Income Statement

Revenue

+47%

+57%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	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	0	0	0	0	0	0	0	0	0	0	0	0	0	28	17	0	24	55	59	82	82	76	104	108	133	119	125	130	133	132	134	135	136	137	138	138	145	149	153	156	150	146	143	145	148	152	159	173	254	364	467	556	575	536	483	430	377	351	342	336
Revenue	153 N/A	154 +1%	156 +1%	160 +2%	166 +4%	178 +7%	184 +4%	203 +10%	239 +18%	291 +22%	333 +14%	386 +16%	411 +6%	415 +1%	422 +2%	418 -1%	414 -1%	410 -1%	418 +2%	471 +13%	526 +12%	596 +13%	659 +11%	678 +3%	701 +3%	726 +4%	744 +3%	769 +3%	783 +2%	786 +0%	815 +4%	855 +5%	875 +2%	912 +4%	918 +1%	938 +2%	988 +5%	1 033 +5%	1 104 +7%	1 158 +5%	1 187 +3%	1 208 +2%	1 246 +3%	1 276 +2%	1 322 +4%	1 363 +3%	1 362 0%	1 373 +1%	1 478 +8%	1 625 +10%	1 754 +8%	1 858 +6%	1 863 +0%	1 852 -1%	1 833 -1%	1 830 0%	1 823 0%	1 824 +0%	1 881 +3%	1 959 +4%	2 111 +8%	2 291 +9%	2 440 +7%	2 632 +8%	2 725 +4%	2 815 +3%	2 842 +1%	2 843 +0%	2 876 +1%	2 869 0%	2 898 +1%	2 935 +1%	3 030 +3%	3 110 +3%	3 217 +3%	3 301 +3%	3 319 +1%	3 386 +2%	3 414 +1%	3 436 +1%	3 485 +1%	3 494 +0%	3 514 +1%	3 534 +1%	3 897 +10%	4 485 +15%	5 058 +13%	5 696 +13%	5 898 +4%	5 770 -2%	5 613 -3%	5 413 -4%	5 220 -4%	5 168 -1%	5 188 +0%	5 180 0%
Gross Profit
Cost of Revenue	(41)	(41)	(41)	(42)	(43)	(45)	(47)	(51)	(60)	(86)	(93)	(111)	(124)	(142)	(133)	(135)	(138)	(143)	(144)	(164)	(182)	(202)	(221)	(225)	(227)	(233)	(236)	(243)	(250)	(252)	(266)	(278)	(285)	(297)	(298)	(305)	(322)	(341)	(369)	(390)	(409)	(418)	(438)	(457)	(472)	(486)	(471)	(455)	(477)	(511)	(551)	(592)	(600)	(598)	(592)	(583)	(572)	(574)	(598)	(627)	(696)	(762)	(821)	(894)	(926)	(951)	(954)	(942)	(939)	(931)	(933)	(937)	(980)	(1 004)	(1 024)	(1 044)	(1 024)	(1 034)	(1 044)	(1 052)	(1 065)	(1 062)	(1 062)	(1 063)	(1 158)	(1 317)	(1 465)	(1 609)	(1 631)	(1 579)	(1 530)	(1 481)	(1 446)	(1 434)	(1 426)	(1 414)
Gross Profit	112 N/A	113 +1%	115 +2%	118 +2%	123 +4%	133 +8%	138 +4%	152 +10%	179 +18%	205 +15%	239 +17%	275 +15%	287 +5%	273 -5%	289 +6%	283 -2%	276 -2%	267 -3%	274 +3%	307 +12%	343 +12%	393 +15%	437 +11%	453 +4%	473 +5%	493 +4%	508 +3%	527 +4%	533 +1%	534 +0%	548 +3%	577 +5%	590 +2%	616 +4%	620 +1%	632 +2%	666 +5%	692 +4%	735 +6%	768 +4%	779 +1%	790 +1%	807 +2%	820 +2%	849 +4%	877 +3%	891 +2%	918 +3%	1 001 +9%	1 114 +11%	1 203 +8%	1 267 +5%	1 264 0%	1 254 -1%	1 241 -1%	1 247 +0%	1 251 +0%	1 250 0%	1 283 +3%	1 332 +4%	1 416 +6%	1 529 +8%	1 619 +6%	1 738 +7%	1 799 +3%	1 864 +4%	1 888 +1%	1 901 +1%	1 937 +2%	1 938 +0%	1 966 +1%	1 998 +2%	2 051 +3%	2 106 +3%	2 193 +4%	2 257 +3%	2 296 +2%	2 352 +2%	2 371 +1%	2 383 +1%	2 420 +2%	2 432 +0%	2 451 +1%	2 471 +1%	2 738 +11%	3 168 +16%	3 593 +13%	4 086 +14%	4 267 +4%	4 191 -2%	4 083 -3%	3 932 -4%	3 774 -4%	3 734 -1%	3 761 +1%	3 766 +0%
Operating Income
Operating Expenses	(101)	(100)	(99)	(99)	(102)	(106)	(110)	(120)	(139)	(165)	(215)	(233)	(254)	(245)	(259)	(254)	(243)	(228)	(226)	(260)	(292)	(330)	(363)	(367)	(378)	(393)	(406)	(420)	(427)	(422)	(436)	(449)	(453)	(464)	(456)	(459)	(492)	(526)	(570)	(598)	(609)	(616)	(618)	(621)	(638)	(656)	(663)	(680)	(726)	(782)	(820)	(859)	(881)	(892)	(893)	(885)	(860)	(847)	(887)	(937)	(1 021)	(1 112)	(1 183)	(1 253)	(1 294)	(1 328)	(1 335)	(1 332)	(1 337)	(1 335)	(1 348)	(1 368)	(1 453)	(1 502)	(1 531)	(1 573)	(1 561)	(1 609)	(1 641)	(1 668)	(1 717)	(1 740)	(1 782)	(1 809)	(2 080)	(2 483)	(2 842)	(3 222)	(3 294)	(3 169)	(3 034)	(2 880)	(2 756)	(2 696)	(2 686)	(2 690)
Selling, General & Administrative	(64)	(64)	(64)	(64)	(66)	(68)	(70)	(76)	(89)	(110)	(130)	(147)	(156)	(161)	(161)	(160)	(157)	(149)	(148)	(168)	(187)	(212)	(231)	(231)	(235)	(243)	(251)	(260)	(262)	(260)	(269)	(278)	(280)	(282)	(274)	(275)	(296)	(319)	(346)	(361)	(368)	(372)	(373)	(376)	(387)	(399)	(405)	(423)	(453)	(489)	(508)	(524)	(534)	(536)	(533)	(522)	(502)	(485)	(504)	(527)	(567)	(615)	(653)	(689)	(711)	(734)	(734)	(734)	(734)	(726)	(735)	(749)	(800)	(823)	(831)	(850)	(845)	(886)	(915)	(940)	(979)	(994)	(1 022)	(1 041)	(1 170)	(1 368)	(1 526)	(1 725)	(1 769)	(1 711)	(1 660)	(1 580)	(1 514)	(1 487)	(1 498)	(1 522)
Research & Development	(24)	(24)	(24)	(25)	(27)	(29)	(31)	(34)	(37)	(44)	(50)	(56)	(64)	(65)	(66)	(65)	(61)	(59)	(57)	(65)	(72)	(79)	(89)	(92)	(99)	(107)	(112)	(116)	(116)	(116)	(119)	(123)	(126)	(129)	(129)	(129)	(138)	(146)	(159)	(167)	(167)	(169)	(166)	(162)	(163)	(164)	(164)	(168)	(172)	(177)	(181)	(186)	(192)	(197)	(198)	(198)	(193)	(194)	(206)	(225)	(254)	(282)	(301)	(316)	(322)	(323)	(323)	(319)	(320)	(322)	(326)	(330)	(353)	(370)	(383)	(403)	(405)	(421)	(428)	(431)	(439)	(440)	(450)	(457)	(550)	(681)	(805)	(915)	(939)	(894)	(850)	(811)	(774)	(756)	(734)	(712)
Depreciation & Amortization	(13)	(12)	(11)	(10)	(9)	(8)	(9)	(10)	(13)	(11)	(24)	(30)	(34)	(19)	(32)	(29)	(24)	(20)	(21)	(27)	(33)	(38)	(44)	(44)	(44)	(43)	(43)	(45)	(49)	(45)	(48)	(48)	(46)	(53)	(54)	(55)	(58)	(61)	(66)	(70)	(73)	(75)	(80)	(84)	(89)	(93)	(94)	(90)	(102)	(116)	(131)	(149)	(155)	(159)	(162)	(165)	(166)	(168)	(176)	(184)	(200)	(215)	(229)	(248)	(261)	(271)	(278)	(280)	(284)	(288)	(287)	(290)	(301)	(309)	(317)	(320)	(311)	(302)	(298)	(297)	(300)	(305)	(310)	(312)	(361)	(434)	(511)	(582)	(587)	(564)	(523)	(489)	(468)	(452)	(454)	(455)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	(10)	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	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	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	11 N/A	14 +21%	17 +22%	19 +16%	22 +14%	27 +24%	28 +2%	32 +15%	40 +25%	41 +2%	25 -39%	42 +67%	33 -20%	28 -17%	30 +7%	29 -2%	33 +14%	39 +19%	48 +23%	47 -2%	51 +9%	64 +24%	74 +16%	86 +16%	95 +11%	100 +5%	102 +2%	106 +4%	106 -1%	112 +6%	113 +0%	128 +14%	138 +8%	151 +10%	163 +8%	173 +6%	174 +0%	166 -4%	165 -1%	169 +3%	170 +0%	174 +2%	189 +9%	198 +5%	211 +6%	222 +5%	228 +3%	239 +5%	275 +15%	332 +21%	383 +15%	408 +6%	383 -6%	362 -6%	348 -4%	362 +4%	391 +8%	403 +3%	396 -2%	395 0%	394 0%	417 +6%	436 +5%	485 +11%	505 +4%	536 +6%	553 +3%	568 +3%	600 +6%	603 +1%	618 +3%	629 +2%	597 -5%	604 +1%	662 +10%	684 +3%	735 +7%	743 +1%	730 -2%	715 -2%	703 -2%	692 -2%	669 -3%	662 -1%	658 -1%	685 +4%	752 +10%	865 +15%	973 +13%	1 022 +5%	1 049 +3%	1 052 +0%	1 018 -3%	1 039 +2%	1 075 +4%	1 076 +0%
Pre-Tax Income
Interest Income Expense	3	2	2	1	1	1	1	1	1	1	1	1	1	1	1	1	1	2	2	(6)	(14)	(20)	(29)	(29)	(28)	(23)	(18)	(16)	(11)	(16)	(14)	(11)	(11)	(26)	(10)	(9)	(8)	(9)	(9)	(11)	(13)	(16)	(17)	(18)	(17)	(17)	(17)	(16)	(21)	(28)	(35)	(40)	(47)	(55)	(63)	(73)	(73)	(76)	(83)	(96)	(113)	(116)	(120)	(122)	(115)	(119)	(135)	(135)	(140)	(120)	(127)	(123)	(132)	(133)	(134)	(135)	(121)	(80)	(51)	(57)	(43)	(91)	(313)	(142)	(143)	(268)	(157)	(489)	(581)	(501)	(500)	(307)	(301)	(381)	(344)	(410)
Non-Reccuring Items	0	0	0	0	0	0	0	0	(10)	(10)	0	(9)	2	2	(16)	(27)	(26)	(26)	(8)	(4)	(5)	(13)	(13)	(9)	(8)	0	0	(11)	(13)	(14)	(33)	(32)	(36)	(42)	(27)	(20)	(18)	(16)	(20)	(21)	(23)	(25)	(27)	(24)	(23)	(24)	(18)	(22)	(33)	(31)	(32)	(20)	(9)	(13)	(26)	(41)	(34)	(35)	846	844	822	813	(69)	(54)	(36)	(24)	(29)	(43)	(41)	(36)	(18)	(18)	(45)	(118)	(126)	(99)	(74)	(2)	11	(43)	(51)	(74)	(88)	(70)	(133)	(177)	(177)	(213)	(169)	237	204	239	265	(150)	(123)	(124)
Total Other Income	(0)	2	2	3	4	3	2	2	2	0	(0)	(3)	(5)	(3)	(3)	(2)	(3)	(5)	(4)	(2)	(1)	2	(1)	(5)	(11)	(1)	1	(7)	11	(1)	(0)	10	(7)	7	(9)	(14)	(5)	(6)	1	10	5	4	(6)	(7)	(5)	(3)	(1)	(3)	(1)	4	(8)	(16)	(28)	(28)	(23)	(13)	(1)	(1)	9	8	9	13	14	13	12	(7)	0	1	(1)	(6)	(1)	(3)	(5)	(8)	(8)	(9)	(9)	(10)	(10)	(10)	(10)	(10)	(11)	(11)	(13)	(19)	(22)	(30)	(32)	(30)	(29)	(25)	(24)	(25)	(27)	(26)
Pre-Tax Income	13 N/A	17 +29%	20 +19%	23 +14%	26 +15%	31 +17%	30 -2%	35 +15%	33 -5%	32 -3%	26 -19%	31 +21%	31 0%	28 -12%	12 -58%	1 -90%	5 +350%	10 +80%	39 +297%	36 -8%	31 -12%	32 +3%	32 -2%	45 +40%	49 +9%	77 +57%	86 +12%	72 -16%	92 +28%	81 -12%	65 -19%	95 +46%	83 -13%	91 +9%	118 +30%	130 +11%	142 +9%	136 -4%	137 +1%	147 +7%	138 -6%	137 -1%	139 +1%	149 +7%	166 +11%	178 +8%	192 +8%	198 +3%	220 +11%	277 +26%	309 +12%	332 +7%	299 -10%	266 -11%	237 -11%	236 0%	284 +21%	291 +2%	1 168 +302%	1 152 -1%	1 113 -3%	1 126 +1%	260 -77%	323 +24%	366 +14%	386 +5%	388 +1%	391 +1%	417 +7%	441 +6%	472 +7%	485 +3%	415 -15%	345 -17%	394 +14%	442 +12%	530 +20%	651 +23%	680 +4%	605 -11%	598 -1%	516 -14%	257 -50%	439 +71%	368 -16%	221 -40%	396 +79%	132 -67%	192 +45%	729 +281%	724 -1%	959 +32%	959 0%	482 -50%	582 +21%	516 -11%
Net Income
Tax Provision	(1)	(0)	0	0	(1)	(3)	(5)	(7)	(8)	(7)	(6)	(7)	(7)	(7)	(3)	(1)	(2)	(4)	(13)	(10)	(10)	(10)	(9)	(14)	(14)	(23)	(26)	(22)	(27)	(24)	(21)	(31)	(28)	(1)	(9)	(5)	6	(13)	(1)	(1)	7	(12)	(30)	(26)	(51)	(30)	(33)	(46)	(48)	(59)	(57)	(59)	(45)	(32)	(25)	(11)	(17)	(6)	(12)	(39)	(46)	(100)	(110)	(117)	(119)	(125)	(123)	(121)	(139)	(155)	(148)	(159)	(135)	(111)	(130)	(351)	(374)	(340)	(341)	(112)	(122)	(119)	(109)	(120)	(67)	(71)	(47)	(5)	(23)	(264)	(256)	(298)	(303)	(46)	(83)	(80)
Income from Continuing Operations	13	17	20	23	26	28	26	27	25	25	20	25	25	21	9	(0)	3	6	26	25	22	22	23	31	34	54	60	50	65	57	44	64	56	89	109	125	148	123	137	147	146	125	110	123	114	149	160	152	172	218	252	273	254	234	211	224	267	285	1 156	1 113	1 066	1 026	150	205	247	261	266	270	279	286	324	327	280	234	263	90	156	311	339	493	476	397	148	319	301	151	348	128	168	465	469	661	655	436	498	437
Income to Minority Interest	0	0	0	0	0	0	0	0	(1)	(1)	(1)	(2)	(0)	(0)	(0)	0	(1)	(1)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	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)	(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)
Net Income (Common)	13 N/A	17 +34%	20 +21%	23 +14%	26 +11%	28 +9%	26 -7%	27 +6%	24 -13%	23 -2%	19 -18%	22 +17%	24 +9%	20 -16%	8 -59%	0 -99%	2 +2 000%	5 +138%	25 +402%	25 -2%	21 -14%	22 +2%	22 +2%	31 +38%	34 +11%	53 +56%	60 +13%	50 -17%	65 +29%	57 -12%	44 -23%	64 +46%	56 -14%	89 +61%	109 +22%	125 +15%	148 +18%	123 -17%	137 +11%	147 +8%	146 -1%	125 -14%	110 -12%	123 +13%	114 -7%	149 +30%	160 +8%	152 -5%	172 +13%	218 +27%	252 +16%	273 +8%	254 -7%	234 -8%	211 -10%	224 +6%	267 +19%	285 +7%	1 156 +306%	1 113 -4%	1 066 -4%	1 026 -4%	149 -85%	189 +27%	227 +20%	242 +7%	242 0%	261 +8%	275 +5%	286 +4%	324 +13%	327 +1%	280 -14%	234 -16%	263 +12%	90 -66%	156 +73%	311 +99%	339 +9%	493 +45%	476 -3%	397 -17%	148 -63%	318 +115%	301 -5%	150 -50%	348 +132%	127 -63%	168 +32%	465 +177%	469 +1%	661 +41%	655 -1%	436 -33%	498 +14%	436 -12%
EPS (Diluted)	0.07 N/A	0.1 +43%	0.11 +10%	0.13 +18%	0.15 +15%	0.17 +13%	0.16 -6%	0.16 N/A	0.14 -12%	0.12 -14%	0.1 -17%	0.11 +10%	0.12 +9%	0.1 -17%	0.04 -60%	0 N/A	0.01 N/A	0.02 +100%	0.13 +550%	0.13 N/A	0.11 -15%	0.11 N/A	0.11 N/A	0.15 +36%	0.16 +7%	0.25 +56%	0.28 +12%	0.23 -18%	0.3 +30%	0.27 -10%	0.2 -26%	0.29 +45%	0.25 -14%	0.39 +56%	0.47 +21%	0.54 +15%	0.63 +17%	0.53 -16%	0.58 +9%	0.62 +7%	0.62 N/A	0.53 -15%	0.46 -13%	0.52 +13%	0.48 -8%	0.63 +31%	0.68 +8%	0.64 -6%	0.72 +12%	0.9 +25%	1.04 +16%	1.12 +8%	1.04 -7%	0.95 -9%	0.86 -9%	0.92 +7%	1.09 +18%	1.17 +7%	4.72 +303%	4.49 -5%	4.01 -11%	4.01 N/A	0.57 -86%	0.7 +23%	0.84 +20%	0.9 +7%	0.89 -1%	0.96 +8%	1.03 +7%	1.06 +3%	1.2 +13%	1.21 +1%	1.04 -14%	0.86 -17%	0.98 +14%	0.34 -65%	0.57 +68%	1.14 +100%	1.24 +9%	1.8 +45%	1.75 -3%	1.46 -17%	0.54 -63%	1.18 +119%	1.11 -6%	0.56 -50%	1.29 +130%	0.47 -64%	0.62 +32%	1.71 +176%	1.74 +2%	2.49 +43%	2.48 0%	1.65 -33%	1.96 +19%	1.7 -13%

Income Statement Balance Sheet Cash Flow Statement

Open Text Corp
NASDAQ:OTEX

Income Statement

Earnings Waterfall
Open Text Corp

Income Statement
Open Text Corp

See Also

Company

Help

Tools

Stocks

Open Text Corp NASDAQ:OTEX

Income Statement

Earnings Waterfall Open Text Corp

Income Statement Open Text Corp

See Also

Company

Help

Tools

Stocks

Open Text Corp
NASDAQ:OTEX

Earnings Waterfall
Open Text Corp

Income Statement
Open Text Corp