ROOT
Root, Inc.
Company overview
- Market capitalization
- —
- Employees
- 1,256
- Latest publication
- 2026-09-29
About Root, Inc.
Root, Inc. provides insurance products and services in the United States. The company offers automobile and renters insurance products primarily through websites, mobile applications, and partnership channels. Root, Inc. was incorporated in 2015 and is headquartered in Columbus, Ohio.
Financial statements
Income Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q1 20252025-03-31 · USD | Q3 20212021-09-30 · USD | Q2 20212021-06-30 · USD | Q1 20212021-03-31 · USD | Q3 20202020-09-30 · USD | Q4 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 393,500,000USD | 397,000,000USD | 349,400,000USD | 93,800,000USD | 89,800,000USD | 68,600,000USD | 50,500,000USD | 72,550,000USD |
| Cost Of Revenue | 226,200,000USD | 300,600,000USD | 242,300,000USD | — | — | — | — | — |
| Gross Profit | 167,300,000USD | 96,400,000USD | 107,100,000USD | 93,800,000USD | 89,800,000USD | 68,600,000USD | 50,500,000USD | — |
| Research Development | 15,200,000USD | 13,300,000USD | 11,400,000USD | 18,000,000USD | 17,500,000USD | 13,800,000USD | 12,900,000USD | — |
| Selling General Administrative | 24,500,000USD | 27,000,000USD | 20,500,000USD | 27,400,000USD | 24,000,000USD | 18,400,000USD | 16,600,000USD | 16,750,000USD |
| Selling And Marketing Expenses | 27,300,000USD | 45,600,000USD | 51,500,000USD | 65,400,000USD | 111,700,000USD | 68,400,000USD | 36,900,000USD | 27,400,000USD |
| Unclassified Operating Expenses | 64,200,000USD | 5,100,000USD | 5,300,000USD | 109,900,000USD | 108,700,000USD | 62,300,000USD | 49,800,000USD | — |
| Total Operating Expenses | 131,200,000USD | 91,000,000USD | 88,700,000USD | 220,700,000USD | 261,900,000USD | 162,900,000USD | 116,200,000USD | — |
| Operating Income | 36,100,000USD | 5,400,000USD | 18,400,000USD | -126,900,000USD | -172,100,000USD | -94,300,000USD | -65,700,000USD | — |
| Interest Income | 10,000,000USD | 10,300,000USD | 9,400,000USD | 800,000USD | 900,000USD | 1,100,000USD | 1,200,000USD | — |
| Interest Expense | 4,800,000USD | 5,100,000USD | 5,300,000USD | 6,100,000USD | 6,500,000USD | 5,300,000USD | 19,500,000USD | 5,575,000USD |
| Net Interest Income | -4,800,000USD | -5,100,000USD | -5,300,000USD | -6,100,000USD | -6,500,000USD | -5,300,000USD | -19,500,000USD | — |
| Income Before Tax | 36,100,000USD | 5,400,000USD | 18,400,000USD | -133,000,000USD | -178,600,000USD | -99,600,000USD | -85,200,000USD | -70,600,000USD |
| Income Tax Expense | 200,000USD | -900,000USD | — | — | — | — | — | — |
| Tax Provision | -200,000USD | -900,000USD | 0USD | 0USD | 0USD | 0USD | 0USD | — |
| Net Income | 35,900,000USD | 5,300,000USD | 18,400,000USD | -133,000,000USD | -178,600,000USD | -99,600,000USD | -85,200,000USD | -70,600,000USD |
| Net Income From Continuing Ops | 36,300,000USD | 6,300,000USD | 18,400,000USD | -133,000,000USD | -178,600,000USD | -99,600,000USD | -85,200,000USD | — |
| Ebit | 40,900,000USD | 10,500,000USD | 23,700,000USD | -126,900,000USD | -172,100,000USD | -94,300,000USD | -65,700,000USD | -70,600,000USD |
| Ebitda | 44,000,000USD | 13,600,000USD | 25,700,000USD | -123,100,000USD | -168,400,000USD | -90,800,000USD | -62,200,000USD | — |
| Depreciation And Amortization | 3,100,000USD | 3,100,000USD | 2,000,000USD | 3,800,000USD | 3,700,000USD | 3,500,000USD | 3,500,000USD | 1,225,000USD |
| Reconciled Depreciation | 3,100,000USD | 3,100,000USD | 2,000,000USD | 3,800,000USD | 3,700,000USD | 3,500,000USD | 3,500,000USD | 1,225,000USD |
| Total Other Income Expense Net | -4,800,000USD | -5,100,000USD | -5,300,000USD | -6,100,000USD | -6,500,000USD | -5,300,000USD | -19,500,000USD | — |
| Net Income Applicable To Common Shares | — | — | — | -133,000,000USD | -178,600,000USD | -99,600,000USD | -85,200,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD |
|---|---|
| Total Revenue | 1,517,100,000USD |
| Cost Of Revenue | 1,130,500,000USD |
| Gross Profit | 386,600,000USD |
| Research Development | 53,100,000USD |
| Selling General Administrative | 96,900,000USD |
| Selling And Marketing Expenses | 174,800,000USD |
| Unclassified Operating Expenses | 21,000,000USD |
| Total Operating Expenses | 345,800,000USD |
| Operating Income | 40,800,000USD |
| Interest Income | 40,100,000USD |
| Interest Expense | 21,000,000USD |
| Net Interest Income | -21,000,000USD |
| Income Before Tax | 40,800,000USD |
| Income Tax Expense | -500,000USD |
| Tax Provision | -500,000USD |
| Net Income | 40,300,000USD |
| Net Income From Continuing Ops | 41,300,000USD |
| Ebit | 61,800,000USD |
| Ebitda | 73,600,000USD |
| Depreciation And Amortization | 11,800,000USD |
| Reconciled Depreciation | 11,800,000USD |
| Total Other Income Expense Net | -21,000,000USD |
| Source | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 1,562,800,000USD | 1,674,500,000USD | 1,488,400,000USD | 1,427,300,000USD | 1,406,900,000USD | 1,495,700,000USD | 1,363,500,000USD | 1,290,600,000USD |
| Total Liab | 1,124,900,000USD | 1,142,100,000USD | 1,111,400,000USD | 1,070,800,000USD | 1,066,200,000USD | 1,004,300,000USD | 1,069,599,999USD | 1,027,300,000USD |
| Total Stockholder Equity | 437,900,000USD | 396,300,000USD | 377,000,000USD | 356,500,000USD | 340,700,000USD | 315,700,000USD | 293,900,000USD | 263,300,000USD |
| Capital Stock | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Retained Earnings | -1,605,700,000USD | -1,641,600,000USD | -1,646,900,000USD | -1,641,500,000USD | -1,663,500,000USD | -1,681,900,000USD | -1,704,000,000USD | -1,726,800,000USD |
| Other Assets | 725,200,000USD | — | 636,600,000USD | 605,000,000USD | 615,400,000USD | 1,495,700,000USD | 1,561,900,000USD | 1,495,800,000USD |
| Cash | 608,900,000USD | 689,900,000USD | 654,400,000USD | 642,500,000USD | 610,500,000USD | 600,300,000USD | 675,800,000USD | 668,200,000USD |
| Cash And Short Term Investments | 608,900,000USD | 689,900,000USD | 654,400,000USD | 642,500,000USD | 610,500,000USD | 600,300,000USD | 675,800,000USD | 668,200,000USD |
| Total Current Assets | 959,700,000USD | 1,022,700,000USD | 1,006,900,000USD | 983,800,000USD | 971,200,000USD | 905,600,000USD | 984,500,000USD | 964,200,000USD |
| Net Debt | -408,600,000USD | -488,600,000USD | -457,600,000USD | -445,900,000USD | -414,000,000USD | -398,000,000USD | -382,500,000USD | -375,600,000USD |
| Short Long Term Debt Total | 200,300,000USD | 201,300,000USD | 196,800,000USD | 196,600,000USD | 196,500,000USD | 202,300,000USD | 293,300,000USD | 292,600,000USD |
| Long Term Debt | 200,300,000USD | 200,300,000USD | 200,400,000USD | 200,000,000USD | 200,000,000USD | 200,100,000USD | 300,900,000USD | 300,100,000USD |
| Long Term Investments | 467,100,000USD | 387,000,000USD | 357,800,000USD | 322,700,000USD | 320,800,000USD | 306,800,000USD | 274,800,000USD | 235,500,000USD |
| Short Term Investments | 467,100,000USD | 387,000,000USD | 357,800,000USD | 322,700,000USD | 320,800,000USD | 306,800,000USD | 274,800,000USD | 235,500,000USD |
| Net Receivables | 350,800,000USD | 332,800,000USD | 352,500,000USD | 341,300,000USD | 360,700,000USD | 305,300,000USD | 308,700,000USD | 296,000,000USD |
| Accounts Payable | 138,300,000USD | 76,600,000USD | 70,600,000USD | 68,100,000USD | 83,300,000USD | 103,900,000USD | 110,200,000USD | 110,600,000USD |
| Accumulated Other Comprehensive Income | 400,000USD | 3,900,000USD | 3,500,000USD | 2,300,000USD | 700,000USD | -2,300,000USD | 2,100,000USD | -3,400,000USD |
| Common Stock Shares Outstanding | 17,200,000shares | 17,200,000shares | 15,400,000shares | 17,100,000shares | 17,200,000shares | 17,000,000shares | 16,900,000shares | 14,900,000shares |
| Non Current Assets Total | 603,100,000USD | 515,700,000USD | 481,500,000USD | 443,500,000USD | 435,700,000USD | 414,400,000USD | 379,000,000USD | 326,400,000USD |
| Non Current Liabilities Total | 1,124,900,000USD | 752,400,000USD | 713,800,000USD | 690,500,000USD | 666,700,000USD | 673,300,000USD | 752,999,999USD | 736,000,000USD |
| Non Currrent Assets Other | 131,600,000USD | 93,500,000USD | 119,300,000USD | 116,400,000USD | 110,500,000USD | 76,800,000USD | 99,800,000USD | 86,500,000USD |
| Unclassified Current Assets | -467,100,000USD | -387,000,000USD | -357,800,000USD | -322,700,000USD | -320,800,000USD | -306,800,000USD | -274,800,000USD | -235,500,000USD |
| Unclassified Non Current Assets | -720,800,000USD | — | -632,200,000USD | -600,600,000USD | -611,000,000USD | -1,491,300,000USD | -1,584,000,000USD | -1,491,400,000USD |
| Unclassified Non Current Liabilities | 924,600,000USD | 552,100,000USD | 513,400,000USD | 490,500,000USD | 466,700,000USD | 473,200,000USD | 452,099,999USD | 435,900,000USD |
| Unclassified Equity | 2,043,200,000USD | 2,034,000,000USD | 2,020,400,000USD | 1,995,700,000USD | 2,003,500,000USD | 1,999,900,000USD | 291,800,000USD | 1,993,500,000USD |
| Intangible Assets | — | 27,600,000USD | — | — | — | 22,000,000USD | 26,500,000USD | — |
| Other Current Assets | — | -366,400,000USD | -500,100,000USD | -468,200,000USD | -478,600,000USD | -1,362,000,000USD | -1,418,900,000USD | -391,300,000USD |
| Other Current Liab | — | -76,600,000USD | -70,600,000USD | -68,100,000USD | -83,300,000USD | -103,900,000USD | -110,200,000USD | -110,600,000USD |
| Total Current Liabilities | — | 389,700,000USD | 397,600,000USD | 380,300,000USD | 399,500,000USD | 331,000,000USD | 316,600,000USD | 291,300,000USD |
| Current Deferred Revenue | — | 387,400,000USD | 397,600,000USD | 380,300,000USD | 399,500,000USD | 328,800,000USD | 316,600,000USD | 291,300,000USD |
| Short Term Debt | — | 2,300,000USD | — | — | — | 2,200,000USD | — | — |
| Property Plant Equipment Net | — | 3,200,000USD | — | — | — | 4,400,000USD | — | — |
| Unclassified Current Liabilities | — | -76,600,000USD | -70,600,000USD | -68,100,000USD | -83,300,000USD | -103,900,000USD | -110,200,000USD | -110,600,000USD |
| Common Stock | — | — | — | — | — | — | 1,704,000,000USD | — |
| Inventory | — | — | — | — | — | — | -1,030,000,000USD | -963,200,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 1,674,500,000USD | 1,495,700,000USD | 1,347,700,000USD | 1,312,900,000USD | 1,063,500,000USD | 1,762,300,000USD | 685,900,000USD | 187,100,000USD |
| Intangible Assets | 27,600,000USD | 22,000,000USD | 19,200,000USD | 26,500,000USD | 8,900,000USD | 18,500,000USD | 6,600,000USD | 1,500,000USD |
| Total Liab | 1,142,100,000USD | 1,004,300,000USD | 896,500,000USD | 1,035,800,000USD | 415,100,000USD | 729,900,000USD | 499,500,000USD | 100,200,000USD |
| Total Stockholder Equity | 396,300,000USD | 315,700,000USD | 277,700,000USD | 277,100,000USD | 648,400,000USD | 1,032,400,000USD | 186,400,000USD | 86,900,000USD |
| Capital Stock | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Retained Earnings | -1,641,600,000USD | -1,681,900,000USD | -1,715,200,000USD | -1,567,800,000USD | -1,270,100,000USD | -748,000,000USD | -385,000,000USD | -102,600,000USD |
| Cash | 689,900,000USD | 600,300,000USD | 679,700,000USD | 762,100,000USD | 707,000,000USD | 1,112,800,000USD | 416,600,000USD | 122,300,000USD |
| Cash And Short Term Investments | 689,900,000USD | 600,300,000USD | 679,700,000USD | 890,900,000USD | 707,000,000USD | 1,336,800,000USD | 416,600,000USD | 122,300,000USD |
| Total Current Assets | 1,022,700,000USD | 905,600,000USD | 926,800,000USD | 874,400,000USD | 855,100,000USD | 1,591,700,000USD | 539,300,000USD | 157,300,000USD |
| Total Current Liabilities | 389,700,000USD | 331,000,000USD | 238,500,000USD | 39,700,000USD | 83,600,000USD | 137,100,000USD | 227,500,000USD | 34,500,000USD |
| Current Deferred Revenue | 387,400,000USD | 328,800,000USD | 235,500,000USD | -3,200,000USD | 79,300,000USD | 37,600,000USD | 128,000,000USD | 34,500,000USD |
| Net Debt | -488,600,000USD | -398,000,000USD | -380,400,000USD | -466,700,000USD | -692,900,000USD | -934,800,000USD | -225,300,000USD | -107,400,000USD |
| Short Term Debt | 2,300,000USD | 2,200,000USD | 3,000,000USD | 3,200,000USD | 4,300,000USD | 99,500,000USD | 99,500,000USD | 10,000,000USD |
| Short Long Term Debt Total | 201,300,000USD | 202,300,000USD | 299,300,000USD | 298,600,000USD | 14,100,000USD | 287,700,000USD | 191,300,000USD | 14,900,000USD |
| Long Term Debt | 200,300,000USD | 200,100,000USD | 291,100,000USD | 295,400,000USD | — | 178,000,000USD | 171,000,000USD | 4,900,000USD |
| Long Term Investments | 387,000,000USD | 306,800,000USD | 166,800,000USD | 133,200,000USD | 134,600,000USD | 224,000,000USD | 122,800,000USD | 20,200,000USD |
| Short Term Investments | 387,000,000USD | 306,800,000USD | 166,800,000USD | 128,800,000USD | 129,900,000USD | 224,000,000USD | 122,800,000USD | 20,200,000USD |
| Net Receivables | 332,800,000USD | 305,300,000USD | 247,100,000USD | 260,700,000USD | 148,100,000USD | 254,900,000USD | 122,700,000USD | 35,000,000USD |
| Accounts Payable | 76,600,000USD | 103,900,000USD | 120,000,000USD | 159,500,000USD | 130,700,000USD | 137,100,000USD | 55,500,000USD | 30,100,000USD |
| Property Plant Equipment Net | 3,200,000USD | 4,400,000USD | 6,300,000USD | 5,500,000USD | 5,100,000USD | 8,900,000USD | 10,200,000USD | 3,800,000USD |
| Accumulated Other Comprehensive Income | 3,900,000USD | -2,300,000USD | -2,500,000USD | -5,800,000USD | 400,000USD | 5,600,000USD | 600,000USD | 0USD |
| Common Stock Shares Outstanding | 17,200,000shares | 16,900,000shares | 14,400,000shares | 14,100,000shares | 13,844,444shares | 4,194,444shares | 14,081,915shares | 1,772,224shares |
| Non Current Assets Total | 515,700,000USD | 414,400,000USD | 247,400,000USD | 138,300,000USD | 208,400,000USD | 232,900,000USD | 146,600,000USD | 29,800,000USD |
| Non Current Liabilities Total | 752,400,000USD | 673,300,000USD | 658,000,000USD | 884,100,000USD | 331,500,000USD | 178,000,000USD | 272,000,000USD | 65,700,000USD |
| Non Currrent Assets Other | 93,500,000USD | 76,800,000USD | 50,700,000USD | 4,000,000USD | 59,800,000USD | -232,900,000USD | 13,600,000USD | 5,800,000USD |
| Unclassified Current Assets | -387,000,000USD | -306,800,000USD | -166,800,000USD | -1,179,300,000USD | -231,700,000USD | -1,246,900,000USD | -122,800,000USD | -36,300,000USD |
| Unclassified Current Liabilities | -76,600,000USD | -103,900,000USD | -120,000,000USD | -123,000,000USD | -446,600,000USD | -137,100,000USD | -55,500,000USD | -50,100,000USD |
| Unclassified Non Current Liabilities | 552,100,000USD | 473,200,000USD | 366,900,000USD | -321,900,000USD | -670,400,000USD | -741,200,000USD | -48,100,000USD | 24,200,000USD |
| Unclassified Equity | 2,034,000,000USD | 1,999,900,000USD | 1,995,400,000USD | 1,850,700,000USD | 2,030,100,000USD | 3,013,100,000USD | 570,900,000USD | 189,500,000USD |
| Other Current Assets | — | -1,362,000,000USD | -1,217,900,000USD | 902,100,000USD | 101,800,000USD | 1,246,900,000USD | -662,500,000USD | 16,100,000USD |
| Other Current Liab | — | -103,900,000USD | -120,000,000USD | -119,800,000USD | 315,900,000USD | -137,100,000USD | -55,500,000USD | -40,100,000USD |
| Other Assets | — | 1,495,700,000USD | 1,347,700,000USD | 300,200,000USD | 1,319,300,000USD | -62,300,000USD | 728,600,000USD | -1,600,000USD |
| Unclassified Non Current Assets | — | -1,491,300,000USD | -1,353,500,000USD | -331,100,000USD | -1,319,300,000USD | -18,500,000USD | -735,200,000USD | -1,500,000USD |
| Good Will | — | — | 10,200,000USD | — | — | — | — | — |
| Inventory | — | — | -926,700,000USD | -1,179,300,000USD | -879,600,000USD | -1,246,900,000USD | -542,800,000USD | -172,600,000USD |
| Other Liab | — | — | — | 321,900,000USD | 360,100,000USD | 247,500,000USD | 149,100,000USD | 36,600,000USD |
| Non Current Liabilities Other | — | — | — | 588,700,000USD | 641,800,000USD | 493,700,000USD | — | — |
| Net Tangible Assets | — | — | — | 389,100,000USD | 648,400,000USD | 1,013,900,000USD | -380,600,000USD | -102,700,000USD |
| Common Stock | — | — | — | — | -112,000,000USD | -1,237,500,000USD | -100,000USD | 0USD |
| Property Plant Equipment Gross | — | — | — | — | — | 8,900,000USD | 10,200,000USD | 3,800,000USD |
| Treasury Stock | — | — | — | — | — | -800,000USD | — | — |
| Short Long Term Debt | — | — | — | — | — | — | 0USD | 10,000,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD | Q1 20242024-03-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 5,300,000USD | -5,400,000USD | 22,000,000USD | 18,400,000USD | 22,100,000USD | 22,800,000USD | -7,800,000USD | -6,200,000USD |
| Depreciation | 3,100,000USD | 4,700,000USD | 2,000,000USD | 2,000,000USD | 2,800,000USD | 5,200,000USD | 4,000,000USD | 2,900,000USD |
| Stock Based Compensation | 13,700,000USD | 28,800,000USD | 8,400,000USD | 6,400,000USD | 5,800,000USD | 4,300,000USD | 4,800,000USD | 7,400,000USD |
| Other Non Cash Items | 11,600,000USD | 9,300,000USD | 8,800,000USD | 9,000,000USD | 16,300,000USD | 8,800,000USD | 7,900,000USD | 6,000,000USD |
| Change To Account Receivables | 22,600,000USD | -17,300,000USD | 22,900,000USD | -71,600,000USD | 2,500,000USD | -25,300,000USD | -21,600,000USD | -72,700,000USD |
| Change In Working Capital | 36,400,000USD | 20,200,000USD | 10,800,000USD | -9,000,000USD | 22,200,000USD | 8,300,000USD | 53,700,000USD | 4,400,000USD |
| Total Cash From Operating Activities | 70,100,000USD | 57,600,000USD | 52,000,000USD | 26,800,000USD | 69,200,000USD | 49,400,000USD | 62,600,000USD | 14,500,000USD |
| Capital Expenditures | -4,200,000USD | -3,900,000USD | -4,000,000USD | -2,000,000USD | -4,400,000USD | -2,400,000USD | -2,700,000USD | -2,300,000USD |
| Free Cash Flow | 65,900,000USD | 53,700,000USD | 48,000,000USD | 24,800,000USD | 64,800,000USD | 47,000,000USD | 59,900,000USD | 12,200,000USD |
| Investments | -28,300,000USD | -41,600,000USD | -3,800,000USD | -13,800,000USD | -40,300,000USD | -39,800,000USD | -22,000,000USD | -52,300,000USD |
| Total Cashflows From Investing Activities | -32,500,000USD | -41,600,000USD | -3,800,000USD | -13,800,000USD | -40,300,000USD | -39,800,000USD | -22,000,000USD | -52,300,000USD |
| Total Cash From Financing Activities | -2,100,000USD | -4,100,000USD | -16,200,000USD | -2,800,000USD | -104,400,000USD | -2,000,000USD | -13,900,000USD | -400,000USD |
| Sale Purchase Of Stock | 0USD | 0USD | — | — | 0USD | 3,400,000USD | -3,000,000USD | -400,000USD |
| Change In Cash | 35,500,000USD | 11,900,000USD | 32,000,000USD | 10,200,000USD | -75,500,000USD | 7,600,000USD | 26,700,000USD | -38,200,000USD |
| Begin Period Cash Flow | 654,400,000USD | 642,500,000USD | 610,500,000USD | 600,300,000USD | 675,800,000USD | 668,200,000USD | 641,500,000USD | 679,700,000USD |
| End Period Cash Flow | 689,900,000USD | 654,400,000USD | 642,500,000USD | 610,500,000USD | 600,300,000USD | 675,800,000USD | 668,200,000USD | 641,500,000USD |
| Other Cashflows From Investing Activities | -4,200,000USD | -3,900,000USD | -4,000,000USD | -2,000,000USD | — | -7,000,000USD | -2,500,000USD | -2,100,000USD |
| Other Cashflows From Financing Activities | -2,100,000USD | -4,100,000USD | -16,300,000USD | -2,800,000USD | -104,400,000USD | -2,000,000USD | -13,900,000USD | -400,000USD |
| Unclassified Investing Cash Flow | 4,200,000USD | 7,800,000USD | 8,000,000USD | 4,000,000USD | 4,400,000USD | 9,400,000USD | 5,200,000USD | 4,400,000USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | -3,400,000USD | 3,000,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 40,300,000USD | 30,900,000USD | -147,400,000USD | -297,700,000USD | -521,100,000USD | -363,000,000USD | -282,400,000USD | -69,100,000USD |
| Depreciation | 11,800,000USD | 14,900,000USD | 12,600,000USD | 13,800,000USD | 16,600,000USD | 15,600,000USD | 4,900,000USD | 600,000USD |
| Stock Based Compensation | 40,100,000USD | 22,300,000USD | 34,700,000USD | 45,000,000USD | 19,300,000USD | 3,700,000USD | 1,400,000USD | 100,000USD |
| Other Non Cash Items | 55,900,000USD | 39,000,000USD | 13,800,000USD | 16,000,000USD | 15,900,000USD | 112,200,000USD | 29,600,000USD | 300,000USD |
| Change To Account Receivables | -43,400,000USD | -117,100,000USD | -125,800,000USD | 25,000,000USD | -70,100,000USD | -130,500,000USD | -105,900,000USD | -48,900,000USD |
| Change In Working Capital | 58,400,000USD | 88,600,000USD | 52,700,000USD | 12,300,000USD | 52,300,000USD | -55,700,000USD | 119,300,000USD | 42,000,000USD |
| Total Cash From Operating Activities | 206,500,000USD | 195,700,000USD | -33,600,000USD | -210,600,000USD | -403,400,000USD | -287,200,000USD | -127,200,000USD | -26,100,000USD |
| Capital Expenditures | -14,100,000USD | -11,800,000USD | -9,400,000USD | -10,100,000USD | -11,200,000USD | -16,100,000USD | -12,100,000USD | -3,500,000USD |
| Free Cash Flow | 192,400,000USD | 183,900,000USD | -43,000,000USD | -220,700,000USD | -414,600,000USD | -303,300,000USD | -139,300,000USD | -29,600,000USD |
| Investments | -77,600,000USD | -154,400,000USD | -57,100,000USD | -6,500,000USD | 88,100,000USD | -114,100,000USD | -114,000,000USD | -17,100,000USD |
| Total Cashflows From Investing Activities | -91,700,000USD | -154,400,000USD | -45,700,000USD | -16,600,000USD | 76,900,000USD | -114,100,000USD | -114,000,000USD | -20,600,000USD |
| Net Borrowings | 0USD | -102,700,000USD | 0USD | 286,000,000USD | 199,500,000USD | -1,500,000USD | 174,000,000USD | 174,000,000USD |
| Total Cash From Financing Activities | -25,200,000USD | -120,700,000USD | -4,100,000USD | 283,300,000USD | -80,300,000USD | 1,098,500,000USD | 535,500,000USD | 150,900,000USD |
| Sale Purchase Of Stock | 0USD | -3,000,000USD | -3,000,000USD | -3,000,000USD | -10,500,000USD | -200,000USD | — | 0USD |
| Change In Cash | 89,600,000USD | -79,400,000USD | -83,400,000USD | 56,100,000USD | -406,800,000USD | 697,200,000USD | 294,300,000USD | 104,200,000USD |
| Begin Period Cash Flow | 600,300,000USD | 679,700,000USD | 763,100,000USD | 707,000,000USD | 1,113,800,000USD | 416,600,000USD | 122,300,000USD | 18,100,000USD |
| End Period Cash Flow | 689,900,000USD | 600,300,000USD | 679,700,000USD | 763,100,000USD | 707,000,000USD | 1,113,800,000USD | 416,600,000USD | 122,300,000USD |
| Other Cashflows From Investing Activities | -14,100,000USD | -11,400,000USD | -9,200,000USD | -16,600,000USD | -6,600,000USD | -14,300,000USD | -5,500,000USD | -2,300,000USD |
| Other Cashflows From Financing Activities | -25,500,000USD | -18,000,000USD | -4,100,000USD | -2,700,000USD | 129,700,000USD | 2,100,000USD | 361,500,000USD | 150,900,000USD |
| Unclassified Investing Cash Flow | 14,100,000USD | 23,200,000USD | 30,000,000USD | 16,600,000USD | 6,600,000USD | 30,400,000USD | 17,600,000USD | 2,300,000USD |
| Dividends Paid | — | -25,000,000USD | — | -286,000,000USD | -126,500,000USD | — | — | — |
| Unclassified Financing Cash Flow | — | 28,000,000USD | 3,000,000USD | 289,000,000USD | -272,500,000USD | 1,098,100,000USD | -350,000,000USD | -174,000,000USD |
| Issuance Of Capital Stock | — | — | 0USD | 0USD | 126,500,000USD | 1,098,100,000USD | 350,000,000USD | 150,800,000USD |
| Change To Liabilities | — | — | — | 1,000,000USD | 26,600,000USD | 29,900,000USD | 117,300,000USD | 54,000,000USD |
| Cash And Cash Equivalents Changes | — | — | — | 56,100,000USD | -406,800,000USD | 697,200,000USD | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | 13,600,000USD | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.