Doyoumoney

	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Dec-18	Mar-18
Operating cash flow +	-407.31	-375.87	-214.23	-188.19	-106.11	-83.33	-53.36	-28.55		-128.30
Net income
Depreciation, depletion and amortization	0.41	0.38	0.23	0.19	0.13	1.00	0.02	0.01		0.01
Stock-based compensation	55.72	49.49	41.12	32.30	34.24	18.82	6.96	1.31		1.81
Change in inventory						0.60	0.08
Other working capital changes	-463.44	-425.74	-255.57	-220.68	-140.48	-103.74	-60.42	-29.87	0.00	-130.12
Cash flow from investing +	-0.01	-0.76	-0.36	-0.20	-0.25	-0.21	-0.03	-0.05		-0.05
Capital expenditures	-0.01	-0.76	-0.36	-0.20	-0.25	-0.21	-0.03	-0.05	0.00	-0.05
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
Cash flow from financing +	595.76	454.49	472.43	70.89	200.13	383.11	146.97	35.58	0.33	128.30
Dividend payout
Common stock repurchases				70.89	200.00	385.21	0.00	0.03	0.03
Net Debt Issuance	595.76	454.49	472.43	0.00	0.13	-2.09	146.97	35.56	0.30	128.30

Change in cash	188.44	77.86	257.84	-117.51	93.76	299.58	93.59	6.99	0.33	-0.05

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
Operating cash flow +	-95.06	-92.33	-102.52	-117.41	-110.64	-100.39	-88.65	-76.20	-59.70	-47.10	-60.06	-47.37	-55.79	-46.40	-20.19	-65.82	-32.96	-31.90	-20.05	-21.21	-22.50	-22.82	-24.22	-13.80	-23.05	0.00	-0.30	-0.23	-0.45	-7.39	-3.45	-5.06
Net income
Depreciation, depletion and amortization	0.10	0.10	0.11	0.11	0.11	0.10	0.09	0.08	0.06	0.06	0.35	0.34	0.34	0.33	0.05	0.32	0.04	0.03	0.03	0.03	0.24	0.30	0.01	0.01	0.01	0.00	0.00	0.00	0.01	0.00	0.01	0.01
Stock-based compensation	11.14	12.72	13.36	18.51	11.69	11.65	12.69	13.46	9.68	10.22	0.01	0.01	0.01	0.01	8.16	7.69	11.86	10.16	8.36	3.86	5.49	5.99	3.36	3.98	1.84	0.00	0.00	0.00	-0.33	0.24	0.48	0.36
Change in inventory																	11.63
Other working capital changes	-106.30	-105.14	-115.98	-136.03	-122.43	-112.14	-101.43	-89.73	-69.44	-57.38	-60.42	-47.72	-56.14	-46.74	-28.39	-73.83	-56.49	-42.09	-28.44	-25.10	-28.23	-29.11	-27.59	-17.79	-24.90	-0.01	-0.30	-0.23	-0.13	-7.63	-3.93	-5.42
Cash flow from investing +	-0.01				-0.20	-0.18	-0.20	-0.18	-0.15	-0.13	-0.03	-0.05	-0.03	-0.10	-0.03	-0.04	-0.12	-0.07	-0.04	-0.02	-0.10	-0.03	-0.04	-0.05	-0.01	0.00	0.00	-0.01	0.00	-0.05	-0.01	-0.01
Capital expenditures	-0.01	0.00	0.00	0.00	-0.20	-0.18	-0.20	-0.18	-0.15	-0.13	-0.03	-0.05	-0.03	-0.10	-0.03	-0.04	-0.12	-0.07	-0.04	-0.02	-0.10	-0.03	-0.04	-0.05	-0.01	0.00	0.00	-0.01	0.00	-0.05	-0.01	-0.01
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	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
Cash flow from financing +	3.64	564.60	24.60	2.92	450.61	2.46	0.73	0.69	1.55	469.84	0.15	0.89	0.23	70.63	70.63	0.02	0.02	0.02	200.04	0.09	0.76	0.45	188.35	193.55	0.10	0.11	0.03	116.99	-176.75	14.50	8.49	5.06
Dividend payout
Common stock repurchases												0.89	0.23	70.63		0.02			200.00						0.00	-117.70	117.70	117.70
Net Debt Issuance	3.64	564.60	24.60	2.92	450.61	2.46	0.73	0.69	1.55	469.84	0.15	0.00	0.00	0.00	70.63	0.00	0.02	0.02	0.04	0.09	0.76	0.45	188.35	193.55	0.10	117.81	-117.67	-0.71	-176.75	14.50	8.49	5.06

Change in cash	-91.43	472.28	-77.92	-114.49	339.77	-98.11	-88.11	-75.70	-58.30	422.62	-59.95	-46.53	-55.59	24.14	50.41	-65.84	-33.05	-31.95	179.95	-21.14	-21.83	-22.40	164.09	179.71	-22.96	0.10	-0.27	116.76	-177.20	7.06	5.04	-0.01

1 day ago

Ask a follow up