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
Operating cash flow +	-4.85	-27.05	-27.05	-21.77	-13.06	-18.53	-17.77	-15.58	-7.22	-1.12	-0.89	-9.92
Net income
Depreciation, depletion and amortization	21.12	19.08	17.39	13.10	10.68	8.01	4.67	2.89	2.41	1.90	1.85	1.58
Stock-based compensation	17.78	13.55	10.53	6.68	5.84	6.20	2.60	3.19	3.48	1.25	1.23	0.71
Change in inventory	-8.47	-13.20	-26.28	-16.94	-5.05	-12.07	-9.77	-4.80	-4.41	0.89	3.27	-2.68
Other working capital changes	-35.28	-46.48	-28.68	-24.61	-24.54	-20.67	-15.28	-16.86	-8.69	-5.16	-7.25	-9.53
Cash flow from investing +	-43.63	-13.16	41.68	-113.37	-7.41	-69.69	-61.92	-5.97	-6.54	-4.75	-1.71	-3.28
Capital expenditures	-11.11	-14.26	-18.98	-10.03	-16.01	-11.30	-12.09	-5.46	-6.54	-4.75	-2.25	-3.32
Others incl. marketable securities changes	-32.52	1.10	60.66	-103.34	8.60	-58.39	-49.84	-0.50	0.00	0.00	0.54	0.04
Cash flow from financing +	23.98	53.14	7.30	135.97	0.01	46.73	91.02	39.66	54.73	3.60	-0.10	19.72
Dividend payout							0.00	0.00	-5.97	-5.97	-5.97	-5.97
Common stock repurchases				139.35	0.14	71.86	61.14	43.84	-0.99	53.78	53.78	53.78
Net Debt Issuance	23.98	53.14	7.30	-3.37	-0.13	-25.13	29.88	-4.18	61.69	-44.21	-47.91	-28.09

Change in cash	-24.51	12.93	21.93	0.84	-20.47	-41.49	11.33	18.11	40.97	-2.27	-2.70	6.52

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	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Mar-15	Dec-14
Operating cash flow +	-3.29	10.35	-0.58	-10.46	-4.16	-3.99	-10.28	-6.44	-6.69	-7.54	-8.67	-4.37	-6.46	-3.34	-6.06	-8.17	-4.20	-1.24	-0.94	-8.98	-1.92	-0.16	-3.67	-7.75	-6.96	-6.93	-0.43	-6.94	-3.47	-2.73	-1.18	-6.64	-5.03	-3.32	0.34	-4.23	-0.01	1.32	-0.13	-0.68	-1.63	-0.89	-0.72	-9.92
Net income
Depreciation, depletion and amortization	5.72	5.60	5.30	5.17	5.05	3.99	5.28	4.78	5.03	5.19	4.27	4.08	3.85	3.52	3.29	3.33	2.96	2.81	2.72	2.61	2.54	2.31	2.41	1.91	1.38	1.41	1.35	1.08	0.83	0.72	0.78	0.72	0.68	0.66	0.66	0.59	0.50	0.50	0.50	0.45	0.45	1.85	0.43	1.58
Stock-based compensation	3.98	4.42	4.25	5.25	3.86	3.89	3.92	2.94	2.80	2.75	2.36	3.30	2.11	1.70	1.68	1.77	1.53	1.67	1.44	1.42	1.32	1.48	1.26	2.50	0.96	0.71	0.73	0.69	0.47	0.29	0.27	0.45	2.18	2.40	0.35	0.39	0.34	0.30	0.30	0.30	0.35		0.28
Change in inventory	0.14	-0.58	1.01	-6.99	-1.91	0.96	-3.73	-3.79	-6.63	-4.08	-10.34	-5.88	-5.98	-2.13	-3.91	-4.16	-6.75	-1.81	0.05	-0.79	-2.51	0.27	-2.74	-4.50	-5.10	-3.28	-1.35	-2.98	-2.16	0.47	-1.00	-1.72	-2.56	-1.48	0.52	-2.29	-1.15	2.14	0.39	-1.07	-0.57	3.27	0.87	-2.68
Other working capital changes	-13.13	0.91	-11.14	-13.89	-11.16	-12.83	-15.75	-10.36	-7.89	-11.40	-4.97	-5.87	-6.44	-6.44	-7.12	-9.12	-1.93	-3.91	-5.15	-12.21	-3.26	-4.23	-4.60	-7.65	-4.19	-5.77	-1.16	-5.74	-2.61	-4.20	-1.23	-6.10	-5.33	-4.90	-1.19	-2.92	0.31	-1.62	-1.32	-0.36	-1.86	-6.02	-2.30	-8.82
Cash flow from investing +	-3.79	-7.26	-26.84	-3.55	-5.99	-2.41	-26.77	19.70	-3.68	17.92	9.67	-18.22	32.31	-23.23	-103.92	-0.53	14.30	2.97	-3.04	-1.73	-5.61	-59.06	-1.29	-3.73	-5.62	-1.53	-1.74	-53.68	-4.98	-0.46	-1.16	-1.42	-2.93	-1.26	-2.14	-1.51	-1.63	-1.73	-1.23	-1.06	-0.74	-1.71	-0.46	-3.28
Capital expenditures	-1.76	-0.60	-2.84	-3.45	-4.23	-0.26	-1.38	-6.68	-6.46	-5.94	-2.48	-5.62	-4.94	-0.52	-1.09	-5.27	-4.20	-1.64	-7.04	-1.73	-5.61	-4.06	-1.29	-2.00	-3.95	-1.38	-2.02	-3.70	-4.98	-0.25	-1.16	-1.42	-2.93	-1.26	-2.14	-1.51	-1.63	-1.73	-1.23	-1.06	-0.74	-2.21	-0.48	-3.14
Others incl. marketable securities changes	-2.03	-6.66	-24.00	-0.10	-1.76	-2.15	-25.39	26.38	2.78	23.86	12.15	-12.60	37.25	-22.70	-102.83	4.74	18.50	4.60	4.00	0.00	0.00	-55.00	0.00	-1.72	-1.67	-0.15	0.29	-49.97	0.00	-0.21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.03	-0.13
Cash flow from financing +	-0.61	-0.42	-0.28	24.80	-0.13	-0.54	58.52	-3.93	-0.57	9.39	-0.02	-2.04	-0.04	-0.04	108.27	27.77	-0.03	-0.03	0.04	-0.03	0.03	-0.02	-19.68	70.96	-4.53	59.97	0.46	30.06	0.54	39.42	0.30	-0.03	-0.03	44.93	1.81	5.53	2.47	0.71	1.47	1.54	-0.12	-0.10	-0.02	19.72
Dividend payout																						-70.39											0.00	-5.97	0.00	-5.97	-5.97	-5.97				-5.97		-5.97
Common stock repurchases															139.30	0.04			0.08		0.19	0.19	0.35	0.19	-0.19	60.00	0.48	0.09	0.57	43.51	0.33		0.00	-49.96	0.00	53.78	-0.25	53.78				53.78		53.78
Net Debt Issuance	-0.61	-0.42	-0.28	24.80	-0.13	-0.54	58.52	-3.93	-0.57	9.39	-0.02	-2.04	-0.04	-0.04	-31.04	27.73	-0.03	-0.03	-0.03	-0.03	-0.16	70.19	-20.03	70.77	-4.34	-0.03	-0.03	29.97	-0.03	-4.09	-0.03	-0.03	-0.03	100.85	1.81	-42.28	8.69	-47.10	1.47	1.54	-0.12	-47.91	-0.02	-28.09

Change in cash	-7.69	2.67	-27.70	10.79	-10.27	-6.94	21.47	9.34	-10.94	19.77	0.98	-24.63	25.81	-26.60	-1.71	19.08	10.07	1.70	-3.94	-10.73	-7.49	-59.23	-24.63	59.48	-17.11	51.51	-1.71	-30.56	-7.92	36.23	-2.04	-8.09	-7.99	40.34	0.00	-0.21	0.84	0.29	0.12	-0.19	-2.49	-2.70	-1.20	6.52

5 days ago

Ask a follow up