Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Operating cash flow +	-275.21	-185.06	-99.74	-64.97	-40.00	-14.95	-9.64
Net income
Depreciation, depletion and amortization				-0.37	0.22
Stock-based compensation	86.50	60.58	25.56	10.33	3.55	0.73	0.04
Change in inventory
Other working capital changes	-361.71	-245.64	-125.30	-74.92	-43.77	-15.68	-9.68
Cash flow from investing +	-124.08	-573.51	-143.53	-10.67	-220.03	-220.03	-220.03
Capital expenditures	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Others incl. marketable securities changes	-124.08	-573.51	-143.53	-10.67	-220.03	-220.03	-220.03
Cash flow from financing +	515.34	568.88	336.85	248.92	318.22	22.27	22.27
Dividend payout
Common stock repurchases			0.39	249.83	318.91
Net Debt Issuance	515.34	568.88	336.46	-0.91	-0.69	22.27	22.27

Change in cash	116.05	-189.70	93.58	173.28	58.19	-212.71	-207.40

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 +	-92.40	-73.33	-70.46	-76.60	-54.82	-62.00	-45.82	-41.16	-36.09	-30.21	-22.98	-22.14	-24.41	-17.78	-18.18	-15.48	-13.54	-12.96	-11.40	-9.71	-5.93	-4.94	-4.07	-2.95	-3.00
Net income
Depreciation, depletion and amortization										2.54			-2.54	-0.84	0.46	0.46	0.28	0.22
Stock-based compensation	28.88	-64.77	22.31	22.07	20.38	16.14	15.46	15.13	13.86	7.49	6.85	5.85	5.37	3.02	2.65	2.45	2.21	1.39	1.37	0.73	0.07	0.04	0.04	0.03	0.62
Change in inventory
Other working capital changes	-121.28	-8.56	-92.78	-98.67	-75.20	-78.14	-61.28	-56.29	-49.94	-40.24	-29.84	-27.98	-27.25	-19.96	-21.29	-18.39	-16.02	-14.56	-12.77	-10.44	-6.00	-4.98	-4.11	-2.98	-3.62
Cash flow from investing +	-19.41	-280.94	53.97	77.48	25.42	-170.05	-212.91	16.21	-206.77	-56.26	38.40	1.59	-127.26	-65.40	17.57	24.11	13.06	-163.46	-56.57	-56.57	-56.57		-56.57
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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Others incl. marketable securities changes	-19.41	-280.94	53.97	77.48	25.42	-170.05	-212.91	16.21	-206.77	-56.26	38.40	1.59	-127.26	-65.40	17.57	24.11	13.06	-163.46	-56.57	-56.57	-56.57	0.00	-56.57	0.00	0.00
Cash flow from financing +	9.80	500.26	4.77	5.76	4.55	8.49	550.27	4.14	5.99	333.42	2.14	1.30	-0.02	248.67	1.01	0.01	-0.77	-0.94	174.93	134.23	10.00	0.02	10.00	-0.25	12.50
Dividend payout
Common stock repurchases										0.39			0.53	249.22	0.39	0.20	0.01
Net Debt Issuance	9.80	500.26	4.77	5.76	4.55	8.49	550.27	4.14	5.99	333.04	2.14	1.30	-0.55	-0.55	0.61	-0.20	-0.78	-0.94	174.93	134.23	10.00	0.02	10.00	-0.25	12.50

Change in cash	-102.01	145.99	-11.72	6.64	-24.86	-223.55	291.54	-20.82	-236.87	246.95	17.56	-19.24	-151.69	165.49	0.40	8.64	-1.25	-177.36	106.97	67.95	-52.50	-4.92	-50.64	-3.20	9.51

about 21 hours ago

Ask a follow up