Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17
Operating cash flow +	-5.63	-112.16	-247.06	-257.72	-174.63	-113.03	-42.84	-14.09	-3.78
Net income
Depreciation, depletion and amortization	4.67	2.60	1.52	0.93	0.45	0.12	0.07	0.20	0.20
Stock-based compensation	40.36	41.73	38.81	32.68	23.89	7.94	0.82	0.15	0.03
Change in inventory	-7.33	-0.40	-5.62	-7.51	-7.51	-7.51	-7.51
Other working capital changes	-43.33	-156.09	-281.77	-283.82	-191.46	-113.58	-36.21	-14.43	-4.00
Cash flow from investing +	-30.25	28.82	180.23	-87.20	-75.95	-181.82	-26.33	-11.53	-11.53
Capital expenditures	-0.69	-0.14	-0.43	-23.28	-1.00	-0.32	-0.30	-0.30	-0.30
Others incl. marketable securities changes	-29.57	28.96	180.66	-63.92	-74.96	-181.50	-26.03	-11.24	-11.24
Cash flow from financing +	6.97	66.20	101.32	301.80	281.95	298.15	93.10	61.59	7.12
Dividend payout				-122.81	-72.35
Common stock repurchases				12.47	0.84	0.62	94.50	61.59	7.07
Net Debt Issuance	6.97	66.20	101.32	412.14	353.46	297.53	-1.40	0.00	0.05

Change in cash	-28.91	-17.14	34.50	-43.12	31.37	3.29	23.94	35.98	-8.19

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
Operating cash flow +	2.24	26.19	-1.75	0.32	-30.38	-0.75	-34.69	-45.12	-31.60	-56.24	-43.98	-66.49	-80.34	-71.07	-67.70	-61.98	-56.98	-51.71	-40.88	-35.83	-46.20	-32.57	-34.16	-25.76	-21.01	-16.80	-10.72	-8.24	-7.07	-5.84	-2.81	-2.72	-2.72
Net income
Depreciation, depletion and amortization	0.56	0.56	0.56	0.41	3.13	0.46	1.77	0.02	0.36	0.39	0.39	0.39	0.36	0.35	0.28	0.16	0.15	0.21	0.19	0.18	0.10	0.04	0.17	0.03	0.03	0.15	0.02	0.00	0.02		0.04
Stock-based compensation	10.69	10.06	10.04	10.49	9.78	9.39	9.78	12.52	10.03	8.76	10.00	10.58	9.48	9.26	8.79	8.10	6.53	5.69	5.36	4.34	8.50	2.64	2.26	2.05	0.99	0.46	0.15	0.14	0.08	0.06	0.05	0.02	0.02
Change in inventory	-14.58	-0.01	-5.89	0.52	-1.95	-0.27	0.61	-0.63	-0.11	0.78	-3.44	-1.92	-1.04	-3.21	-4.31	-4.31	-4.31	-4.31
Other working capital changes	5.57	15.57	-6.46	-11.09	-41.34	-10.33	-46.85	-57.03	-41.88	-66.17	-50.93	-75.53	-89.15	-77.47	-72.46	-65.92	-59.35	-53.30	-46.44	-40.35	-54.80	-35.25	-36.59	-27.84	-22.03	-17.40	-10.90	-8.38	-7.17	-5.89	-2.90	-2.74	-2.74
Cash flow from investing +	-11.33	-34.18	-25.25	17.42	11.75	34.88	84.78	-62.14	-28.70	-62.19	45.55	89.12	107.75	42.20	-197.26	52.57	15.30	23.50	3.47	-164.92	62.00	-75.89	-91.71	6.11	-20.33	-36.00	21.10	-2.15	-9.27	-11.53	-5.76
Capital expenditures	0.00	0.00	0.00	-0.08	-0.61	-5.00	-0.14	0.00	0.00	-0.01	-0.06	-0.28	-0.08	-0.12	-22.96	-0.08	-0.12	-0.26	-0.14	-0.04	-0.55	-0.15	-0.11	-0.02	-0.04	-0.07	0.00	-0.04	-0.18	0.00	-0.10	0.00	0.00
Others incl. marketable securities changes	-11.33	-34.18	-25.25	17.50	12.36	39.88	84.92	-62.14	-28.70	-62.18	45.61	89.39	107.83	42.32	-174.31	52.65	15.42	23.76	3.61	-164.88	62.55	-75.74	-91.60	6.12	-20.29	-35.93	21.10	-2.11	-9.09	-11.53	-5.66	0.00	0.00
Cash flow from financing +	1.07	3.72	1.48	1.38	0.40	-97.41	0.39	1.46	161.76	99.29	0.87	1.07	0.10	0.96	284.99	1.13	14.72	72.88	0.06	1.19	207.82	129.38	0.03	0.31	168.89	92.96	-0.02	0.17	0.00	61.59	55.06	3.27	3.27
Dividend payout
Common stock repurchases		-1.32		1.32			0.65					1.07	0.10	12.47	162.18	1.13	0.26	0.84	0.06	1.19	207.82	0.62			168.89	94.50	0.26	0.17		61.59	61.59	6.54
Net Debt Issuance	1.07	5.04	1.48	0.06	0.40	-97.41	-0.26	1.46	161.76	99.29	0.87	0.00	0.00	-11.51	122.81	0.00	14.46	72.04	0.00	0.00	0.00	128.76	0.03	0.31	0.00	-1.55	-0.28	0.00	0.00	0.00	-6.54	-3.27	3.27

Change in cash	-8.03	-4.27	-25.53	19.13	-18.24	-63.28	50.48	-105.80	101.46	-19.14	2.43	23.70	27.51	-27.90	20.03	-8.28	-26.96	44.67	-37.35	-199.56	223.61	20.92	-125.84	-19.35	127.56	40.16	10.35	-10.23	-16.34	44.22	46.49	0.55	0.55

1 day ago

Ask a follow up