Zoom Communications, Inc.
|
Jan-26 |
Jan-25 |
Jan-24 |
Jan-23 |
Jan-22 |
Jan-21 |
Jan-20 |
Jan-19 |
Jan-18 |
Jan-17 |
| Total revenue |
4.87 |
4.67 |
4.53 |
4.39 |
4.10 |
2.65 |
0.62 |
0.33 |
0.15 |
0.06 |
| Cost of revenue |
1.12 |
1.13 |
1.08 |
1.10 |
1.05 |
0.82 |
0.12 |
0.06 |
0.03 |
0.01 |
| Gross profit |
3.75 |
3.54 |
3.45 |
3.29 |
3.05 |
1.83 |
0.51 |
0.27 |
0.12 |
0.05 |
| Selling, general and administrative |
0.39 |
0.44 |
0.58 |
0.58 |
0.48 |
0.32 |
0.09 |
0.04 |
0.03 |
0.01 |
| Research and development |
0.84 |
0.85 |
0.80 |
0.77 |
0.36 |
0.16 |
0.07 |
0.03 |
0.02 |
0.01 |
| Other operating expenses |
1.39 |
1.43 |
1.54 |
1.70 |
1.14 |
0.68 |
0.34 |
0.19 |
0.08 |
0.03 |
| Operating income |
1.12 |
0.81 |
0.53 |
0.25 |
1.06 |
0.66 |
0.01 |
0.01 |
0.00 |
0.00 |
| Non-operating income (net) |
1.30 |
0.50 |
0.31 |
0.00 |
0.04 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
| Income before tax |
2.42 |
1.32 |
0.83 |
0.25 |
1.10 |
0.68 |
0.03 |
0.01 |
0.00 |
0.00 |
| Income tax expense |
0.52 |
0.31 |
0.19 |
0.15 |
-0.27 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net income |
1.90 |
1.01 |
0.64 |
0.10 |
1.38 |
0.67 |
0.03 |
0.01 |
0.00 |
0.00 |
Show Quarterly Income Statement
|
Apr-26 |
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 |
| Total revenue |
1.24 |
1.25 |
1.23 |
1.22 |
1.17 |
1.18 |
1.18 |
1.16 |
1.14 |
1.15 |
1.14 |
1.14 |
1.11 |
1.12 |
1.10 |
1.10 |
1.07 |
1.07 |
1.05 |
1.02 |
0.96 |
0.88 |
0.78 |
0.66 |
0.33 |
0.19 |
0.17 |
0.15 |
0.12 |
0.11 |
0.09 |
0.07 |
0.06 |
| Cost of revenue |
0.27 |
0.30 |
0.27 |
0.27 |
0.28 |
0.29 |
0.28 |
0.29 |
0.27 |
0.28 |
0.27 |
0.27 |
0.26 |
0.29 |
0.27 |
0.27 |
0.26 |
0.26 |
0.27 |
0.26 |
0.26 |
0.27 |
0.26 |
0.19 |
0.10 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
| Gross profit |
0.96 |
0.95 |
0.96 |
0.94 |
0.90 |
0.90 |
0.89 |
0.88 |
0.87 |
0.87 |
0.87 |
0.87 |
0.84 |
0.82 |
0.83 |
0.83 |
0.81 |
0.81 |
0.78 |
0.76 |
0.69 |
0.62 |
0.52 |
0.47 |
0.22 |
0.16 |
0.14 |
0.12 |
0.10 |
0.09 |
0.07 |
0.06 |
0.05 |
| Selling, general and administrative |
0.10 |
0.12 |
0.09 |
0.08 |
0.10 |
0.10 |
0.13 |
0.11 |
0.11 |
0.13 |
0.13 |
0.13 |
0.20 |
0.19 |
0.14 |
0.13 |
0.12 |
0.12 |
0.10 |
0.11 |
0.15 |
0.09 |
0.09 |
0.08 |
0.05 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
| Research and development |
0.23 |
0.22 |
0.21 |
0.21 |
0.21 |
0.22 |
0.22 |
0.21 |
0.21 |
0.21 |
0.20 |
0.19 |
0.21 |
0.26 |
0.20 |
0.17 |
0.14 |
0.12 |
0.10 |
0.08 |
0.07 |
0.05 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Other operating expenses |
0.33 |
0.36 |
0.34 |
0.34 |
0.35 |
0.36 |
0.36 |
0.36 |
0.35 |
0.37 |
0.37 |
0.37 |
0.42 |
0.51 |
0.43 |
0.40 |
0.36 |
0.33 |
0.29 |
0.27 |
0.25 |
0.21 |
0.19 |
0.16 |
0.12 |
0.10 |
0.10 |
0.08 |
0.06 |
0.06 |
0.05 |
0.04 |
0.04 |
| Operating income |
0.31 |
0.25 |
0.31 |
0.32 |
0.24 |
0.23 |
0.18 |
0.20 |
0.20 |
0.17 |
0.17 |
0.18 |
0.01 |
-0.13 |
0.07 |
0.12 |
0.19 |
0.25 |
0.29 |
0.29 |
0.23 |
0.26 |
0.19 |
0.19 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
| Non-operating income (net) |
0.22 |
0.61 |
0.48 |
0.13 |
0.07 |
0.23 |
0.10 |
0.09 |
0.09 |
0.18 |
0.02 |
0.07 |
0.03 |
0.09 |
-0.01 |
-0.03 |
-0.04 |
-0.11 |
0.12 |
0.03 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income before tax |
0.53 |
0.86 |
0.79 |
0.45 |
0.32 |
0.45 |
0.28 |
0.29 |
0.29 |
0.35 |
0.19 |
0.25 |
0.04 |
-0.04 |
0.05 |
0.09 |
0.14 |
0.14 |
0.41 |
0.32 |
0.23 |
0.26 |
0.19 |
0.19 |
0.03 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
| Income tax expense |
0.11 |
0.19 |
0.18 |
0.09 |
0.06 |
0.08 |
0.07 |
0.07 |
0.08 |
0.05 |
0.04 |
0.07 |
0.03 |
0.06 |
0.01 |
0.04 |
0.03 |
-0.35 |
0.07 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net income |
0.43 |
0.67 |
0.61 |
0.36 |
0.25 |
0.37 |
0.21 |
0.22 |
0.22 |
0.30 |
0.14 |
0.18 |
0.02 |
-0.10 |
0.05 |
0.05 |
0.11 |
0.49 |
0.34 |
0.32 |
0.23 |
0.26 |
0.20 |
0.19 |
0.03 |
0.02 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
|
Jan-26 |
Jan-25 |
Jan-24 |
Jan-23 |
Jan-22 |
Jan-21 |
Jan-20 |
Jan-19 |
Jan-18 |
Jan-17 |
| Cash and cash equivalents |
1.27 |
1.35 |
1.56 |
1.09 |
1.06 |
2.24 |
0.28 |
0.06 |
0.04 |
0.13 |
| Short-term investments |
6.54 |
6.44 |
5.40 |
4.33 |
4.36 |
2.00 |
0.57 |
0.11 |
0.10 |
|
| Accounts receivable, net |
0.50 |
0.50 |
0.54 |
0.56 |
0.42 |
0.29 |
0.12 |
0.06 |
0.02 |
0.01 |
| Inventories |
|
|
0.40 |
0.22 |
0.32 |
0.25 |
0.12 |
0.03 |
0.01 |
0.00 |
| Other current assets |
0.34 |
0.39 |
0.43 |
0.39 |
0.34 |
0.25 |
0.12 |
0.04 |
0.02 |
0.01 |
| Total current assets |
8.66 |
8.68 |
7.93 |
6.36 |
6.18 |
4.79 |
1.10 |
0.28 |
0.18 |
0.15 |
| Property, plant and equipment, net |
0.32 |
0.39 |
0.35 |
0.33 |
0.32 |
0.25 |
0.13 |
0.04 |
0.01 |
0.01 |
| Goodwill |
0.40 |
0.31 |
0.31 |
0.12 |
0.03 |
0.02 |
0.00 |
|
|
|
| Intangible assets |
0.07 |
0.06 |
0.07 |
0.06 |
0.02 |
0.01 |
0.00 |
|
|
|
| Long-term investments |
1.58 |
0.59 |
0.41 |
0.40 |
0.37 |
0.02 |
0.00 |
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
| Total assets |
11.96 |
10.99 |
9.93 |
8.13 |
7.55 |
5.30 |
1.29 |
0.35 |
0.22 |
0.16 |
|
| Accounts payable |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Short-term debt |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.00 |
0.01 |
|
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.50 |
0.42 |
0.38 |
0.32 |
0.30 |
0.33 |
0.11 |
0.03 |
0.01 |
0.03 |
| Long-term debt |
|
|
|
|
|
|
0.00 |
0.01 |
0.00 |
|
| Capital lease obligations |
0.06 |
0.06 |
0.07 |
0.07 |
0.09 |
0.09 |
0.07 |
|
|
|
| Other non-current liabilities |
0.01 |
0.00 |
0.01 |
0.07 |
0.07 |
0.06 |
0.00 |
0.02 |
0.00 |
|
| Total liabilities |
2.15 |
2.05 |
1.91 |
1.92 |
1.77 |
1.44 |
0.46 |
0.36 |
0.24 |
0.03 |
|
| Common stock and paid-in capital |
4.11 |
5.14 |
5.23 |
4.05 |
3.73 |
3.19 |
0.83 |
0.02 |
0.01 |
0.16 |
| Retained earnings |
5.70 |
3.80 |
2.79 |
2.15 |
2.05 |
0.67 |
0.00 |
-0.03 |
-0.03 |
-0.03 |
| Common shares outstanding |
307 |
315 |
309 |
304 |
306 |
298 |
254 |
269 |
269 |
269 |
Show Quarterly Balance Sheet
|
Apr-26 |
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 |
| Cash and cash equivalents |
0.89 |
1.27 |
1.23 |
1.20 |
1.23 |
1.35 |
1.27 |
1.54 |
1.89 |
1.56 |
1.49 |
1.38 |
1.03 |
1.09 |
1.10 |
0.94 |
1.41 |
1.06 |
1.32 |
1.93 |
1.56 |
2.24 |
0.73 |
0.75 |
0.49 |
0.28 |
0.23 |
0.21 |
0.63 |
0.06 |
|
|
-0.14 |
| Short-term investments |
6.83 |
6.54 |
6.73 |
6.58 |
6.56 |
6.44 |
6.43 |
5.98 |
5.49 |
5.40 |
5.00 |
4.65 |
4.57 |
4.33 |
4.07 |
4.58 |
4.32 |
4.36 |
4.10 |
3.17 |
3.13 |
2.00 |
1.14 |
0.73 |
0.62 |
0.57 |
0.58 |
0.54 |
0.11 |
0.11 |
|
|
0.28 |
| Accounts receivable, net |
0.47 |
0.50 |
0.42 |
0.52 |
0.48 |
0.50 |
0.46 |
0.53 |
0.53 |
0.54 |
0.54 |
0.59 |
0.61 |
0.56 |
0.61 |
0.53 |
0.48 |
0.42 |
0.38 |
0.40 |
0.39 |
0.29 |
0.28 |
0.30 |
0.26 |
0.12 |
0.10 |
0.10 |
0.08 |
0.06 |
|
|
|
| Inventories |
|
|
|
|
|
|
|
0.00 |
0.00 |
0.40 |
0.44 |
0.21 |
0.21 |
0.22 |
0.38 |
0.37 |
0.32 |
0.32 |
0.29 |
0.31 |
0.28 |
0.25 |
0.47 |
0.45 |
0.42 |
0.12 |
0.11 |
0.04 |
0.03 |
0.03 |
|
|
|
| Other current assets |
0.39 |
0.34 |
0.17 |
0.37 |
0.40 |
0.39 |
0.37 |
0.35 |
0.38 |
0.43 |
0.45 |
0.44 |
0.36 |
0.39 |
0.37 |
0.37 |
0.35 |
0.34 |
0.32 |
0.33 |
0.27 |
0.25 |
0.47 |
0.45 |
0.42 |
0.12 |
0.11 |
0.07 |
0.05 |
0.04 |
|
|
|
| Total current assets |
8.58 |
8.66 |
8.54 |
8.66 |
8.67 |
8.68 |
8.53 |
8.40 |
8.28 |
7.93 |
7.48 |
7.05 |
6.57 |
6.36 |
6.14 |
6.41 |
6.56 |
6.18 |
6.11 |
5.84 |
5.34 |
4.79 |
2.62 |
2.23 |
1.78 |
1.10 |
1.02 |
0.92 |
0.87 |
0.28 |
|
|
0.14 |
| Property, plant and equipment, net |
|
0.32 |
0.33 |
0.35 |
0.37 |
0.39 |
0.40 |
|
|
|
0.36 |
0.35 |
0.26 |
0.33 |
0.34 |
0.33 |
0.33 |
0.32 |
0.30 |
0.28 |
0.19 |
0.25 |
0.17 |
0.16 |
0.13 |
0.13 |
0.11 |
0.10 |
0.09 |
|
|
|
|
| Goodwill |
0.40 |
0.40 |
0.31 |
0.31 |
0.31 |
0.31 |
0.31 |
0.31 |
0.31 |
0.31 |
0.31 |
0.31 |
0.30 |
0.12 |
0.12 |
0.12 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
|
|
|
|
|
|
|
|
|
| Intangible assets |
0.07 |
0.07 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.06 |
0.06 |
0.05 |
0.02 |
0.02 |
|
|
0.01 |
0.01 |
0.01 |
0.01 |
|
0.00 |
|
|
|
|
|
|
|
| Long-term investments |
1.88 |
1.58 |
1.05 |
0.65 |
0.58 |
0.59 |
0.44 |
0.44 |
0.42 |
0.41 |
0.35 |
0.38 |
0.45 |
0.40 |
0.35 |
0.36 |
0.34 |
0.37 |
0.30 |
0.14 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
12.16 |
11.96 |
11.39 |
11.04 |
10.95 |
10.99 |
10.68 |
10.51 |
10.30 |
9.93 |
9.32 |
8.92 |
8.54 |
8.13 |
7.84 |
8.05 |
7.96 |
7.55 |
6.98 |
6.51 |
5.89 |
5.30 |
3.05 |
2.62 |
2.07 |
1.29 |
1.19 |
1.07 |
1.00 |
0.35 |
|
|
|
|
| Accounts payable |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.03 |
0.02 |
0.02 |
0.01 |
0.02 |
0.05 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
|
|
|
| Short-term debt |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
|
|
|
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.01 |
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
0.50 |
0.50 |
0.49 |
0.33 |
0.34 |
0.42 |
0.34 |
0.31 |
0.33 |
0.38 |
0.33 |
0.29 |
0.38 |
0.32 |
0.37 |
0.31 |
0.33 |
0.30 |
0.42 |
0.42 |
0.38 |
0.33 |
0.53 |
0.52 |
0.48 |
0.11 |
0.12 |
0.06 |
0.04 |
0.03 |
|
|
|
| Long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.05 |
|
|
|
|
| Capital lease obligations |
0.06 |
0.06 |
0.05 |
0.05 |
0.06 |
0.06 |
0.07 |
0.06 |
0.07 |
0.07 |
0.08 |
0.06 |
0.07 |
0.07 |
0.08 |
0.08 |
0.10 |
0.09 |
0.08 |
0.08 |
0.09 |
0.09 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
0.05 |
|
|
|
|
| Other non-current liabilities |
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.03 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.20 |
0.07 |
0.17 |
0.06 |
0.17 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
|
|
|
| Total liabilities |
2.19 |
2.15 |
2.10 |
2.09 |
2.05 |
2.05 |
2.00 |
1.98 |
2.00 |
1.91 |
1.90 |
1.92 |
2.01 |
1.92 |
2.08 |
2.06 |
2.01 |
1.77 |
1.87 |
1.85 |
1.70 |
1.44 |
1.55 |
1.43 |
1.17 |
0.46 |
0.42 |
0.33 |
0.28 |
0.36 |
|
|
|
|
| Common stock and paid-in capital |
3.85 |
4.11 |
4.26 |
4.54 |
4.85 |
5.14 |
5.25 |
5.30 |
5.29 |
5.23 |
4.92 |
4.65 |
4.36 |
4.05 |
3.50 |
3.78 |
3.79 |
3.73 |
3.56 |
3.44 |
3.29 |
3.19 |
1.09 |
0.99 |
0.87 |
0.83 |
0.79 |
0.76 |
0.74 |
0.02 |
0.00 |
0.00 |
0.13 |
| Retained earnings |
6.13 |
5.70 |
5.03 |
4.41 |
4.05 |
3.80 |
3.43 |
3.22 |
3.01 |
2.79 |
2.49 |
2.35 |
2.17 |
2.15 |
2.26 |
2.21 |
2.16 |
2.05 |
1.56 |
1.22 |
0.90 |
0.67 |
0.41 |
0.21 |
0.03 |
0.00 |
-0.02 |
-0.02 |
-0.02 |
-0.03 |
|
|
|
| Common shares outstanding |
300 |
303 |
309 |
308 |
313 |
317 |
314 |
314 |
315 |
313 |
310 |
306 |
304 |
293 |
302 |
307 |
307 |
306 |
306 |
306 |
305 |
301 |
299 |
297 |
295 |
293 |
293 |
292 |
275 |
258 |
269 |
269 |
269 |
|
Jan-26 |
Jan-25 |
Jan-24 |
Jan-23 |
Jan-22 |
Jan-21 |
Jan-20 |
Jan-19 |
Jan-18 |
Jan-17 |
| Net income |
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.42 |
0.12 |
0.10 |
0.08 |
0.05 |
0.03 |
0.02 |
0.01 |
0.00 |
0.00 |
| Stock-based compensation |
0.76 |
0.93 |
1.06 |
1.29 |
0.48 |
0.28 |
0.07 |
0.01 |
0.01 |
0.00 |
| Change in inventory |
|
|
-0.04 |
|
|
0.18 |
0.02 |
0.02 |
0.01 |
0.01 |
| Other working capital changes |
0.81 |
0.89 |
0.48 |
-0.08 |
1.08 |
0.99 |
0.04 |
0.02 |
-0.01 |
0.00 |
| Capital expenditures |
-0.06 |
-0.14 |
-0.13 |
-0.12 |
-0.15 |
-0.09 |
-0.04 |
-0.03 |
-0.01 |
0.00 |
| Others incl. marketable securities changes |
-0.21 |
-0.97 |
-1.06 |
-0.20 |
-2.71 |
-1.48 |
-0.46 |
-0.01 |
-0.10 |
0.00 |
| Dividend payout |
|
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
-1.62 |
-1.09 |
0.00 |
-1.00 |
-0.04 |
0.04 |
0.02 |
0.00 |
0.00 |
-0.01 |
| Net Debt Issuance |
-0.18 |
0.07 |
0.06 |
0.06 |
0.07 |
2.01 |
0.60 |
0.02 |
0.00 |
0.12 |
|
| Change in cash |
-0.10 |
-0.19 |
0.48 |
0.03 |
-1.22 |
1.96 |
0.27 |
0.03 |
-0.10 |
0.11 |
Show Quarterly Cash Flow
|
Apr-26 |
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 |
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
0.05 |
0.07 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Stock-based compensation |
0.18 |
0.19 |
0.19 |
0.19 |
0.20 |
0.22 |
0.24 |
0.24 |
0.23 |
0.25 |
0.26 |
0.26 |
0.28 |
0.52 |
0.30 |
0.26 |
0.21 |
0.16 |
0.11 |
0.10 |
0.10 |
0.10 |
0.09 |
0.06 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Change in inventory |
|
|
|
|
|
|
|
|
|
0.10 |
0.01 |
-0.17 |
|
|
|
|
|
-0.16 |
0.06 |
-0.03 |
0.06 |
0.02 |
0.00 |
0.03 |
0.12 |
-0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
| Other working capital changes |
0.29 |
0.10 |
0.41 |
0.30 |
0.25 |
0.17 |
0.21 |
0.18 |
0.33 |
-0.03 |
0.19 |
0.21 |
0.11 |
-0.33 |
-0.03 |
-0.02 |
0.30 |
0.19 |
0.21 |
0.38 |
0.37 |
0.27 |
0.31 |
0.31 |
0.11 |
0.02 |
0.02 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
| Capital expenditures |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.03 |
-0.01 |
-0.03 |
-0.08 |
-0.02 |
-0.02 |
-0.04 |
-0.05 |
-0.02 |
-0.03 |
-0.03 |
-0.03 |
-0.03 |
-0.02 |
-0.03 |
-0.01 |
-0.08 |
-0.02 |
-0.03 |
-0.03 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
| Others incl. marketable securities changes |
-0.46 |
0.07 |
-0.13 |
-0.05 |
-0.10 |
0.00 |
-0.43 |
-0.46 |
-0.09 |
-0.30 |
-0.32 |
0.03 |
-0.46 |
-0.23 |
0.48 |
-0.44 |
-0.01 |
-0.47 |
-0.97 |
-0.13 |
-1.14 |
-0.87 |
-0.41 |
-0.14 |
-0.06 |
0.01 |
-0.04 |
-0.43 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend payout |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock repurchases |
-0.36 |
-0.32 |
-0.41 |
-0.47 |
-0.42 |
-0.35 |
-0.30 |
-0.29 |
-0.15 |
0.00 |
-0.01 |
0.03 |
0.00 |
-0.01 |
-0.56 |
-0.29 |
-0.13 |
-0.01 |
-0.04 |
0.04 |
-0.01 |
|
|
0.00 |
0.01 |
0.02 |
0.00 |
0.00 |
0.55 |
|
|
|
|
| Net Debt Issuance |
-0.03 |
-0.03 |
-0.05 |
-0.03 |
-0.07 |
0.03 |
0.00 |
0.03 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.04 |
0.00 |
0.02 |
0.00 |
0.03 |
0.00 |
1.75 |
0.02 |
0.04 |
0.22 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
|
| Change in cash |
-0.35 |
0.05 |
0.02 |
-0.04 |
-0.13 |
0.09 |
-0.27 |
-0.35 |
0.34 |
0.06 |
0.12 |
0.35 |
-0.06 |
-0.03 |
0.18 |
-0.46 |
0.35 |
-0.27 |
-0.65 |
0.40 |
-0.69 |
1.26 |
0.00 |
0.27 |
0.42 |
0.05 |
0.07 |
-0.42 |
0.57 |
0.00 |
0.03 |
0.01 |
0.00 |