monday.com Ltd.
NasdaqGS-MNDY
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 | 29 | 11 | 21.4 |
Depreciation & Amortization | 6.6 | 6.4 | 5.5 |
Share-Based Compensation Expense | 87.6 | 66 | 63.2 |
Other Adjustments | -0.1 | 18.3 | — |
Changes in Trade Receivables | -10.4 | -6.2 | -1.7 |
Changes in Accounts Payable | 6.2 | -11.3 | 21.7 |
Changes in Accrued Expenses | 24.1 | 24.7 | 2.7 |
Changes in Unearned Revenue | 62.5 | 22.9 | 50.2 |
Changes in Other Operating Activities | -26.8 | 31.5 | -15.2 |
Cash from Operating Activities | 178.8 | 163.3 | 147.7 |
| Investing Activities | Jun '25 | Dec '24 | Jun '24 |
|---|---|---|---|
Capital Expenditure | -9.6 | -7.2 | -6 |
Proceeds from Sale of Property, Plant & Equipment | — | — | — |
Purchases of Intangible Assets | -1.7 | -1 | -1.1 |
Purchases of Investments | -10 | -55.6 | — |
Other Investing Activities | — | — | — |
Cash from Investing Activities | -21.3 | -63.8 | -7 |
| Financing Activities | Jun '25 | Dec '24 | Jun '24 |
|---|---|---|---|
Issuance of Short-Term Debt | — | — | — |
Repayments 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 | 26.5 | 24 | 19.3 |
Net Issuance / (Repurchases) of Common Shares | 26.5 | 24 | 19.3 |
Other Financing Activities | -5.1 | -2.2 | 14.1 |
Cash from Financing Activities | 21.4 | 21.8 | 33.4 |
| Free Cash Flow | Jun '25 | Dec '24 | Jun '24 |
|---|---|---|---|
Free Cash Flow | 169.2 | 156.1 | 141.8 |
NOPAT | -1.7 | -19.5 | -2.8 |
Levered Free Cash Flow | 92.1 | 78 | 80.3 |
Unlevered Free Cash Flow | 61.4 | 47.5 | 56.1 |
Net Change in Cash | 178.9 | 121.4 | 174.1 |