Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17
Operating cash flow +	-109.08	-134.59	-75.79	-86.69	-69.13	-50.91	-36.71	-16.25	8.24
Net income
Depreciation, depletion and amortization	7.63	6.71	5.75	3.88	3.02	1.44	1.00	0.70	0.63
Stock-based compensation	22.02	26.12	19.67	17.12	13.80	4.98	3.54	1.38	0.26
Change in inventory					-4.54	-0.59	2.93	0.18	-0.05
Other working capital changes	-138.72	-167.41	-101.21	-107.69	-81.42	-56.75	-44.18	-18.50	7.41
Cash flow from investing +	-92.97	-302.44	115.72	-17.05	-172.68	-1.00	-3.20	-0.41	7.68
Capital expenditures	-0.54	-3.79	-2.77	-11.54	-9.11	-1.00	-3.20	-0.41	-0.57
Others incl. marketable securities changes	-92.44	-298.65	118.49	-5.51	-163.57	0.00	0.00	0.00	8.25
Cash flow from financing +	112.96	337.25	156.83	3.09	118.09	278.98	-2.20	84.58	0.02
Dividend payout
Common stock repurchases	7.50			-0.47	114.73	-278.13	-2.27
Net Debt Issuance	105.46	337.25	156.83	3.55	3.36	557.11	0.08	84.58	0.02

Change in cash	-89.10	-99.77	196.76	-100.65	-123.73	227.07	-42.11	67.91	15.93

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 +	-68.13	28.55	-46.50	-43.38	-47.76	-45.86	-29.39	-30.24	-29.09	-24.65	-1.17	-22.07	-27.91	-22.21	-21.02	-19.90	-23.55	-21.84	-15.72	-16.21	-15.37	-17.50	-13.37	-6.17	-13.87	-8.69	-10.86	-8.58	-8.58	-4.92	-4.92	-3.21	-3.21
Net income
Depreciation, depletion and amortization	2.06	1.98	2.00	1.89	1.75	1.78	1.70	1.62	1.59	1.51	1.40	1.43	1.41	1.39	0.88	0.83	0.78	1.89	0.38	0.74	0.38	0.37	0.37	0.36	0.34	0.32	0.28	0.20	0.20	0.18	0.18	0.17	0.17
Stock-based compensation	4.45	5.55	4.52	4.96	6.99	7.58	6.49	6.07	5.97	5.91	4.56	4.97	4.22	4.35	4.52	4.32	3.93	3.73	3.92	3.82	2.33	1.72	1.15	1.04	1.08	1.02	1.05	0.74	0.74	0.49	0.49	0.20	0.20
Change in inventory																	0.31	-5.87	1.58	0.43	-0.68	-1.53	-2.59	2.76	0.77	3.86	-1.03
Other working capital changes	-74.63	21.02	-53.02	-50.22	-56.50	-55.23	-37.58	-37.94	-36.66	-32.08	-7.13	-28.46	-33.54	-27.95	-26.42	-25.06	-28.58	-21.59	-21.61	-21.19	-17.41	-18.06	-12.30	-10.33	-16.07	-13.88	-11.16	-9.52	-9.52	-5.58	-5.58	-3.58	-3.58
Cash flow from investing +	68.89	-128.85	17.78	-13.85	31.95	7.06	27.30	-73.54	-263.26	-6.68	29.98	49.29	43.13	-35.78	15.37	57.47	-54.11	-32.29	-139.01	-0.74	-0.64	-0.51	0.35	-0.12	-0.72	-0.48	-1.06	-0.83	-0.83	-0.19	-0.19	-0.02	-0.02
Capital expenditures	0.00	-0.63	-0.09	-0.07	-0.63	-0.95	-1.78	-0.35	-0.71	-0.55	-0.41	-0.81	-1.01	-1.09	-1.96	-2.07	-6.41	-5.10	-2.64	-0.74	-0.64	-0.51	-0.35	-0.12	-0.72	-0.48	-1.06	-0.83	-0.83	-0.19	-0.19	-0.02	-0.02
Others incl. marketable securities changes	68.89	-128.22	17.87	-13.79	32.58	8.01	29.08	-73.19	-262.55	-6.13	30.39	50.09	44.14	-34.69	17.34	59.53	-47.70	-27.20	-136.38	0.00	0.00	0.00	0.70	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash flow from financing +	11.48	111.98	0.12	0.86	0.00	0.60	0.57	17.25	318.83	4.76	10.56	130.52	10.99	2.05	0.46	-0.05	0.63	116.14	1.98	0.82	-0.85	205.98	0.90	72.49	-0.39	-0.67	-1.46	-0.03	-0.03	42.28	42.28	0.01	0.01
Dividend payout
Common stock repurchases		7.50										128.49	10.99	-0.94	0.83	-0.11	-0.25	115.68		-0.10	-0.85
Net Debt Issuance	11.48	104.48	0.12	0.86	0.00	0.60	0.57	17.25	318.83	4.76	10.56	2.03	0.00	2.98	-0.37	0.06	0.88	0.46	1.98	0.92	0.00	205.98	0.90	72.49	-0.39	-0.67	-1.46	-0.03	-0.03	42.28	42.28	0.01	0.01

Change in cash	12.25	11.69	-28.60	-56.37	-15.81	-38.20	-1.52	-86.53	26.49	-26.57	39.37	157.74	26.22	-55.95	-5.19	37.51	-77.03	62.01	-152.75	-16.12	-16.86	187.97	-12.12	66.21	-14.98	-9.83	-13.38	-9.45	-9.45	37.17	37.17	-3.22	-3.22

5 days ago

Ask a follow up