | 54,106 | 53,420 |
| EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY: | ||
| Common share premium | 1,273,894 | 474,469 |
| Preferred share premium | 397,019 | |
| Treasury shares | (62,085) | (2,625) |
| Advanced Investment Agreement | 9,091 | 9,091 |
| Other capital reserve | 5,441 | 1,868 |
| Retained Earnings (accumulated deficit) | 168,249 | (47,447) |
| Total equity | 1,394,590 | 832,375 |
| TOTAL LIABILITIES AND EQUITY | $ 1,791,347 | $ 1,191,362 |