Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY201912/31/2019 | FY202012/31/2020 | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -5,432.0 | -4,746.0 | -3,626.0 | -3,626.0 | ||||||
| Depreciation & Amortization | 937.0 | 1,031.0 | 784.0 | 778.0 | ||||||
| Stock Based Compensation | 821.0 | 692.0 | 741.0 | 741.0 | ||||||
| Change in Working Capital | -1,414.0 | 1,167.0 | 1,440.0 | 1,440.0 | ||||||
| Other Non-Cash Items | 222.0 | 140.0 | -118.0 | -112.0 | ||||||
| Net Cash from Operating Activities | -4,866.0 | -1,716.0 | -779.0 | -779.0 | ||||||
| -Investments in Property, Plant & Equipment | -1,026.0 | -1,141.0 | -1,710.0 | -1,710.0 | ||||||
| -Acquisitions Net | - | - | - | - | ||||||
| -Purchases of Investments | -2,410.0 | -4,392.0 | -3,206.0 | -3,206.0 | ||||||
| Sales/Maturities of Investments | 925.0 | 3,553.0 | 3,088.0 | 3,088.0 | ||||||
| Other Investing Activities | - | - | - | - | ||||||
| Net Cash from Investing Activities | -2,511.0 | -1,980.0 | -1,828.0 | -1,828.0 | ||||||
| Net Debt Issuance | 3,195.0 | 1,000.0 | - | - | ||||||
| Net Stock Issuance | 61.0 | 64.0 | 923.0 | 810.0 | ||||||
| -Net Dividends Paid | - | - | - | - | ||||||
| Other Financing Activities | -126.0 | 72.0 | -37.0 | 76.0 | ||||||
| Net Cash from Financing Activities | 3,130.0 | 1,136.0 | 886.0 | 886.0 | ||||||
| Effect of Forex Changes | 5.0 | -3.0 | 6.0 | 6.0 | ||||||
| Net Change in Cash | -4,242.0 | -2,563.0 | -1,715.0 | -1,715.0 | ||||||
| Cash at End of Period | 7,857.0 | 5,294.0 | 3,579.0 | 17,525.0 | ||||||
| Operating Cash Flow | -4,866.0 | -1,716.0 | -779.0 | -779.0 | ||||||
| -Capital Expenditure | -1,026.0 | -1,141.0 | -1,710.0 | -1,710.0 | ||||||
| Free Cash Flow | -5,892.0 | -2,857.0 | -2,489.0 | -2,489.0 | ||||||