BlackLine, Inc. (FRA:02B)
Germany · Delayed Price · Currency is EUR 39.00
0.00 (0.00%)
At close: Jan 30, 2026
BlackLine Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | 76.05 | 161.17 | 52.83 | -29.39 | -115.16 | -46.91 |
Depreciation & Amortization | 24.14 | 27.75 | 31 | 29.22 | 18.13 | 14.49 |
Other Amortization | 25.98 | 27.09 | 24.64 | 19.11 | 64.54 | 29.09 |
Asset Writedown & Restructuring Costs | - | - | - | 5.33 | - | - |
Loss (Gain) From Sale of Investments | -8.83 | -18.44 | -33.88 | -8.87 | 0.01 | -0.16 |
Stock-Based Compensation | 85.97 | 83.25 | 77.97 | 75.88 | 65.87 | 49.69 |
Provision & Write-off of Bad Debts | 0.17 | 0.08 | -0.02 | 0.12 | -0.1 | 0.33 |
Other Operating Activities | -38.2 | -113.41 | -27.77 | -45.41 | 8.06 | 4.08 |
Change in Accounts Receivable | -19.23 | -7.55 | -20.86 | -23.03 | -14.26 | -5.73 |
Change in Accounts Payable | 5.56 | -1.12 | -5.1 | 4.38 | 4 | -4.36 |
Change in Unearned Revenue | 23.49 | 18.97 | 41.27 | 36.65 | 51.58 | 26.4 |
Change in Other Net Operating Assets | 2.89 | 6.47 | -19.69 | -3.46 | -16.74 | -19.69 |
Operating Cash Flow | 186.68 | 190.84 | 126.61 | 56.01 | 80.09 | 54.74 |
Operating Cash Flow Growth | -1.34% | 50.72% | 126.04% | -30.06% | 46.33% | 84.14% |
Capital Expenditures | -8.21 | -2.13 | -5.95 | -10.97 | -8.73 | -6.51 |
Cash Acquisitions | - | - | -11.38 | -157.74 | - | -119.34 |
Sale (Purchase) of Intangibles | -26.93 | -24.71 | -21.64 | -19.21 | -14.54 | -12.91 |
Investment in Securities | -254.33 | 951.28 | -23.51 | -207.7 | -483.68 | 312.36 |
Investing Cash Flow | -289.47 | 924.44 | -62.48 | -395.62 | -506.94 | 173.59 |
Long-Term Debt Issued | - | 661.98 | - | - | 1,129 | - |
Long-Term Debt Repaid | - | -1,100 | -0.99 | -0.62 | -432.27 | - |
Net Debt Issued (Repaid) | -0.29 | -437.54 | -0.99 | -0.62 | 696.53 | - |
Issuance of Common Stock | 17.05 | 14.6 | 27.77 | 11.68 | 20.45 | 27.61 |
Repurchase of Common Stock | -219.45 | -17.47 | -15.03 | -9.54 | -17.01 | -8.19 |
Other Financing Activities | - | -59.74 | -5.61 | -0.08 | -100.73 | -0.56 |
Financing Cash Flow | -202.69 | -500.15 | 6.15 | 1.44 | 599.24 | 18.86 |
Foreign Exchange Rate Adjustments | -0.14 | -0.35 | -0.12 | -0.62 | -0.31 | 0.22 |
Net Cash Flow | -305.62 | 614.78 | 70.16 | -338.78 | 172.08 | 247.41 |
Free Cash Flow | 178.47 | 188.71 | 120.66 | 45.04 | 71.36 | 48.22 |
Free Cash Flow Growth | -3.95% | 56.40% | 167.90% | -36.89% | 47.99% | 92.18% |
Free Cash Flow Margin | 25.99% | 28.88% | 20.45% | 8.61% | 16.76% | 13.71% |
Free Cash Flow Per Share | 2.68 | 2.57 | 1.68 | 0.76 | 1.22 | 0.85 |
Cash Interest Paid | 3.82 | 3.82 | 0.31 | 0.31 | 0.51 | 0.6 |
Cash Income Tax Paid | 11.53 | 11.53 | 3.1 | 1.12 | 0.89 | 0.62 |
Levered Free Cash Flow | 140.82 | 145.09 | 96.69 | 53.78 | 121.67 | 67.15 |
Unlevered Free Cash Flow | 143.77 | 146.08 | 94.84 | 51.93 | 105.47 | 59.03 |
Change in Working Capital | 12.7 | 16.76 | -4.38 | 14.53 | 24.58 | -3.39 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.