Skip to content
Baker Capital StrategiesMARKETS. FILINGS. PERSPECTIVE.
Powered by THEMA

Baker Capital Strategies

Free Registration

Register for access to news, tools, alerts and reports.

THEMA Basic included at launch.

Use at least 8 characters.

Company research

ironSource Ltd

CIK 1837430Updated Sep 24, 2026

Securities
Historical securities (1)IS · OTC · equity · closed Nov 4, 2022

IS price & chart

Provider market data
Historical security

This listing closed Nov 4, 2022. Live provider charts are shown only for current listings.

In the news

No coverage from other publishers is available.

Recent filings

  1. SC 13G/A filing

    SC 13G/A · 2023-02-14 · 0001193125-23-039397

  2. SC 13G/A filing

    SC 13G/A · 2023-02-14 · 0001193125-23-039394

  3. SC 13G/A filing

    SC 13G/A · 2023-02-14 · 0001193125-23-039288

  4. SC 13G/A filing

    SC 13G/A · 2023-02-14 · 0001193125-23-039282

  5. 15-12G filing

    15-12G · 2022-11-17 · 0001193125-22-287658

Show 5 more recent filings
  1. EFFECT filing

    EFFECT · 2022-11-09 · 9999999995-22-003238

  2. 6-K filing

    6-K · 2022-11-07 · 0001193125-22-278625

  3. S-8 POS filing

    S-8 POS · 2022-11-07 · 0001193125-22-278619

  4. S-8 POS filing

    S-8 POS · 2022-11-07 · 0001193125-22-278616

  5. POS AM filing

    POS AM · 2022-11-07 · 0001193125-22-278610

Financials

FY 2021 · USD
Revenue553,466,000USD · FY 2021
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

Net income59,821,000USD · FY 2021
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

Operating income82,367,000USD · FY 2021
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

Diluted EPS0.06USD per share · FY 2021
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

Some figures are unavailable for this reporting year.

balance sheet · annual statements
Line itemFY 2021FY 2020
ASSETS
AssetsUSD1,450,823,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

535,836,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Property, Plant and Equipment, NetUSD25,131,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

23,077,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

GoodwillUSD240,299,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

79,156,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Intangible Assets, Net (Excluding Goodwill)USD54,221,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

8,084,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Current assets:
Cash and Cash Equivalents, at Carrying ValueUSD778,261,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

200,672,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Accounts Receivable, after Allowance for Credit Loss, CurrentUSD232,049,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

151,503,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Assets, CurrentUSD1,052,692,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

385,513,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Operating Lease, Right-of-Use AssetUSD34,116,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

36,780,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Other Assets, NoncurrentUSD18,857,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

650,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

LIABILITIES AND EQUITY
LiabilitiesUSD348,255,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

316,390,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Stockholders’ equity:
Additional Paid in CapitalUSD1,042,589,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

152,251,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Retained Earnings (Accumulated Deficit)USD126,944,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

67,123,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Accumulated Other Comprehensive Income (Loss), Net of TaxUSD495,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

Stockholders' Equity Attributable to ParentUSD1,102,568,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

219,446,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Liabilities and EquityUSD1,450,823,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

535,836,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Current liabilities:
Liabilities, CurrentUSD308,836,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

206,664,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Operating Lease, Liability, CurrentUSD7,525,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

7,429,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Accounts Payable, CurrentUSD247,362,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

155,476,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Operating Lease, Liability, NoncurrentUSD30,076,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

32,241,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Deferred Income Tax Liabilities, NetUSD6,514,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

2,521,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Other Liabilities, NoncurrentUSD2,829,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

280,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Additional Financial Items
Deferred Tax Liabilities, NetUSD4,502,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

2,360,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Long-term Debt, Current MaturitiesUSD9,725,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Long-term Debt, Excluding Current MaturitiesUSD74,684,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Lines labelled “Derived” are calculated from reported figures.

cash flow · annual statements
Line itemFY 2021FY 2020
Cash flows from operating activities:
Net Income (Loss), Including Portion Attributable to Noncontrolling InterestUSD59,821,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

95,289,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, Depletion and AmortizationUSD24,118,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

16,858,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Share-based Payment Arrangement, Noncash ExpenseUSD78,515,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

12,596,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Changes in operating assets and liabilities:
Increase (Decrease) in Accounts ReceivableUSD82,584,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

39,816,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Deferred Income Tax Expense (Benefit)USD644,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

-633,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Net Cash Provided by (Used in) Operating ActivitiesUSD138,722,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

144,427,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Cash flows from investing activities:
Payments to Acquire Businesses, Net of Cash AcquiredUSD127,549,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

Net Cash Provided by (Used in) Investing ActivitiesUSD-144,118,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

-27,645,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Payments to Acquire Property, Plant, and EquipmentUSD1,419,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

1,049,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Cash flows from financing activities:
Net Cash Provided by (Used in) Financing ActivitiesUSD581,438,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

-6,309,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Proceeds from (Payments for) Other Financing ActivitiesUSD-540,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Repayments of Long-term DebtUSD85,000,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

7,500,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate EffectUSD576,042,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

110,473,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Cash, Cash Equivalents, Restricted Cash and Restricted Cash EquivalentsUSD781,756,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

203,087,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Supplemental disclosure of cash flow information:
Interest Paid, Excluding Capitalized Interest, Operating ActivitiesUSD1,334,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

2,082,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Income Taxes Paid, NetUSD24,894,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

19,506,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Additional Financial Items
Share-based Payment Arrangement, ExpenseUSD78,515,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

12,596,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Amortization of Intangible AssetsUSD6,595,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

2,387,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Foreign Currency Transaction Gain (Loss), before TaxUSD2,627,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

1,395,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Gain (Loss) on Disposition of Property Plant EquipmentUSD16,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

General and Administrative ExpenseUSD82,638,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

28,746,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

GoodwillUSD240,299,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2021-12-31

79,156,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

As of 2020-12-31

Goodwill, Impairment LossUSD0
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

0
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Impairment of Intangible Assets (Excluding Goodwill)USD0
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

0
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling InterestUSD59,821,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

58,809,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling InterestUSD36,480,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Income Tax Expense (Benefit)USD20,542,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

10,896,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Net Income (Loss) Attributable to ParentUSD59,821,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

95,289,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Nonoperating Income (Expense)USD-2,004,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

-4,381,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Operating ExpensesUSD381,876,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

199,608,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Payments to Acquire InvestmentsUSD20,000,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

Proceeds from Stock Options ExercisedUSD2,625,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

1,731,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Lines labelled “Derived” are calculated from reported figures.

income statement · annual statements
Line itemFY 2021FY 2020
Total RevenueUSD553,466,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

331,519,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Cost of RevenueUSD89,223,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

57,825,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Operating Income (Loss)USD82,367,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

74,086,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling InterestUSD80,363,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

69,705,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Income Tax Expense (Benefit)USD20,542,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

10,896,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Net Income (Loss) Attributable to ParentUSD59,821,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

95,289,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Earnings Per Share, BasicUSD per share0.07
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

0.11
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Earnings Per Share, DilutedUSD per share0.06
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

0.1
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Weighted Average Number of Shares Outstanding, Basicshares832,144,353
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

636,450,643
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Weighted Average Number of Shares Outstanding, Dilutedshares911,059,088
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

681,900,332
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Additional Financial Items
Amortization of Intangible AssetsUSD6,595,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

2,387,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Current Income Tax Expense (Benefit)USD19,898,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

11,529,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Foreign Currency Transaction Gain (Loss), before TaxUSD2,627,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

1,395,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

General and Administrative ExpenseUSD82,638,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

28,746,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Goodwill, Impairment LossUSD0
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

0
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Gross ProfitUSD464,243,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

273,694,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Income (Loss) from Continuing Operations before Income Taxes, DomesticUSD76,244,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

63,503,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling InterestUSD59,821,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

58,809,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Income (Loss) from Continuing Operations, Per Basic ShareUSD per share0.07
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

0.07
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Income (Loss) from Continuing Operations, Per Diluted ShareUSD per share0.06
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

0.06
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling InterestUSD36,480,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Net Income (Loss) from Continuing Operations Available to Common Shareholders, BasicUSD54,156,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

42,240,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Nonoperating Income (Expense)USD-2,004,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

-4,381,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Operating ExpensesUSD381,876,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

199,608,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Research and Development ExpenseUSD90,531,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

51,600,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Selling and Marketing ExpenseUSD208,707,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2021-01-01 to 2021-12-31

119,262,000
Source

20-F · 2022-03-30 · 0001104659-22-039720

2020-01-01 to 2020-12-31

Lines labelled “Derived” are calculated from reported figures.