Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Operating cash flow +	-129.79	-194.41	-193.31	-115.30	-80.32	-47.97	-32.08	-23.09	-18.75	-18.11
Net income
Depreciation, depletion and amortization	2.48	2.29	1.19	1.23	1.20	1.02	1.16	0.68	0.40	0.25
Stock-based compensation	11.14	58.52	24.85	20.45	15.05	5.02	3.97	2.48	1.18	0.55
Change in inventory					-11.03	7.76	-2.47	-0.67	1.09
Other working capital changes	-143.42	-255.21	-219.35	-136.98	-85.53	-61.77	-34.75	-25.58	-21.42	-18.91
Cash flow from investing +	-0.03	-2.60	-4.59	-0.69	-0.81	-1.36	-1.81	-1.43	-1.34	-0.22
Capital expenditures	-0.03	-2.60	-4.59	-0.69	-0.86	-1.36	-1.81	-1.43	-1.34	-0.22
Others incl. marketable securities changes	0.00	0.00	0.00	0.00	0.06	0.00	0.00	0.00	0.00	0.00
Cash flow from financing +	101.45	71.68	201.96	258.55	83.77	166.46	43.33	13.15	13.54	28.77
Dividend payout								-0.83	-1.38
Common stock repurchases
Net Debt Issuance	101.45	71.68	201.96	258.55	83.77	166.46	43.33	13.98	14.91	28.77

Change in cash	-28.38	-125.33	4.06	142.56	2.64	117.12	9.44	-11.37	-6.56	10.45

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	Jun-18	Mar-18	Dec-17
Operating cash flow +	-38.03	-30.12	-33.82	-29.95	-35.90	-43.72	-30.28	-57.36	-63.05	-56.82	-54.25	-42.30	-39.94	-30.60	-30.84	-26.92	-26.94	-22.62	-13.68	-22.38	-21.65	-15.39	-13.88	-11.31	-7.39	-11.94	-0.77	-13.79	-5.58	-6.92	-13.01	-2.11	-7.01
Net income
Depreciation, depletion and amortization	0.54	0.56	0.58	0.66	0.68	0.69	0.76	0.48	0.36	0.30	0.30	0.30	0.30	0.30	0.31	0.31	0.31	0.31	0.30	0.30	0.29	0.27	0.25	0.25	0.26	0.24	0.52	-0.36	0.76	0.20	0.17	0.15	0.13
Stock-based compensation	2.65	2.74	3.18	2.77	2.45	2.98	2.97	47.53	6.40	6.43	6.53	6.25	4.69	5.36	4.69	5.30	5.11	4.18	3.49	3.95	3.42	1.37	1.30	1.26	1.09	1.12	1.02	0.93	0.91	0.34	1.83	0.32	0.42
Change in inventory										11.11	-9.26	-1.86		-0.06	0.03			-2.43	0.41	-1.28	-7.73	2.23	-4.99	6.70	3.81	-1.31	-0.93	-0.47	0.84		2.96	-2.41
Other working capital changes	-41.22	-33.43	-37.58	-33.38	-39.02	-47.39	-34.01	-105.36	-69.81	-74.66	-51.82	-46.99	-44.93	-36.20	-35.87	-32.53	-32.36	-24.68	-17.88	-25.35	-17.63	-19.26	-10.44	-19.52	-12.55	-12.00	-1.39	-13.88	-8.09	-7.46	-17.97	-0.17	-7.55
Cash flow from investing +			-0.01		-0.02	-0.02	-0.25	-1.22	-1.12	-3.44	-0.81	-0.32	-0.02	-0.27	0.02	-0.32	-0.12	-0.27	-0.17	-0.36	-0.01	-0.61	-0.30	-0.36	-0.09	-0.34	-0.71	-0.69	-0.08	-0.60	-0.51	-0.08	-0.23
Capital expenditures	0.00	0.00	-0.01	0.00	-0.02	-0.02	-0.25	-1.22	-1.12	-3.44	-0.81	-0.32	-0.02	-0.27	-0.02	-0.32	-0.12	-0.27	-0.17	-0.41	-0.01	-0.61	-0.30	-0.36	-0.09	-0.34	-0.71	-0.69	-0.08	-0.60	-0.51	-0.08	-0.23
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	0.04	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	0.00	0.00	0.00	0.00	0.00
Cash flow from financing +	75.46	1.25	0.35	0.00	99.84	0.00	2.71	32.95	38.73	0.86	199.89	0.85	0.36	158.66	0.51	60.16	39.22	41.48	0.82	40.48	0.99	17.00	136.22	16.88	-3.63	-0.44	-1.89	35.86	9.80	6.66	7.14	-1.76	-1.46
Dividend payout																															-0.45	-0.38	-0.11
Common stock repurchases
Net Debt Issuance	75.46	1.25	0.35	0.00	99.84	0.00	2.71	32.95	38.73	0.86	199.89	0.85	0.36	158.66	0.51	60.16	39.22	41.48	0.82	40.48	0.99	17.00	136.22	16.88	-3.63	-0.44	-1.89	35.86	9.80	6.66	7.59	-1.38	-1.35

Change in cash	37.44	-28.87	-33.48	-29.95	63.92	-43.74	-27.82	-25.62	-25.44	-59.40	144.84	-41.76	-39.61	127.79	-30.31	32.92	12.17	18.60	-13.02	17.74	-20.67	1.00	122.04	5.20	-11.11	-12.72	-3.37	21.38	4.14	-0.86	-6.38	-3.94	-8.70

4 days ago

Ask a follow up