Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
Operating cash flow +	3,500.46	2,399.04	1,266.19	755.57	-2,924.32	974.52	276.14	-5.45
Net income
Depreciation, depletion and amortization	97.97	77.13	62.90	35.58	17.34	7.43	5.07	1.07
Stock-based compensation	271.85	272.38	212.55	253.20	157.32	35.57	18.51	9.33
Change in inventory			-2,818.59		-2,089.11	-47.68	-166.49	48.64
Other working capital changes	3,130.65	2,049.53	3,809.34	466.79	-1,009.88	979.21	419.04	-64.48
Cash flow from investing +	-342.31	-330.63	-177.00	-127.15	-154.20	-16.27	-4.68	-6.38
Capital expenditures	-7.22	-174.99	-177.00	-114.31	-28.50	-7.99	-4.68	-6.38
Others incl. marketable securities changes	-335.09	-155.64	0.00	-12.85	-125.70	-8.28	0.00	0.00
Cash flow from financing +	2,290.23	727.74	425.22	654.04	3,335.98	240.10	611.19	253.41
Dividend payout					-928.60	-6.78
Common stock repurchases	6.22	5.55	9.15	252.50	-4.61	-0.02	-3.77	-0.70
Net Debt Issuance	2,284.01	722.20	416.07	401.54	4,269.19	246.89	614.97	254.11

Change in cash	5,448.39	2,796.16	1,514.40	1,282.46	257.47	1,198.35	882.65	241.59

Show Quarterly Cash Flow

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20
Operating cash flow +	-1,213.93	831.03	-970.60	2,554.69	1,085.35	1,370.10	-1,068.86	2,668.43	-570.62	5,863.22	-3,234.36	1,699.77	94.29	228.35	-15.41	464.33	78.30	-1,859.13	-796.18	-50.71	-222.74	-191.65	564.76	660.71	-56.66
Net income
Depreciation, depletion and amortization	34.36	28.01	25.57	23.07	21.32	21.06	19.27	18.33	18.47	16.55	19.19	13.98	13.18	9.88	7.61	10.43	7.66	6.44	5.65	2.74	2.51	3.65	0.89	2.33	0.56
Stock-based compensation	82.41	63.27	73.74	57.05	77.79	47.62	65.92	80.20	78.65	-2,900.77	52.12	58.99	57.86	64.68	52.87	93.56	42.10	77.60	21.77	21.31	32.20	18.06	6.10	5.57	8.49
Change in inventory									-1,874.79		-4,244.78	-834.38					-1,128.33	-1,128.33	-462.38	-359.93	-138.47	-127.48
Other working capital changes	-1,330.71	739.75	-1,069.90	2,474.57	986.24	1,301.42	-1,154.05	2,569.90	1,207.06	8,747.44	939.10	2,461.18	23.26	153.79	-75.89	360.34	1,156.88	-814.84	-361.22	285.17	-118.99	-85.87	557.76	652.81	-65.70
Cash flow from investing +	-75.25	-64.15	-125.27	-71.51	-81.39	-330.63	-42.50	-13.43	-26.78		-47.48	-52.15	-46.52	-127.15	-33.58	-27.66	-38.22	-30.08	-9.62	-109.29	-5.20	-2.86	-10.56	-2.60	-0.25
Capital expenditures	-75.25	-270.95	-125.27	-70.38	-82.52	-73.96	-35.77	-16.83	-26.78	-30.87	-47.48	-52.15	-46.52	-27.69	-33.58	-38.29	-14.74	-13.38	-9.62	-0.30	-5.20	-2.86	-0.22	-1.28	-0.25
Others incl. marketable securities changes	0.00	206.80	0.00	-1.13	1.13	-256.67	-6.73	3.40	0.00	30.87	0.00	0.00	0.00	-99.46	0.00	10.63	-23.48	-16.70	0.00	-108.99	0.00	0.00	-10.35	-1.32	0.00
Cash flow from financing +	-80.17	1,283.79	741.15	434.48	-169.20	321.45	-311.64	459.71	258.22	9.89	327.24	68.21	19.87	105.25	-1.05	324.20	225.65	2,541.15	61.45	342.59	395.24	-24.41	-15.56	291.54	-14.12
Dividend payout
Common stock repurchases	-0.10		2.23	0.97	0.40	5.55	3.85					7.01	2.02	252.50	251.92	251.30	2,590.69	-0.16	803.39	2.00	-2.00	0.00	0.00		-0.02
Net Debt Issuance	-80.07	1,283.79	738.93	433.52	-169.60	315.90	-315.49	459.71	258.22	9.89	327.24	61.20	17.86	-147.25	-252.97	72.89	-2,365.04	2,541.31	-741.94	340.59	397.24	-24.41	-15.56	291.54	-14.10

Change in cash	-1,369.35	2,050.68	-354.71	2,917.66	834.76	1,360.92	-1,423.00	3,114.71	-339.18	5,873.11	-2,954.60	1,715.83	67.65	206.45	-50.04	760.86	265.73	651.94	-744.36	182.58	167.30	-218.91	538.64	949.65	-71.02

about 4 hours ago

Ask a follow up