Chegg 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	-76.74	-837.07	18.18	266.64	-1.46	-6.22
Depreciation & Amortization	66.82	78.34	95.52	91.61	74.13	62.42
Other Amortization	0.98	2.15	3.16	5.17	5.92	64.57
Loss (Gain) From Sale of Assets	-	-	-	-4.98	10.96	-1.45
Asset Writedown & Restructuring Costs	29.14	688.59	41.94	8.77	2.12	1.21
Loss (Gain) From Sale of Investments	5.28	0.03	2.11	9.68	-12.32	9.69
Stock-Based Compensation	40.44	84.61	133.5	133.46	108.85	84.06
Other Operating Activities	-23.86	130.32	-47.5	-260.12	90.14	-11.17
Change in Accounts Receivable	8.34	7.77	-7.8	-3.75	-5	-0.4
Change in Accounts Payable	-9.05	-12.38	13.06	-4.14	3.24	1.12
Change in Unearned Revenue	-12.32	-15.89	-1.59	7.54	2.52	12.92
Change in Other Net Operating Assets	13.6	-1.28	-4.37	5.88	-5.88	19.7
Operating Cash Flow	42.63	125.21	246.2	255.74	273.22	236.44
Operating Cash Flow Growth	-76.90%	-49.15%	-3.73%	-6.40%	15.56%	108.50%
Capital Expenditures	-34.95	-74.95	-83.05	-106.91	-105.11	-139.88
Sale of Property, Plant & Equipment	-	-	9.79	6	8.71	7.57
Cash Acquisitions	-	-	-	-401.13	-7.89	-92.8
Investment in Securities	399.59	86.3	341.94	606.92	-261.48	-507.68
Investing Cash Flow	364.65	11.35	268.67	104.89	-365.77	-732.79
Long-Term Debt Issued	-	-	-	-	-	984.1
Long-Term Debt Repaid	-	-96.52	-505.99	-401.2	-300.76	-303.97
Net Debt Issued (Repaid)	-513.01	-96.52	-505.99	-401.2	-300.76	680.13
Issuance of Common Stock	0.84	2.64	4.17	6.48	1,100	15.48
Repurchase of Common Stock	-4.8	-11.81	-351.25	-350.08	-394.42	-80.68
Other Financing Activities	-3.45	-3.45	0.3	-	61.55	-26.31
Financing Cash Flow	-520.43	-109.14	-852.77	-744.8	466.72	588.63
Foreign Exchange Rate Adjustments	-1.04	-1.03	0.02	4.14	-	-
Net Cash Flow	-114.19	26.38	-337.88	-380.04	374.18	92.28
Free Cash Flow	7.68	50.25	163.15	148.83	168.11	96.56
Free Cash Flow Growth	-92.09%	-69.20%	9.62%	-11.47%	74.11%	35.85%
Free Cash Flow Margin	1.72%	8.14%	22.78%	19.41%	21.66%	14.99%
Free Cash Flow Per Share	0.07	0.49	1.27	0.99	1.19	0.77
Cash Interest Paid	0.22	0.45	0.74	0.88	1.05	1.77
Cash Income Tax Paid	6.76	8.09	11.07	6.84	7.39	3.44
Levered Free Cash Flow	45.08	49.45	139.75	138.85	93.59	103.36
Unlevered Free Cash Flow	44.84	48.93	138.96	137.46	91.98	80.22
Change in Working Capital	0.58	-21.77	-0.7	5.52	-5.12	33.34

Source: S&P Global Market Intelligence. Standard template. Financial Sources.