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	Dec-13
Operating cash flow +	-93.41	-128.41	-145.08	-116.51	-108.23	-78.46	-46.38	-30.05	-26.47	-21.28	-7.44	-4.60	-1.63
Net income
Depreciation, depletion and amortization	9.06	7.96	6.83	4.40	0.08	0.08	0.04	0.05	0.04	0.02	0.00	0.00
Stock-based compensation	93.75	85.22	62.62	37.73	20.80	14.76	6.12	1.75	2.07	2.03	0.80	0.38	0.06
Change in inventory	-15.67	0.74	-8.16	-5.28	-0.01	-0.18	-1.33		0.00	0.00
Other working capital changes	-180.55	-222.33	-206.38	-153.36	-129.10	-93.11	-51.20	-31.86	-28.59	-23.33	-8.25	-4.98	-1.69
Cash flow from investing +	-0.48	-0.27	-0.58	-53.70	-0.31	-0.05	-0.02	-0.03	-0.01	-0.10	-0.02	-0.02
Capital expenditures	-0.48	-0.27	-0.58	-0.70	-0.31	-0.05	-0.02	-0.03	-0.01	-0.10	-0.02	-0.02	0.00
Others incl. marketable securities changes	0.00	0.00	0.00	-53.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash flow from financing +	101.47	57.84	331.01	284.58	11.13	42.41	252.39	10.03	23.88	9.97	52.88	5.13	3.72
Dividend payout				-43.98					0.00	0.00
Common stock repurchases			-1.84	-0.53	-0.18	15.18	239.63	13.39	24.16	0.03	45.55	0.01
Net Debt Issuance	101.47	57.84	332.85	329.09	11.31	27.24	12.76	-3.36	-0.28	9.94	7.33	5.12	3.72

Change in cash	7.58	-70.84	185.35	114.37	-97.40	-36.09	206.00	-20.05	-2.60	-11.42	45.42	0.51	2.09

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	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13
Operating cash flow +	-20.70	-18.65	1.05	-32.42	-43.38	-26.20	-18.63	-30.11	-53.47	-30.36	-53.55	-55.35	-5.82	-27.56	-22.76	-33.54	-32.65	-28.84	-26.78	-25.39	-27.22	-20.55	-15.73	-18.90	-23.27	-17.57	-10.63	-8.68	-9.50	-9.79	-5.91	-7.67	-6.68	-6.29	-6.45	-7.10	-6.64	-7.22	-4.80	-5.31	-3.95	-2.25	-1.92	-2.11	-1.16	-1.95	-1.26	-0.70	-0.70
Net income
Depreciation, depletion and amortization	2.37	2.27	2.41	1.71	1.72	2.07	2.06	1.99	1.83	1.74	1.74	1.38	1.98	2.02	1.96	1.27	0.31	0.31	0.30	0.28	0.27	0.06	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Stock-based compensation	23.44	22.73	23.10	24.61	23.31	21.99	21.66	21.38	20.19	18.92	14.84	15.92	12.94	10.77	9.20	10.16	7.60	5.89	5.73	5.46	3.73	5.61	2.87	4.15	2.13	2.81	1.16	0.89	1.26	0.35	0.39	0.47	0.53	0.54	0.39	0.48	0.66	0.43	0.46	0.48	0.66	0.18	0.36	0.19	0.07	0.11	0.01	0.13	0.13
Change in inventory	-3.11	-3.49	-4.99	-1.78	-0.25	-4.14	1.29	0.69	-0.11	-4.89	2.81	-1.05	-4.42	-4.54	-1.01	0.28	0.28	0.28	0.28												0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other working capital changes	-43.40	-40.17	-19.47	-56.97	-68.16	-46.12	-43.64	-54.18	-75.38	-46.13	-72.94	-71.59	-16.32	-35.81	-32.91	-45.25	-40.84	-35.31	-33.08	-31.13	-31.22	-26.22	-18.61	-23.05	-25.41	-20.39	-11.79	-9.58	-10.77	-10.16	-6.32	-8.15	-7.23	-6.84	-6.85	-7.59	-7.31	-7.66	-5.27	-5.80	-4.61	-2.43	-2.28	-2.29	-1.23	-2.06	-1.26	-0.83	-0.83	0.00
Cash flow from investing +	-0.12	-0.07	-0.06	-0.01	-0.34	-0.03	-0.09	-0.05	-0.10	-0.01	-0.37	-0.13	-0.07	-0.18	-0.07	-53.24	-0.21	-307,548.69	-0.26	-0.02	-0.03	-0.02	-0.01	0.00	-0.01	0.00	0.00	-0.01	-0.01	-32,695.97	-0.01	-0.01	-0.01	-0.01	0.00	0.00	0.00	-0.01	-0.08	-0.01	-0.01	0.00	0.00	0.00	-0.01	-0.02
Capital expenditures	-0.12	-0.07	-0.06	-0.01	-0.34	-0.03	-0.15	-0.05	-0.10	-0.01	-0.37	-0.13	-0.07	-0.18	-0.07	-0.24	-0.21	-0.31	-0.26	-0.02	-0.03	-0.02	-0.01	0.00	-0.01	0.00	0.00	-0.01	-0.01	-0.03	-0.01	-0.01	-0.01	0.00	0.00	0.00	0.00	-0.01	-0.08	-0.01	-0.01	0.00	0.00	0.00	-0.01	-0.02	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	0.06	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-53.00	0.00	-307,548.38	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-32,695.93	0.00	0.00	0.00	-0.01	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
Cash flow from financing +	2.99	16.39	21.27	34.54	29.27	14.24	30.41	14.38	-1.19	0.00	33.37	246.08	51.57	1.07	176.95	75.46	31.10	0.69	0.44	1.97	8.03	2.09	27.43	12.27	0.63	193.89	0.52	19.82	38.15	8.54	0.79	1.40	-0.69	8.64	0.13	0.07	15.04	9.95	0.01	0.00	0.00	45.67	0.13	6.83	0.24	3.19	1.94			3.72
Dividend payout											-1.21	-29.44	-52.92	-0.16	-0.26																0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Common stock repurchases							2.95	-1.33	-1.62	-0.28	-0.36	-0.33	-0.87	-0.16	-0.26	-0.02	-0.09	-0.09	0.44	-0.08	8.03	2.09		12.27	0.63	193.89	0.52	19.82	25.39	9.40	1.62	2.23	0.14	23.68	0.13	0.07	15.04	0.00	0.01	0.00	0.00	45.55				0.01
Net Debt Issuance	2.99	16.39	21.27	34.54	29.27	14.24	27.46	15.71	0.43	0.28	34.94	275.86	105.35	1.39	177.47	75.48	31.19	0.78	0.00	2.06	0.00	0.00	27.43	0.00	0.00	0.00	0.00	0.00	12.76	-0.86	-0.83	-0.83	-0.83	-15.04	0.00	0.00	0.00	9.95	0.00	0.00	0.00	0.12	0.13	6.83	0.24	3.18	1.94	0.00	0.00	3.72

Change in cash	-17.83	-2.34	22.26	2.11	-14.44	-11.99	11.68	-15.78	-54.75	-30.37	-20.55	190.60	45.67	-26.68	154.13	-11.31	-1.77	-307,576.84	-26.60	-23.44	-19.22	-18.48	11.68	-6.63	-22.65	176.32	-10.11	11.13	28.64	-32,697.22	-5.13	-6.28	-7.39	2.34	-6.32	-7.03	8.40	2.73	-4.86	-5.33	-3.96	43.42	-1.79	4.72	-0.93	1.22	0.68	-0.70	-0.70	3.72

about 22 hours ago

Ask a follow up