Unity Software Inc.
Description
Unity Software Inc. operates a platform that provides real-time 3D content and experiences. Its platform provides artificial intelligence solutions that support creators in building, running, and growing immersive, real-time 2D and 3D content for mobile phones, tablets, PCs, consoles, and augmented and virtual reality devices. The company also offers Create Solutions, a set of tools and services used to build, ship, and run real-time 2D and 3D content; and Grow Solutions, which allows customers to grow and engage their user base and monetize their content. It serves enterprises, mid-market companies, and government and non-profit institutions; mid-sized, small, and independent businesses; and individuals across various industries. The company offers its solutions directly through its online store, field sales operations, independent distributors, and resellers in North America, Denmark, China, Finland, the United Kingdom, Germany, Israel, Japan, Singapore, South Korea, Spain, and internationally. Unity Software Inc. was founded in 2004 and is headquartered in San Francisco, California.
About
Earnings
Date | Estimate EPS | Actual EPS | Difference | % Surprise |
---|---|---|---|---|
Nov 6, 2025 | — | — | — | — |
Aug 7, 2025 | — | — | — | — |
May 8, 2025 | — | — | — | — |
Feb 25, 2025 | -0.37 | — | — | — |
Nov 8, 2024 | -0.36 | -0.31 | 0.05 | -13.89% |
Earnings estimate
Next Quarter
(Mar 2025)
|
Next Year
(Dec 2025)
|
|||
---|---|---|---|---|
Number of analysts | — | 9 | — | 17 |
Average estimate | — | -0.37 | — | -1.21 |
Low estimate | — | -0.59 | — | -1.50 |
High estimate | — | -0.30 | — | -0.97 |
Last year EPS | — | -0.75 | — | -1.73 |
Growth estimates
Analyst Ratings
Date | Firm | Action | Rating | Price Target |
---|---|---|---|---|
Feb 3, 2025 |
JMP Securities
Andrew Boone
|
Reiterates | Market Perform | — |
Jan 22, 2025 |
UBS
Chris Kuntarich
|
Maintains | Neutral | ▲ Raises $21 → $23 |
Jan 13, 2025 |
Morgan Stanley
Matthew Cost
|
Maintains | Overweight | ▲ Raises $24 → $26 |
Jan 6, 2025 |
Jefferies
Andrew Uerkwitz
|
Maintains | Buy | ▲ Raises $20 → $23 |
Nov 8, 2024 |
Benchmark
Mike Hickey
|
Maintains | Sell | ▲ Raises $10 → $15 |
Nov 8, 2024 |
Macquarie
Tim Nollen
|
Maintains | Underperform | ▲ Raises $15 → $16 |
Nov 8, 2024 |
Barclays
Ross Sandler
|
Maintains | Equal-Weight | ▲ Raises $16 → $18 |
Nov 8, 2024 |
Needham
Bernie McTernan
|
Maintains | Buy | ▲ Raises $23 → $26 |
Oct 28, 2024 |
Wells Fargo
Alec Brondolo
|
Initiates | Equal-Weight | Announces $20 |
Oct 18, 2024 |
UBS
Chris Kuntarich
|
Maintains | Neutral | ▲ Raises $15 → $20 |
Sep 17, 2024 |
Macquarie
Tim Nollen
|
Maintains | Underperform | ▲ Raises $12 → $15 |
Sep 16, 2024 |
Wedbush
Michael Pachter
|
Maintains | Outperform | ▲ Raises $21 → $27 |
Sep 13, 2024 |
Stifel
Parker Lane
|
Maintains | Buy | ▲ Raises $20 → $25 |
Sep 13, 2024 |
JMP Securities
Andrew Boone
|
Reiterates | Market Perform | — |
Sep 3, 2024 |
Morgan Stanley
Matthew Cost
|
Upgrade | Overweight | Maintains $22 |
Aug 9, 2024 |
Benchmark
Mike Hickey
|
Maintains | Sell | ▼ Lowers $16 → $10 |
Aug 9, 2024 |
Goldman Sachs
Kash Rangan
|
Maintains | Neutral | ▼ Lowers $26 → $22.5 |
Aug 9, 2024 |
Stifel
Parker Lane
|
Maintains | Buy | ▼ Lowers $25 → $20 |
Aug 9, 2024 |
Needham
Bernie McTernan
|
Maintains | Buy | ▼ Lowers $31 → $23 |
Aug 9, 2024 |
Wedbush
Michael Pachter
|
Maintains | Outperform | ▼ Lowers $33.5 → $21 |
Aug 9, 2024 |
Macquarie
Tim Nollen
|
Maintains | Underperform | ▼ Lowers $14 → $12 |
Aug 9, 2024 |
Piper Sandler
Thomas Champion
|
Reiterates | Neutral | ▼ Lowers $25 → $17 |
Jul 29, 2024 |
Wedbush
Michael Pachter
|
Reiterates | Outperform | Maintains $33.5 |
Jun 27, 2024 |
Macquarie
Tim Nollen
|
Maintains | Underperform | ▼ Lowers $20 → $14 |
Jun 10, 2024 |
Stifel
Parker Lane
|
Maintains | Buy | ▼ Lowers $30 → $25 |
May 13, 2024 |
Goldman Sachs
Kash Rangan
|
Maintains | Neutral | ▼ Lowers $29 → $26 |
May 10, 2024 |
JMP Securities
Andrew Boone
|
Reiterates | Market Perform | — |
May 10, 2024 |
Barclays
Ross Sandler
|
Maintains | Equal-Weight | ▼ Lowers $28 → $27 |
May 10, 2024 |
Needham
Bernie McTernan
|
Reiterates | Buy | Maintains $31 |
May 10, 2024 |
Benchmark
Mike Hickey
|
Reiterates | Sell | Maintains $16 |
Income statement
2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|
Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Total reported revenue | 2.19B | 1.39B | 1.11B | 772.45M | 541.78M |
Cost of revenue | 733.72M | 442.50M | 253.63M | 172.35M | 118.60M |
Gross profit | 1.45B | 948.52M | 856.90M | 600.10M | 423.18M |
Operating expense | |||||
Research & development | 1.05B | 959.49M | 695.71M | 403.52M | 255.93M |
Selling general and admin | 1.23B | 871.25M | 692.85M | 471.40M | 317.92M |
Other operating expenses | — | — | — | — | — |
Operating income | -832.79M | -882.21M | -531.67M | -274.81M | -150.67M |
Non operating interest income | |||||
Income | 59.53M | 7.19M | 1.57M | — | — |
Expense | 24.58M | 7.40M | 1.13M | 5.41M | 2.57M |
Other income expense | — | — | — | — | — |
Pretax income | -797.85M | -882.43M | -531.23M | -280.22M | -153.24M |
Tax provision | 28.48M | 37.06M | 1.38M | 2.09M | 9.95M |
Net income | -826.32M | -919.49M | -532.61M | -282.31M | -163.19M |
Basic EPS | -2.16 | -2.96 | -1.89 | -1.66 | -0.72 |
Diluted EPS | -2.16 | -2.96 | -1.89 | -1.66 | -0.72 |
Basic average shares | 380.46M | 310.50M | 282.20M | 169.97M | 228.21M |
Diluted average shares | 380.46M | 310.50M | 282.20M | 169.97M | 228.21M |
EBITDA | -209.35M | -663.45M | -465.53M | -231.84M | -119.56M |
Net income from continuing op. | -826.32M | -919.49M | -532.61M | -282.31M | -163.19M |
Minority interests | 4.31M | -1.57M | — | — | — |
Preferred stock dividends | — | — | — | — | 3.65M |
Balance sheet
2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|
Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Total assets | 7.24B | 7.83B | 4.84B | 2.67B | 762.86M |
Current assets | |||||
Cash | — | — | — | — | 129.96M |
Cash equivalents | — | — | — | — | — |
Cash and cash equivalents | 1.59B | 1.49B | 1.06B | 1.27B | 129.96M |
Other short term investments | — | 101.71M | 681.32M | 479.41M | — |
Accounts receivable | 611.72M | 633.78M | 340.49M | 274.26M | 204.90M |
Other receivables | — | — | — | — | — |
Inventory | — | — | — | — | — |
Prepaid assets | — | 144.07M | 73.52M | 32.03M | 23.14M |
Restricted cash | — | — | — | — | — |
Assets held for sale | — | — | — | — | — |
Hedging assets | — | — | — | — | — |
Other current assets | 122.84M | 144.07M | 34.42M | 22.40M | 9.42M |
Non current assets | |||||
Properties | — | — | 98.39M | 103.61M | — |
Land and improvements | — | — | — | — | — |
Machinery furniture equipment | 145.92M | 135.18M | 107.83M | 86.99M | 67.97M |
Construction in progress | 33.77M | 10.44M | 12.08M | 13.34M | 6.65M |
Leases | 105.10M | 99.87M | 84.01M | 65.67M | 52.65M |
Accumulated depreciation | -143.90M | -123.62M | -97.80M | -70.46M | -48.29M |
Goodwill | 7.74B | 8.32B | 4.05B | 629.96M | 498.64M |
Investment properties | — | — | — | — | — |
Financial assets | — | — | — | — | — |
Intangible assets | 1.41B | 1.92B | 814.39M | 57.46M | 62.03M |
Investments and advances | — | — | — | — | — |
Other non current assets | 204.61M | 224.29M | 149.62M | 47.70M | 36.13M |
Total liabilities | 3.83B | 4.08B | 2.45B | 634.08M | 368.95M |
Current liabilities | |||||
Accounts payable | 14.52M | 20.22M | 14.01M | 11.30M | 10.71M |
Accrued expenses | 126.14M | 107.08M | 85.28M | 53.54M | 36.22M |
Short term debt | — | — | 23.73M | 25.38M | — |
Deferred revenue | 186.77M | 218.10M | 140.53M | 113.85M | 85.98M |
Tax payable | 90.81M | 97.61M | 64.76M | 64.12M | 35.72M |
Pensions | 90.75M | 121.65M | 83.94M | 52.77M | 30.25M |
Other current liabilities | — | 97.61M | 64.76M | — | — |
Non current liabilities | |||||
Long term debt | 2.71B | 2.71B | 1.70B | 98.53M | — |
Provision for risks and charges | — | — | — | — | — |
Deferred liabilities | — | — | — | — | — |
Derivative product liabilities | — | — | — | — | — |
Other non current liabilities | 217.20M | 258.96M | 101.83M | 11.81M | 21.83M |
Shareholders equity | |||||
Common stock | 2,000 | 2,000 | 2,000 | 2,000 | 1,000 |
Retained earnings | -3.07B | -2.25B | -1.33B | -797.50M | -515.19M |
Other shareholders equity | -5.01M | -1.69M | -3.86M | -3.42M | -3.63M |
Total shareholders equity | 3.41B | 3.75B | 2.39B | 2.04B | 393.91M |
Additional paid in capital | 6.26B | 5.78B | 3.73B | 2.84B | 226.17M |
Treasury stock | — | — | — | — | — |
Minority interest | 231.74M | 225.86M | — | — | — |
Cash flow statement
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
---|---|---|---|---|---|---|
Operating Activities | ||||||
Net Income | -826.32M | -919.49M | -532.61M | -282.31M | -163.19M | -131.60M |
Depreciation | 563.92M | 211.58M | 64.57M | 42.97M | 31.11M | 20.52M |
Deferred Taxes | — | — | — | — | — | — |
Stock-Based Compensation | 648.70M | 550.07M | 347.16M | 134.63M | 44.48M | 20.91M |
Other Non-Cash Items | 24.61M | 21.42M | 13.84M | 66.86M | 133,000 | 789,000 |
Accounts Receivable | 21.79M | -9.55M | -65.15M | -63.29M | -49.42M | -30.97M |
Accounts Payable | -6.31M | -17.57M | 2.02M | -2.53M | 473,000 | -488,000 |
Other Assets & Liabilities | -130.42M | 177.12M | -6.40M | 6.45M | 31.97M | -18.75M |
Operating Cash Flow | 295.96M | 13.57M | -176.57M | -97.22M | -104.44M | -139.59M |
Investing Activities | ||||||
Capital Expenditures | -55.92M | -57.14M | -41.94M | -40.16M | -27.04M | -38.02M |
Net Intangibles | — | — | — | -750,000 | — | — |
Net Acquisitions | — | 121.53M | -1.58B | -52.48M | -192.51M | -2.02M |
Purchase of Investments | -2.71M | -165.91M | -524.30M | -483.45M | — | — |
Sale of Investments | 102.67M | 824.75M | 308.96M | 1.64M | — | — |
Investing Cash Flow | 44.04M | 723.23M | -1.84B | -574.44M | -219.54M | -40.04M |
Financing Activities | ||||||
Long-Term Debt Issuance | — | 1.00B | 1.73B | 125.00M | — | — |
Long-Term Debt Payments | — | — | — | -125.00M | — | — |
Other Financing Charges | — | 209.87M | -70.70M | -247,000 | -370,000 | — |
Financing Cash Flow | -250.00M | -290.13M | 1.65B | 1.67B | 149.66M | 144.95M |
Other Cash Details | ||||||
End Cash Position | 1.60B | 1.51B | 1.07B | 1.29B | 147.10M | 273.27M |
Income Tax Paid | 22.47M | 25.21M | 5.65M | 19.96M | 1.19M | 3.35M |
Interest Paid | 20.39M | — | 110,000 | 1.39M | — | — |
Free Cash Flow | 178.78M | -116.57M | -153.39M | -20.99M | -94.97M | -119.08M |