monday.com Ltd.
NasdaqGS-MNDY
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
Dec '24
LTM
Dec '25 (E)
Dec '26 (E)
Dec '27 (E)
| Operating Activities | LTM |
|---|---|
Net Income | 65.1 |
Depreciation & Amortization | 13.3 |
Stock Based Compensation | 168.1 |
Other Adjustments | -1.7 |
Changes in Trade Receivables | -12.1 |
Changes in Accounts Payable | 10.5 |
Changes in Accrued Expenses | 59.1 |
Changes in Unearned Revenue | 75.9 |
Changes in Other Operating Activities | -28.1 |
Cash from Operating Activities | 350.7 |
| Investing Activities | LTM |
|---|---|
Capital Expenditure | -17 |
Proceeds from Sale of Property, Plant & Equipment | — |
Purchases of Intangible Assets | -3.2 |
Purchases of Investments | -159.6 |
Other Investing Activities | — |
Cash from Investing Activities | -185.8 |
| Financing Activities | LTM |
|---|---|
Issuance of Short-Term Debt | — |
Net Issuance / (Repayments) of Short-Term Debt | — |
Repayments of Long-Term Debt | — |
Net Issuance / (Repayments) of Long-Term Debt | — |
Issuance of Common Shares | 43.2 |
Net Issuance / (Repurchases) of Common Shares | 43.2 |
Issuance of Preferred Shares | — |
Net Issuance / (Repurchases) of Preferred Shares | — |
Other Financing Activities | -18 |
Cash from Financing Activities | 25.2 |
| Free Cash Flow | LTM |
|---|---|
Free Cash Flow | 333.7 |
NOPAT | 5.4 |
Levered Free Cash Flow | 178.7 |
Unlevered Free Cash Flow | 119 |
Net Change in Cash | 190.1 |