Doyoumoney

	Jan-26	Jan-25	Jan-24	Jan-23	Jan-22	Jan-21	Jan-20	Jan-19	Jan-18	Jan-17
Operating cash flow +	7.93	-9.05	2.58	-10.89	0.38	-15.87	-80.22	-131.37	-148.66	-144.14
Net income
Depreciation, depletion and amortization	9.84	26.76	24.39	10.02	10.20	8.73	18.69	16.96	17.15	12.98
Stock-based compensation	56.06	59.37	64.35	83.86	60.53	33.75	23.85	21.80	9.37	9.34
Change in inventory						3.48	-1.89	-0.22	7.29	8.79
Other working capital changes	-57.96	-95.18	-86.16	-104.77	-70.35	-61.83	-120.87	-169.90	-182.46	-175.26
Cash flow from investing +	-9.95	-9.45	-11.76	-8.00	-6.52	12.24	-23.82	-7.98	-7.60	-12.14
Capital expenditures	-9.95	-9.45	-11.73	-8.00	-6.52	-5.71	-6.47	-6.37	-7.28	-11.64
Others incl. marketable securities changes	0.00	0.00	-0.03	0.00	0.00	17.95	-17.35	-1.60	-0.32	-0.50
Cash flow from financing +	-2.20	3.39	3.47	2.42	-0.56	13.10	7.98	254.34	149.10	-3.47
Dividend payout								-51.89
Common stock repurchases	-3.25	-0.82	0.00	2.42	-10.32	-1.75	-1.43	-0.09	-0.12	0.00
Net Debt Issuance	1.05	4.21	3.47	0.00	9.75	14.84	9.41	306.31	149.22	-3.47

Change in cash	-4.22	-15.11	-5.71	-16.46	-6.70	9.46	-96.05	115.00	-7.15	-159.75
Change in exchange rate								0.01

Show Quarterly Cash Flow

	Jan-26	Oct-25	Jul-25	Apr-25	Jan-25	Oct-24	Jul-24	Apr-24	Jan-24	Oct-23	Jul-23	Apr-23	Jan-23	Oct-22	Jul-22	Apr-22	Jan-22	Oct-21	Jul-21	Apr-21	Jan-21	Oct-20	Jul-20	Apr-20	Jan-20	Oct-19	Jul-19	Apr-19	Jan-19	Oct-18	Jul-18	Apr-18	Jan-18	Oct-17	Jul-17	Apr-17	Jan-17
Operating cash flow +	-2.77	3.38	3.37	3.75	8.92	-13.70	-6.17	1.90	5.45	-4.33	0.64	0.83	-2.83	-6.48	-2.36	0.78	0.91	0.03	2.17	-2.73	3.55	-1.72	-4.79	-12.91	-15.28	-19.52	-18.74	-26.68	-27.70	-30.68	-36.10	-36.89	-32.82	-34.81	-44.67	-36.35	-144.14
Net income
Depreciation, depletion and amortization	2.60	2.64	6.95	2.29	6.46	6.71	6.93	6.66	6.30	7.10	2.63	2.64	2.57	2.26	2.39	7.12	2.87	2.76	6.53	5.87	2.25	5.83	5.59	5.65	4.88	4.70	4.67	4.44	4.45	4.31	4.18	4.01	4.62	4.29	4.24	3.99	3.70
Stock-based compensation	15.17	12.20	13.23	15.46	15.59	13.16	16.47	14.14	16.45	16.37	15.06	16.47	19.00	19.21	20.39	25.26	19.68	18.16	12.63	10.06	9.80	10.29	7.18	6.48	6.10	5.48	4.69	7.58	4.89	4.65	10.17	2.09	2.21	2.39	2.37	2.41
Change in inventory									-3.70	-1.55	5.26					-20.49	11.59	5.13	6.12	-14.65	1.50	4.64	12.79	-15.44	2.35	5.00	4.23	-13.47	1.57	1.50	2.36	-5.65	4.43	4.02	-3.56	2.41
Other working capital changes	-20.54	-11.46	-16.81	-14.00	-13.13	-33.57	-29.58	-18.90	-13.60	-26.24	-22.32	-18.28	-24.39	-27.95	-25.14	-11.11	-33.23	-26.02	-23.11	-4.02	-10.00	-22.47	-30.34	-9.60	-28.61	-34.70	-32.33	-25.23	-38.61	-41.14	-52.81	-37.35	-44.09	-45.50	-47.71	-45.17	-147.84
Cash flow from investing +	-2.39	-2.29	-2.35	-2.93	-2.20	-2.52	-2.20	-2.53	-2.52	-2.71	-2.95	-3.58	-2.92	-1.66	-1.48	-1.94	-1.55	-1.55	-1.64	-1.78	-1.44	3.79	5.91	3.98	2.88	11.93	25.86	-64.48	-3.30	-1.47	-1.59	-1.62	-2.51	-0.91	-1.18	-2.99	-12.14
Capital expenditures	-2.39	-2.29	-2.35	-2.93	-2.20	-2.52	-2.20	-2.53	-2.52	-2.71	-2.92	-3.58	-2.92	-1.66	-1.48	-1.94	-1.55	-1.55	-1.64	-1.78	-1.45	-1.11	-1.79	-1.36	-1.61	-1.68	-1.70	-1.47	-1.70	-1.47	-1.59	-1.62	-2.19	-0.91	-1.18	-2.99	-11.64
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	-0.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	4.89	7.70	5.35	4.48	13.61	27.56	-63.01	-1.60	0.00	0.00	0.00	-0.32	0.00	0.00	0.00	-0.50
Cash flow from financing +	-0.70	-0.15	-0.76	-0.39	-1.63	1.33	2.57	1.12	-5.18	1.44	0.00	2.03	2.37	0.06	0.08	2.29	0.26	-0.54	1.18	-1.46	4.56	3.35	1.55	3.63	-0.22	3.27	-0.02	4.96	1.98	-0.65	204.56	48.44	49.32	0.21	-1.41	100.98	-3.47
Dividend payout																														0.00	0.00
Common stock repurchases	-0.51	-1.13	-1.12	-0.49	-0.32	-0.30	-0.21	0.00		0.00	0.00	2.03	0.00	0.06	0.08	2.29	-1.46	-1.28	-1.33	-6.24	-1.03	-0.19	-0.49	-0.04	-0.32	-0.10	-0.11	-0.90	0.09	0.00	-0.09	-0.09	1.34			-0.12	0.75
Net Debt Issuance	-0.19	0.98	0.36	0.10	-1.31	1.62	2.78	1.12	-5.18	1.44	0.00	0.00	2.37	0.00	0.00	0.00	1.71	0.75	2.51	4.79	5.59	3.55	2.04	3.67	0.10	3.36	0.09	5.86	1.89	-0.65	204.65	48.53	47.98	0.21	-1.41	101.10	-4.21

Change in cash	-5.86	0.95	0.26	0.43	5.09	-14.89	-5.80	0.50	-2.25	-5.60	-2.31	-0.72	-3.39	-8.08	-3.76	1.13	-0.39	-2.05	1.70	-5.96	6.67	5.42	2.67	-5.30	-12.62	-4.32	7.10	-86.20	-29.03	-32.80	166.88	9.94	13.99	-35.51	-47.27	61.63	-159.75

5 days ago

Ask a follow up