Docebo Inc.
DCBO.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | CA$27 | CA$3 | CA$7 | -CA$14 |
| Dep. & Amort. | CA$3 | CA$3 | CA$2 | CA$2 |
| Deferred Tax | -CA$3 | CA$2 | CA$1 | CA$0 |
| Stock-Based Comp. | CA$7 | CA$6 | CA$5 | CA$2 |
| Change in WC | CA$1 | CA$7 | CA$3 | CA$6 |
| Other Non-Cash | -CA$6 | -CA$5 | -CA$16 | CA$0 |
| Operating Cash Flow | CA$29 | CA$16 | CA$2 | -CA$3 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -CA$1 | -CA$1 | -CA$1 | -CA$1 |
| Net Acquisitions | -CA$0 | -CA$9 | -CA$1 | CA$0 |
| Inv. Purchases | CA$0 | CA$0 | CA$0 | CA$0 |
| Inv. Sales/Matur. | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Inv. Act. | CA$0 | -CA$0 | -CA$0 | CA$0 |
| Investing Cash Flow | -CA$1 | -CA$10 | -CA$2 | -CA$1 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -CA$2 | -CA$2 | -CA$1 | -CA$1 |
| Stock Issued | CA$0 | CA$0 | CA$0 | CA$0 |
| Stock Repurch. | -CA$11 | -CA$159 | CA$0 | CA$0 |
| Dividends Paid | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Fin. Act. | CA$6 | CA$10 | CA$3 | CA$2 |
| Financing Cash Flow | -CA$7 | -CA$151 | CA$2 | CA$0 |
| Forex Effect | -CA$0 | CA$0 | -CA$1 | -CA$0 |
| Net Chg. in Cash | CA$21 | -CA$144 | CA$1 | -CA$4 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | CA$72 | CA$216 | CA$215 | CA$220 |
| End Cash | CA$93 | CA$72 | CA$216 | CA$215 |
| Free Cash Flow | CA$28 | CA$15 | CA$1 | -CA$4 |