Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Operating cash flow +	40,788.13	30,996.32	-6,337.40	3,474.93	6,011.97	20,456.72	1,969.43	4,470.17	1,855.33	1,397.69	-0.31	-0.28
Net income
Depreciation, depletion and amortization	222.99	175.51	171.21	149.65	120.13	79.78	66.10	8.33	4.30	3.58	0.00	0.00
Stock-based compensation	343.02	334.93	290.83	204.53	98.91	32.57	15.97	10.44	9.77	9.16
Change in inventory						-14,228.39	-919.78	0.00	0.00	0.00
Other working capital changes	40,222.12	30,485.89	-6,799.43	3,120.76	5,792.93	34,572.75	2,807.15	4,451.40	1,841.26	1,384.96	-0.31	-0.28
Cash flow from investing +	-1,783.40	103.93	-2,444.42	93.86	-963.57	-244.18	-160.06	-78.05	-5.15	-6.23
Capital expenditures	-54.73	-167.52	-77.76	-90.52	-70.46	-44.65	-118.34	-18.79	-7.41	-4.04	0.00	0.00
Others incl. marketable securities changes	-1,728.66	271.45	-2,366.66	184.38	-893.11	-199.53	-41.72	-59.26	2.27	-2.19	0.00	0.00
Cash flow from financing +	4,296.78	70.85	2,307.96	-7,009.52	10,554.22	8,406.90	1,151.62	35.69	2,155.85	147.59
Dividend payout	-2,151.04	0.00	0.00		-53,506.93		0.00	0.00	0.00	0.00
Common stock repurchases	0.00	0.00	-874.69	-3,145.81	-1,178.76	0.00	1,260.29	0.00	620.63	0.00
Net Debt Issuance	6,447.82	70.85	3,182.65	-3,863.71	65,239.90	8,406.90	-108.66	35.69	1,535.22	147.59	0.00	0.00

Change in cash	43,301.52	31,171.11	-6,473.86	-3,440.73	15,602.62	28,619.44	2,961.00	4,427.81	4,006.03	1,539.06	-0.31	-0.28
Change in exchange rate							0.00	0.00	0.00	0.00

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	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16
Operating cash flow +													1,304.65	1,304.65	-11,947.81			807.19	19,556.51			446.29		16,848.73	3,161.69	3,161.69	-716.88	305.75	-781.13	1,074.36	3,263.92	-602.96	734.85	334.82	0.02	-0.03	-0.09	-0.14
Net income
Depreciation, depletion and amortization													42.67	42.67	31.49			33.83	34.36			13.66		13.57	66.10	16.55	16.55	12.65	0.00	2.76		0.35		1.16
Stock-based compensation				87.25	74.20	82.89	79.25	86.86	85.94		66.81	73.83	76.11	55.82	51.45	46.86	50.39	34.62	30.88	16.54	16.87	14.52	5.99	6.30	5.77	15.97	2.99	3.84	3.76	3.20	2.45	2.43	2.37	2.37
Change in inventory																										0.00	0.00	0.00	0.00	0.00		0.00
Other working capital changes	0.00	0.00	0.00	-87.25	-74.20	-82.89	-79.25	-86.86	-85.94	0.00	-66.81	-73.83	1,185.87	1,206.16	-12,030.75	-46.86	-50.39	738.74	19,491.27	-16.54	-16.87	418.11	-5.99	16,828.86	3,089.83	3,129.18	-736.42	289.26	-784.89	1,068.41	3,261.47	-605.74	732.48	331.30	0.02	-0.03	-0.09	-0.14
Cash flow from investing +													-676.10	-676.10	-16.16			-1,206.15	-28.80			32.20		48.76	-80.96	-80.96	-35.39	-71.81	28.10	-47.34	-21.66	-3.56	-5.50	-0.71
Capital expenditures	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-15.04	-15.04	-12.83	0.00	0.00	-13.04	-28.80	0.00	0.00	-31.52	0.00	-31.52	-118.34	-118.34	-118.34	-47.90	0.00	-5.08	0.00	-0.65	0.00	-0.72	0.00	0.00	0.00	0.00
Others incl. marketable securities changes	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-661.07	-661.07	-3.33	0.00	0.00	-1,193.11	0.00	0.00	0.00	63.72	0.00	80.28	37.38	37.38	82.95	-23.91	28.10	-42.25	-21.66	-2.91	-5.50	0.02	0.00	0.00	0.00	0.00
Cash flow from financing +													-4,415.70	-4,415.70	2,126.31			-2,781.23	-21,385.82			-299.11		151.26	147.85	147.85	502.16	-531.69	1,033.30	-325.25	-2,767.23	2,293.05	835.13	1,039.64	-0.01	-0.01	0.02	0.02
Dividend payout																		-10,512.14								0.00	0.00	0.00	0.00	0.00		0.00
Common stock repurchases													-349.35	-349.35	-65.44			-1,178.76				-11.37		11.37		0.00	0.00	0.00	0.00	0.00		0.00
Net Debt Issuance	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-4,066.35	-4,066.35	2,191.75	0.00	0.00	8,909.67	-21,385.82	0.00	0.00	-287.75	0.00	139.90	147.85	147.85	502.16	-531.69	1,033.30	-325.25	-2,767.23	2,293.05	835.13	1,039.64	-0.01	-0.01	0.02	0.02

Change in cash	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-3,787.15	-3,787.15	-9,837.65	0.00	0.00	-3,180.18	-1,858.11	0.00	0.00	179.38	0.00	17,048.75	3,228.59	3,228.59	-250.11	-297.74	280.26	701.78	475.04	1,686.52	1,564.47	1,373.76	0.02	-0.04	-0.07	-0.12
Change in exchange rate																										0.00	0.00	0.00	0.00	0.00		0.00

about 11 hours ago

Ask a follow up