Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Operating cash flow +	175.90	74.32	84.60	58.01	3.36	-6.49	-230.03
Net income
Depreciation, depletion and amortization	85.54	12.18	9.93	5.14	3.49	2.27	2.02
Stock-based compensation	127.90	103.20	104.45	65.69	36.70	24.60	6.23
Change in inventory					-21.23	16.38	-240.52
Other working capital changes	-37.54	-41.06	-29.77	-12.83	-15.60	-49.74	2.24
Cash flow from investing +	-988.13	-55.65	-95.06	-76.55	-5.03	-3.81	-3.37
Capital expenditures	-11.55	-5.26	-5.62	-7.76	-5.03	-3.81	-3.37
Others incl. marketable securities changes	-976.57	-50.39	-89.43	-68.79	0.00	0.00	0.00
Cash flow from financing +	725.41	-61.67	-19.29	16.23	195.29	51.04	237.72
Dividend payout				-19.10	-57.83	-173.18	-107.59
Common stock repurchases	-18.05	-55.30	-20.78	-3.19	-0.63	-0.57	-3.78
Net Debt Issuance	743.47	-6.37	1.49	38.51	253.74	224.79	349.09

Change in cash	-86.82	-43.00	-29.74	-2.32	193.62	40.75	4.31

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 +	17.68	55.33	48.98	47.08	24.50	-29.20	49.56	43.93	10.04	24.10	31.70	21.14	7.94	18.16	14.68	18.25	6.92	12.42	7.29	2.02	-18.37	-32.52	14.50	5.77	5.77
Net income
Depreciation, depletion and amortization	29.56	29.49	29.30	23.61	3.15	3.45	3.24	2.94	2.55	2.59	2.48	2.41	2.45	1.64	1.38	1.16	0.96	1.29	0.79	0.74	0.68	0.67	0.56	0.52	0.52
Stock-based compensation	28.58	33.17	33.47	37.55	23.71	28.14	25.98	24.86	24.23	22.32	30.36	28.57	23.20	16.92	16.70	16.19	15.88	17.46	7.68	6.69	4.87	17.90	1.71	2.49	2.49
Change in inventory										-6.38	9.74	-3.36						-4.41	3.76	-2.03	-18.99	19.96	2.87
Other working capital changes	-40.46	-7.32	-13.79	-14.07	-2.36	-60.79	20.34	16.13	-16.74	5.56	-10.88	-6.48	-17.71	-0.41	-3.40	0.90	-9.92	-1.92	-4.94	-3.39	-4.92	-71.05	9.36	2.75	2.75
Cash flow from investing +	-6.44	0.33	-4.11	-1,083.87	99.53	-0.88	-1.04	-41.93	-11.80	0.56	-9.83	-53.14	-32.65	-67.67	-1.91	-4.74	-2.23	-1.53	-1.27	-0.92	-1.31	-0.66	-0.76	-1.19	-1.19
Capital expenditures	-6.44	-3.04	-4.11	-2.99	-1.47	-0.82	-1.49	-1.51	-1.44	-1.56	-0.77	-1.58	-1.72	-1.88	-1.91	-1.74	-2.23	-1.53	-1.27	-0.92	-1.31	-0.66	-0.76	-1.19	-1.19
Others incl. marketable securities changes	0.00	3.37	0.00	-1,080.88	100.99	-0.05	0.45	-40.42	-10.36	2.12	-9.06	-51.56	-30.93	-65.79	0.00	-3.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash flow from financing +	-19.25	-24.75	-51.40	828.81	-27.25	-19.14	-10.87	-1.51	-30.15	-9.37	-5.88	1.22	-5.27	10.76	-1.73	2.48	4.71	-1.40	198.03	-0.92	-0.42	71.97	-20.41	-0.26	-0.26
Dividend payout											-5.15	-1.91	-4.58	-11.55	-1.02			-3.51				-163.26
Common stock repurchases		-9.55	15.90		-24.40			-4.31	-28.77	-5.90	-6.44	-1.17	-7.28	-0.63	-2.56	3.17	5.40	0.63	0.00	0.00	-0.63	0.00	-0.57
Net Debt Issuance	-19.25	-15.20	-67.30	828.81	-2.85	-19.14	-10.87	2.80	-1.37	-3.47	5.72	4.30	6.59	22.93	1.86	-0.69	-0.69	1.48	198.03	-0.92	0.20	235.23	-19.84	-0.26	-0.26

Change in cash	-8.01	30.91	-6.52	-207.98	96.78	-49.22	37.64	0.49	-31.91	15.29	15.99	-30.78	-29.98	-38.75	11.04	15.99	9.40	9.49	204.05	0.18	-20.10	38.79	-6.66	4.31	4.31

about 23 hours ago

Ask a follow up