Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18
Operating cash flow +	-143.83	-223.15	-253.58	-290.05	-251.05	-137.98	-85.50	-13.50
Net income
Depreciation, depletion and amortization	12.75	17.39	24.56	15.63	11.07	5.92	1.83	0.00
Stock-based compensation	25.46	37.68	35.53	38.34	22.36	5.83	1.50	0.12
Change in inventory
Other working capital changes	-182.04	-278.22	-313.67	-344.01	-284.49	-149.73	-88.83	-13.61
Cash flow from investing +	-40.24	17.45	172.01	210.56	-245.80	-252.56	-87.86	-0.78
Capital expenditures	-0.94	-33.43	-20.03	-20.88	-29.86	-23.87	-26.18	-0.46
Others incl. marketable securities changes	-39.30	50.88	192.04	231.44	-215.94	-228.69	-61.68	-0.32
Cash flow from financing +	128.73	199.75	31.65	4.91	631.75	435.69	223.73	45.72
Dividend payout
Common stock repurchases				0.60	626.41
Net Debt Issuance	128.73	199.75	31.65	4.31	5.35	435.69	223.73	45.72

Change in cash	-55.33	-5.95	-49.92	-74.58	134.90	45.14	50.36	31.45

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
Operating cash flow +	-37.38	-32.64	-29.43	-33.10	-48.66	-47.16	-51.82	-58.54	-65.63	-51.96	-63.55	-58.80	-79.27	-76.07	-64.80	-71.48	-77.71	-110.10	-50.49	-40.56	-49.91	-37.56	-37.51	-33.37	-29.55	-33.80
Net income
Depreciation, depletion and amortization	2.39	3.05	3.20	2.86	3.65	5.69	4.06	3.90	3.75	7.54	4.50	4.45	4.35	4.20	4.02	3.80	3.61	5.58	4.64	4.05	2.25	1.76	1.52	1.38	1.27	1.03
Stock-based compensation	5.66	6.34	5.48	6.63	7.02	6.44	10.77	11.38	9.09	7.93	9.00	9.85	8.75	10.59	10.08	9.91	7.76	7.31	5.95	4.94	4.16	2.79	1.17	1.12	0.76	0.49
Change in inventory
Other working capital changes	-45.43	-42.03	-38.11	-42.59	-59.33	-59.29	-66.65	-73.82	-78.47	-67.43	-77.05	-73.10	-92.37	-90.85	-78.89	-85.19	-89.08	-122.99	-61.08	-49.54	-56.32	-42.11	-40.20	-35.86	-31.57	-35.31
Cash flow from investing +	49.44	-16.50	-48.03	7.68	16.60	47.09	41.78	5.82	-77.23	15.31	51.35	42.63	62.73	88.43	31.86	77.73	12.55	-73.66	-185.90	-35.32	49.09	13.04	-268.31	-36.47	39.18	26.78
Capital expenditures	-0.29	-0.87	-0.04	-0.11	-0.14	-0.44	-4.09	-13.06	-15.85	-14.05	-2.23	-1.58	-2.18	-4.60	-4.35	-4.39	-7.53	-5.20	-8.06	-10.16	-6.44	-9.27	-6.32	-2.69	-5.60	-5.73
Others incl. marketable securities changes	49.73	-15.62	-47.98	7.79	16.74	47.52	45.87	18.87	-61.38	29.36	53.58	44.20	64.90	93.03	36.21	82.12	20.08	-68.46	-177.84	-25.17	55.53	22.31	-262.00	-33.78	44.78	32.51
Cash flow from financing +	-0.13	17.65	109.54	0.56	0.98	0.64	2.08	10.63	186.40	1.72	0.19	29.51	0.24	1.06	1.62	1.58	0.65	3.12	1.60	0.33	626.70	0.10	0.00	435.58	0.00	7.82
Dividend payout
Common stock repurchases		-0.06		0.06	-0.06								0.24	-3.25	1.62	1.58	0.65	-2.23	1.60	0.33	626.70
Net Debt Issuance	-0.13	17.71	109.54	0.50	1.04	0.64	2.08	10.63	186.40	1.72	0.19	29.51	0.00	4.31	0.00	0.00	0.00	5.35	0.00	0.00	0.00	0.10	0.00	435.58	0.00	7.82

Change in cash	11.93	-31.49	32.09	-24.86	-31.07	0.57	-7.96	-42.10	43.54	-34.93	-12.02	13.33	-16.31	13.42	-31.32	7.83	-64.51	-180.64	-234.79	-75.55	625.88	-24.42	-305.82	365.74	9.64	0.80

5 days ago

Ask a follow up