Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Operating cash flow +	-100.98	-85.93	-81.61	-44.93	-47.63	-30.59	-28.40	-34.21	-17.00	-14.86	-13.98	-14.79	-16.01
Net income
Depreciation, depletion and amortization	2.80	5.20	2.60	1.70	-1.29	1.89	1.58	2.32	1.42	1.65	1.30	1.23	1.38
Stock-based compensation	26.77	3.58	3.97	2.22	2.09	0.94	1.41	0.83	0.68	3.10	0.07	0.04	0.00
Change in inventory	0.00	0.42	-0.04	0.02	-0.07	0.07	0.02	0.03	0.00	0.01	0.00	0.05	-0.53
Other working capital changes	-130.55	-95.12	-88.14	-48.86	-48.36	-33.48	-31.41	-37.39	-19.11	-19.62	-15.35	-16.11	-16.87
Cash flow from investing +	-127.93	8.75	-7.73	8.87	-1.79	-8.56	-0.83	-0.42	6.17	17.20	18.85	18.46	18.37
Capital expenditures	-0.24	-0.33	-0.54	-0.56	-0.53	-0.29	-0.14	-0.55	-0.43	-0.23	-0.97	-1.29	-1.92
Others incl. marketable securities changes	-127.69	9.08	-7.19	9.43	-1.26	-8.27	-0.69	0.13	6.60	17.43	19.82	19.76	20.29
Cash flow from financing +	232.00	145.59	29.08	37.27	25.45	111.67	8.38	32.27	45.01	-0.07	0.59	-0.06	0.24
Dividend payout	0.00	0.00	0.00							0.00
Common stock repurchases							8.65	32.53	45.16
Net Debt Issuance	232.00	145.59	29.08	37.27	25.45	111.67	-0.28	-0.26	-0.15	-0.07	0.59	-0.06	0.24

Change in cash	3.09	68.41	-60.26	1.21	-23.98	72.53	-20.85	-2.36	34.18	2.27	5.46	3.62	2.60

Show Quarterly Cash Flow

	Mar-26	Dec-25	Jun-25	Mar-25	Sep-24	Jun-24	Mar-24	Dec-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	Jun-17	Mar-17	Dec-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12
Operating cash flow +	-54.26	-54.26	-53.89	-37.59	-48.34		-36.38	-36.38	-45.23	-22.62	-18.71	-22.62	-26.22	-13.11	-27.84	-13.92	-12.01	-7.78	-23.42	-11.71	-3.59	-3.58	-9.74	-4.87	-18.67	-7.10	-18.93	-15.28	-8.55	-5.26	-11.74	-4.25	-7.18	-7.68	-3.72	-5.17	-3.50	-8.82	-3.50	-7.39	-3.70	-7.39	-3.70	-3.70	-4.00	-8.00	-4.00	-4.00
Net income
Depreciation, depletion and amortization	1.20	1.20	1.70	5.20			1.46	1.46	1.14	0.57	1.01	0.57	0.70	0.32	0.47	0.17	0.23	0.30	0.49	0.11	0.33	0.34	0.84		0.59	0.39	-0.79	1.66	0.58	0.32	0.57	0.36	0.26	0.66	0.41	0.49	0.33	0.65	0.33	0.61	0.31	0.61	0.31	0.31	0.35	0.69	0.35	0.35
Stock-based compensation				3.58			1.92	1.92	2.05		0.58		1.64		1.47		0.62	0.02	0.39		0.55	0.24	0.69		0.72	0.35	0.33	0.50	0.21	0.51	0.18	0.17	0.02	0.02		0.04	0.02	0.03	0.02	0.02	0.01	0.02	0.01	0.01	0.00	0.00	0.00	0.00
Change in inventory				0.42	0.02		-0.02	-0.02	-0.03	-0.01	-0.02	-0.01	0.04	0.02	0.04	0.02	-0.06	-0.06	0.03	0.02	0.03	0.01	0.05		-0.02	0.01	0.07	-0.04	0.01	0.03	-0.03	0.00	0.01	0.00	0.00	0.07	0.00	-0.08	0.00	0.03	0.01	0.03	0.01	0.01	-0.13	-0.26	-0.13	-0.13
Other working capital changes	-55.46	-55.46	-55.60	-46.78	-48.37	0.00	-39.75	-39.75	-48.39	-23.17	-20.28	-23.17	-28.60	-13.45	-29.82	-14.11	-12.81	-8.05	-24.33	-11.83	-4.50	-4.17	-11.30	-4.87	-19.95	-7.85	-18.53	-17.40	-9.35	-6.12	-12.46	-4.78	-7.47	-8.35	-4.13	-5.77	-3.84	-9.42	-3.84	-8.06	-4.03	-8.06	-4.03	-4.03	-4.22	-8.43	-4.22	-4.22
Cash flow from investing +	-109.15	-109.15	-24.80	-0.17	8.91		-0.03		-7.70	-3.85	9.14	-3.85	-0.27	-0.13	-6.53	-3.27	-1.63	6.37	-7.56	-3.78	-1.00	-1.00	0.01	0.01	-0.84	-0.80	-0.28	-0.14		-0.12	6.29		9.25	7.96		11.43		7.41		19.20		-0.74		-0.37		-0.85		-0.42
Capital expenditures	-0.19	-0.19	-0.06	-0.08	-0.26	0.00	-0.31	-0.31	-0.23	-0.12	-0.27	-0.12	-0.30	-0.15	-0.38	-0.19	-0.12	-0.04	-0.29	-0.15	-0.15	-0.15	-0.01	0.00	-0.15	-0.03	-0.18	-0.27	-0.14	-0.16	-0.16	-0.11	-0.02	-0.18	-0.06	-0.70	-0.24	-0.27	-0.24	-0.65	-0.32	-0.65	-0.32	-0.32	-0.48	-0.96	-0.48	-0.48
Others incl. marketable securities changes	-108.96	-108.96	-24.74	-0.09	9.17	0.00	0.28	0.31	-7.47	-3.74	9.40	-3.74	0.03	0.01	-6.16	-3.08	-1.52	6.42	-7.26	-3.63	-0.86	-0.86	0.02	0.01	-0.69	-0.76	-0.11	0.13	0.14	0.04	6.45	0.11	9.27	8.14	0.06	12.13	0.24	7.68	0.24	19.85	0.32	-0.09	0.32	-0.05	0.48	0.11	0.48	0.06
Cash flow from financing +	142.19	142.19	104.95	123.02	22.57		31.23	31.23	-2.15	-1.08	23.32	-1.08	13.95	6.98	25.42	12.71	0.05	-0.02	87.07	43.53	9.97	14.63	8.50		-0.12	2.09	-0.07	32.34	8.07	0.02	45.00	11.25	-0.09	0.02	-0.05	0.15	-0.03	0.44	-0.03	-0.03	-0.02	-0.03	-0.02	-0.02	0.02	0.03	0.02	0.02
Dividend payout
Common stock repurchases																					-0.31		8.65
Net Debt Issuance	142.19	142.19	104.95	123.02	22.57	0.00	31.23	31.23	-2.15	-1.08	23.32	-1.08	13.95	6.98	25.42	12.71	0.05	-0.02	87.07	43.53	10.28	14.63	-0.16	0.00	-0.12	2.09	-0.07	32.34	8.07	0.02	45.00	11.25	-0.09	0.02	-0.05	0.15	-0.03	0.44	-0.03	-0.03	-0.02	-0.03	-0.02	-0.02	0.02	0.03	0.02	0.02

Change in cash	-21.22	-21.22	26.26	85.27	-16.86	0.00	-5.18	-5.15	-55.09	-27.54	13.75	-27.54	-12.54	-6.27	-8.95	-4.48	-13.60	-1.42	56.09	28.05	5.38	10.05	-1.23	-4.86	-19.63	-5.80	-19.28	16.92	-0.49	-5.37	39.55	7.00	1.98	0.29	-3.76	6.41	-3.53	-0.96	-3.53	11.78	-3.71	-8.16	-3.71	-4.08	-3.99	-8.82	-3.99	-4.41

5 days ago

Ask a follow up