DoorDash, Inc.
NasdaqGS-DASH
Jun '20
Dec '20
Jun '21
Dec '21
Jun '22
Dec '22
Jun '23
Dec '23
Jun '24
Dec '24
Jun '25
| Operating Activities | Jun '25 | Dec '24 | Jun '24 |
|---|---|---|---|
Net Income | 476 | 300 | -183 |
Depreciation & Amortization | 311 | 279 | 282 |
Stock Based Compensation | 517 | 545 | 554 |
Other Adjustments | 52 | 43 | 176 |
Changes in Trade Receivables | -90 | -159 | -63 |
Changes in Accounts Payable | 25 | 134 | -52 |
Changes in Accrued Expenses | 10 | 372 | 571 |
Changes in Other Operating Activities | -162 | -465 | -202 |
Cash from Operating Activities | 1,139 | 1,049 | 1,083 |
| Investing Activities | Jun '25 | Dec '24 | Jun '24 |
|---|---|---|---|
Capital Expenditure | -140 | -64 | -40 |
Purchases of Intangible Assets | -150 | -121 | -105 |
Purchases of Investments | -725 | -982 | -969 |
Proceeds from Sale of Investments | 1,087 | 941 | 903 |
Payments for Business Acquisitions | -1,173 | — | — |
Other Investing Activities | — | 1 | -8 |
Cash from Investing Activities | -1,101 | -225 | -219 |
| Financing Activities | Jun '25 | Dec '24 | Jun '24 |
|---|---|---|---|
Issuance of Long-Term Debt | 2,722 | — | — |
Repayments of Long-Term Debt | — | — | — |
Net Issuance / (Repayments) of Long-Term Debt | 2,722 | — | — |
Issuance of Common Shares | 5 | 11 | 3 |
Repurchases of Common Shares | — | -217 | -7 |
Net Issuance / (Repurchases) of Common Shares | 5 | -206 | -4 |
Issuance of Preferred Shares | — | — | — |
Net Issuance / (Repurchases) of Preferred Shares | — | — | — |
Other Financing Activities | -349 | — | 6 |
Cash from Financing Activities | 2,378 | -206 | 2 |
| Free Cash Flow | Jun '25 | Dec '24 | Jun '24 |
|---|---|---|---|
Free Cash Flow | 999 | 985 | 1,043 |
NOPAT | 322.7 | 203 | -274 |
Levered Free Cash Flow | 3,244 | 559 | 379 |
Unlevered Free Cash Flow | 366.7 | 459 | 285 |
Net Change in Cash | 2,416 | 618 | 866 |