Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20
Operating cash flow +	-180.39	-93.93	-73.46	-42.25	-27.53	-32.71
Net income
Depreciation, depletion and amortization	0.28	0.16	0.10	0.09	0.03	0.32
Stock-based compensation	34.34	16.82	5.53	2.09	0.51	0.98
Change in inventory
Other working capital changes	-215.01	-110.90	-79.09	-44.43	-28.07	-34.01
Cash flow from investing +	-394.30	-292.33	-0.09	-0.15	-0.07	-0.02
Capital expenditures	-0.93	-0.51	-0.09	-0.15	-0.07	-0.02
Others incl. marketable securities changes	-393.37	-291.83	0.00	0.00	0.00	0.00
Cash flow from financing +	473.41	218.31	239.38	148.98	89.93	34.25
Dividend payout
Common stock repurchases
Net Debt Issuance	473.41	218.31	239.38	148.98	89.93	34.25

Change in cash	-101.29	-167.94	165.83	106.58	62.33	1.52

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 +	-62.24	-43.30	-47.80	-47.92	-41.38	-27.57	-17.36	-15.39	-33.60	-17.80	-7.48	-12.72	-35.47	-12.41	-9.69	-9.19	-13.70	19.50	-16.10	-15.93	-15.01	-8.85	-6.94	-7.03	-9.88
Net income
Depreciation, depletion and amortization	0.09	0.09	0.09	0.09	0.02	0.01	0.01	0.11	0.03	0.03	0.03	0.03	0.03	0.30	0.02	0.02	0.02	0.05	0.06	0.06	0.07	0.09	0.08	0.08	0.08
Stock-based compensation	11.95	34.34	9.51	8.42	6.36	4.33	4.33	4.09	4.06	1.93	1.27	1.31	1.02	0.00	0.38	0.38	0.33	1.67	1.66	2.86	1.59	0.59	0.16	0.14	0.09
Change in inventory		1.00
Other working capital changes	-74.27	-78.73	-57.40	-56.42	-47.76	-31.92	-21.70	-19.59	-37.68	-19.75	-8.77	-14.06	-36.52	-12.71	-10.10	-9.60	-14.05	17.78	-17.81	-18.85	-16.67	-9.53	-7.18	-7.25	-10.05
Cash flow from investing +	58.31	-222.89	49.54	51.69	-272.63	-1.43	-71.09	-219.75	-0.07	0.00	-0.05	-0.01	-0.03	-0.15	-0.02	-0.02	-0.10	-0.01	-0.06	0.00	0.00		-0.02
Capital expenditures	0.00	-0.02	-0.03	-0.04	-0.85	-0.45	-0.01	0.00	-0.07	0.00	-0.05	-0.01	-0.03	-0.15	-0.02	-0.02	-0.10	-0.01	-0.06	0.00	0.00	0.00	-0.02	0.00	0.00
Others incl. marketable securities changes	58.31	-222.87	49.56	51.73	-271.78	-0.98	-71.08	-219.75	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 +	1.70	216.68	11.59	0.89	244.25	28.80	0.43	173.19	15.90	7.76	0.46	153.86	77.31	154.34	0.02	0.09	0.06	-102.73	-1.25	-1.58	195.49	0.14	14.00	0.01	20.09
Dividend payout
Common stock repurchases												-76.01	77.31
Net Debt Issuance	1.70	216.68	11.59	0.89	244.25	28.80	0.43	173.19	15.90	7.76	0.46	229.86	0.00	154.34	0.02	0.09	0.06	-102.73	-1.25	-1.58	195.49	0.14	14.00	0.01	20.09

Change in cash	-2.23	-49.52	13.33	4.66	-69.76	-0.20	-88.03	-61.95	-17.77	-10.04	-7.06	141.12	41.81	141.79	-9.69	-9.13	-13.75	-83.24	-17.41	-17.51	180.48	-8.71	7.04	-7.02	10.21

1 day ago

Ask a follow up