Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19
Operating cash flow +	-206.44	-182.94	-163.28	-114.90	-75.42	-26.76	-26.76
Net income
Depreciation, depletion and amortization	0.21	0.63	0.67	0.59	0.54	0.11	0.11
Stock-based compensation	29.88	39.99	17.24	8.30	4.27	1.68
Change in inventory
Other working capital changes	-236.52	-223.56	-181.19	-123.79	-80.23	-28.54	-26.87
Cash flow from investing +	168.52	-70.56	64.39	-168.01	-0.82	-11.24	-11.24
Capital expenditures	0.00	0.00	-0.12	-0.51	-0.82	-1.30	-1.30
Others incl. marketable securities changes	168.52	-70.56	64.50	-167.50	0.00	-9.94	-9.94
Cash flow from financing +	77.09	21.60	231.94	115.74	293.51	230.10	230.10
Dividend payout
Common stock repurchases		0.00	-0.49	0.00	0.00	0.00
Net Debt Issuance	77.09	21.60	232.43	115.74	293.51	230.10	230.10

Change in cash	39.17	-231.89	133.05	-167.17	217.27	192.10	192.10

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
Operating cash flow +	-46.40	-47.96	-46.63	-52.40	-59.45	-50.34	-33.48	-56.16	-42.96	-51.44	-47.77	-31.02	-33.04	-30.37	-25.76	-26.58	-32.19	-29.35	-17.26	-13.57	-15.24	-16.51
Net income
Depreciation, depletion and amortization	0.01	0.01	0.02	0.02	0.16	0.16	0.16	0.16	0.16	0.17	0.17	0.99	0.16	0.15	0.15	0.48	0.15	0.13	0.15	0.13	0.13	0.06
Stock-based compensation	7.41	7.41	5.98	7.17	9.32	9.90	9.95	12.77	7.37	6.05	6.45	2.54	2.20	2.79	2.10	1.75	1.65	1.22	1.19	1.06	0.81	0.82
Change in inventory
Other working capital changes	-53.82	-55.37	-52.64	-59.59	-68.93	-60.40	-43.59	-69.09	-50.49	-57.66	-54.40	-34.56	-35.39	-33.31	-28.01	-28.81	-33.99	-30.70	-18.60	-14.75	-16.19	-17.40
Cash flow from investing +	0.07	42.65	51.32	30.40	44.16	-98.80	156.99	21.26	-150.00	13.68	23.82	24.08	2.82	-8.03	16.69	-91.07	-85.61	-0.19	-0.55	-0.11	0.03	-0.31
Capital expenditures	0.00	-0.02	-0.02	0.00	0.00	0.00	-0.78	0.00	-0.78	-0.04	-0.04	0.00	-0.04	-0.02	-0.13	-0.18	-0.18	-0.19	-0.22	-0.14	-0.27	-1.30
Others incl. marketable securities changes	0.07	42.66	51.33	30.40	44.16	-98.80	157.76	21.26	-149.23	13.72	23.85	24.08	2.85	-8.01	16.82	-90.89	-85.43	0.00	-0.33	0.03	0.30	0.99
Cash flow from financing +	10.88	58.77	-0.14	18.46	0.00	15.57	1.53	2.65	1.85	-0.48	232.02	0.29	0.10	26.83	87.18	2.08	-0.35	-0.36	291.99	0.64	1.24	11.80
Dividend payout
Common stock repurchases													-0.49
Net Debt Issuance	10.88	58.77	-0.14	18.46	0.00	15.57	1.53	2.65	1.85	-0.48	232.02	0.29	0.59	26.83	87.18	2.08	-0.35	-0.36	291.99	0.64	1.24	11.80

Change in cash	-35.46	53.46	4.55	-3.55	-15.29	-133.57	125.04	-32.25	-191.11	-38.25	208.07	-6.65	-30.12	-11.56	78.11	-115.57	-118.14	-29.90	274.18	-13.04	-13.98	-5.02

5 days ago

Ask a follow up