Chegg Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Chegg Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||
net income | -35,663,000 | -17,484,000 | -6,125,000 | -212,639,000 | -616,884,000 | -1,420,000 | 9,665,000 | -18,283,000 | 24,612,000 | 2,186,000 | 1,858,000 | 251,562,000 | 7,476,000 | 5,742,000 | 24,306,000 | 6,651,000 | 32,764,000 | -65,179,000 | 26,043,000 | -37,140,000 | 10,589,000 | -5,713,000 | 8,219,000 | -11,477,000 | -2,029,000 | -4,318,000 | 5,347,000 | -13,709,000 | -3,909,000 | -2,617,000 | 3,659,000 | -11,516,000 | -6,025,000 | -6,401,000 | -1,489,000 | -16,063,000 | -9,008,000 | -15,685,000 | 3,630,000 | -24,167,000 | -10,131,000 | -28,542,000 | 1,688,000 | -32,441,000 | -8,246,000 | -25,759,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 7,912,000 | 11,257,000 | 15,347,000 | 21,931,000 | 18,047,000 | 29,289,000 | 31,906,000 | 31,930,000 | 35,920,000 | 33,746,000 | 35,115,000 | 34,170,000 | 31,087,000 | 33,084,000 | 32,689,000 | 24,512,000 | 28,545,000 | 23,100,000 | 24,646,000 | 21,529,000 | 19,546,000 | 18,334,000 | 17,554,000 | 16,865,000 | 15,452,000 | 15,038,000 | 14,527,000 | 13,818,000 | 12,043,000 | 11,642,000 | 10,891,000 | 10,091,000 | 9,099,000 | 8,278,000 | 9,084,000 | 10,210,000 | 11,221,000 | 11,270,000 | 6,991,000 | 8,933,000 | 7,831,000 | 15,020,000 | ||||
depreciation and amortization expense | 16,226,000 | 32,094,000 | 19,378,000 | 19,573,000 | 19,706,000 | 19,687,000 | 8,878,000 | 7,435,000 | 7,149,000 | 6,785,000 | 6,174,000 | 5,966,000 | 5,448,000 | 5,217,000 | ||||||||||||||||||||||||||||||||
deferred tax assets | 134,000 | 15,000 | ||||||||||||||||||||||||||||||||||||||||||||
operating lease expense, net of accretion | 930,000 | 1,089,000 | 1,496,000 | 1,581,000 | 1,504,000 | 1,602,000 | 1,640,000 | 1,467,000 | 1,463,000 | 1,475,000 | 1,589,000 | 1,501,000 | 1,215,000 | 1,132,000 | 1,053,000 | 1,101,000 | 1,116,000 | 1,119,000 | 1,049,000 | |||||||||||||||||||||||||||
amortization of debt issuance costs | 41,000 | 377,000 | 519,000 | 547,000 | 540,000 | 541,000 | 546,000 | 622,000 | 931,000 | 1,057,000 | 1,305,000 | 1,397,000 | 1,382,000 | |||||||||||||||||||||||||||||||||
income from write-offs of property and equipment | -1,729,000 | 2,287,000 | ||||||||||||||||||||||||||||||||||||||||||||
gain on early extinguishment of debt | 0 | -7,360,000 | -32,149,000 | |||||||||||||||||||||||||||||||||||||||||||
realized gain on sale of investments | 0 | -752,000 | ||||||||||||||||||||||||||||||||||||||||||||
impairment expense | 0 | 195,708,000 | ||||||||||||||||||||||||||||||||||||||||||||
impairment of lease related assets | ||||||||||||||||||||||||||||||||||||||||||||||
impairment of strategic equity investment | ||||||||||||||||||||||||||||||||||||||||||||||
loss contingency | 0 | |||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | 353,000 | -28,000 | 434,000 | 140,000 | 113,000 | -31,000 | -839,000 | 694,000 | -1,078,000 | -5,000 | -241,000 | 452,000 | 904,000 | -737,000 | -1,471,000 | 200,000 | 211,000 | 87,000 | -33,000 | 104,000 | -188,000 | -1,000 | -255,000 | -71,000 | -44,000 | -64,000 | 156,000 | -41,000 | 117,000 | -9,000 | -46,000 | 124,000 | -41,000 | 23,000 | ||||||||||||
change in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 10,807,000 | -4,693,000 | -248,000 | -2,542,000 | 3,856,000 | 6,705,000 | -891,000 | -9,989,000 | 1,503,000 | 1,578,000 | -1,493,000 | -5,486,000 | 2,935,000 | 292,000 | -8,597,000 | 131,000 | 1,222,000 | 2,240,000 | -506,000 | -3,855,000 | -968,000 | 4,929,000 | 2,679,000 | -7,794,000 | 2,920,000 | 4,024,000 | -3,947,000 | -200,000 | -174,000 | 2,783,000 | -961,000 | -1,203,000 | 42,000 | 1,947,000 | -439,000 | -2,295,000 | 446,000 | 2,161,000 | 1,111,000 | -515,000 | -2,318,000 | 2,434,000 | 1,924,000 | -1,422,000 | 16,000 | -2,227,000 |
prepaid expenses and other current assets | -6,821,000 | 5,880,000 | 13,993,000 | -43,552,000 | -15,756,000 | 3,583,000 | 2,918,000 | -14,524,000 | 6,597,000 | 8,485,000 | 3,940,000 | -15,517,000 | 7,046,000 | 21,722,000 | 9,216,000 | -16,355,000 | 10,360,000 | -25,075,000 | 11,597,000 | -4,366,000 | 7,895,000 | -9,707,000 | 7,811,000 | -7,799,000 | -1,420,000 | -11,522,000 | 19,329,000 | -17,477,000 | 1,121,000 | -7,894,000 | 17,843,000 | -13,365,000 | 10,313,000 | -1,241,000 | 14,751,000 | 6,196,000 | 5,908,000 | -16,816,000 | 4,625,000 | -15,098,000 | -11,807,000 | -5,598,000 | 5,375,000 | -6,582,000 | 128,000 | -1,902,000 |
other assets | 410,000 | 518,000 | 1,599,000 | 304,000 | 497,000 | -1,270,000 | 2,158,000 | 3,201,000 | 2,667,000 | 2,803,000 | -1,363,000 | 2,868,000 | 4,716,000 | 8,342,000 | 6,915,000 | 2,252,000 | 6,162,000 | 1,058,000 | -1,576,000 | -1,926,000 | 713,000 | -1,425,000 | -3,483,000 | -345,000 | 3,500,000 | -1,166,000 | 635,000 | -87,000 | 6,000 | -506,000 | 654,000 | -122,000 | 402,000 | -287,000 | 1,153,000 | 682,000 | -656,000 | 258,000 | -388,000 | 49,000 | -300,000 | 47,000 | -8,000 | 323,000 | -229,000 | -241,000 |
accounts payable | -7,573,000 | 1,535,000 | -4,068,000 | 3,737,000 | -5,456,000 | -6,589,000 | 8,237,000 | 5,491,000 | -335,000 | -336,000 | -2,416,000 | 3,518,000 | 2,288,000 | -7,534,000 | 1,421,000 | 4,959,000 | -9,736,000 | 6,597,000 | 2,753,000 | -1,060,000 | -138,000 | -436,000 | 1,588,000 | 1,434,000 | -3,581,000 | -1,836,000 | 3,894,000 | -1,289,000 | 1,356,000 | -3,068,000 | 4,940,000 | 1,300,000 | -2,452,000 | -1,139,000 | -3,441,000 | 1,697,000 | 2,625,000 | -1,609,000 | -6,213,000 | 8,127,000 | -1,212,000 | -4,938,000 | 5,356,000 | -3,307,000 | 3,774,000 | -786,000 |
deferred revenue | -11,382,000 | 5,437,000 | -4,122,000 | -1,537,000 | -9,067,000 | -1,159,000 | -4,124,000 | 6,173,000 | -5,646,000 | 2,012,000 | -3,896,000 | 7,178,000 | -4,298,000 | 8,554,000 | -14,840,000 | 15,301,000 | -13,926,000 | 15,988,000 | -19,321,000 | 24,122,000 | -8,856,000 | 16,973,000 | -11,721,000 | 8,636,000 | -7,455,000 | 8,858,000 | -7,863,000 | 11,571,000 | -4,915,000 | 5,185,000 | -8,466,000 | 9,449,000 | -5,649,000 | 3,270,000 | -15,168,000 | 15,546,000 | -12,448,000 | 11,798,000 | -31,110,000 | 26,329,000 | -25,217,000 | 20,378,000 | -47,871,000 | 48,287,000 | -28,071,000 | 29,312,000 |
accrued liabilities | 3,781,000 | -4,894,000 | 254,000 | 50,906,000 | -4,697,000 | 640,000 | -1,193,000 | 991,000 | -4,571,000 | -2,569,000 | 3,212,000 | -2,289,000 | -13,479,000 | -7,555,000 | -5,353,000 | 6,355,000 | -5,189,000 | 9,386,000 | -11,832,000 | 16,887,000 | 1,417,000 | 15,972,000 | -18,301,000 | 15,698,000 | 2,181,000 | 216,000 | -12,206,000 | 18,722,000 | 1,608,000 | -4,286,000 | -10,793,000 | 11,699,000 | 4,924,000 | -3,743,000 | -15,496,000 | 12,939,000 | 9,818,000 | -16,760,000 | -5,073,000 | 15,884,000 | 2,696,000 | -8,270,000 | 2,622,000 | 7,629,000 | -1,705,000 | -1,098,000 |
other liabilities | -770,000 | -752,000 | -4,817,000 | -88,000 | -1,300,000 | -1,580,000 | -1,527,000 | -1,605,000 | -1,808,000 | -6,397,000 | -528,000 | -2,275,000 | -874,000 | -2,091,000 | -1,499,000 | -1,831,000 | -1,080,000 | -1,197,000 | -1,863,000 | -1,142,000 | 296,000 | -1,242,000 | -618,000 | 1,274,000 | -919,000 | -3,148,000 | 950,000 | 335,000 | 1,116,000 | 138,000 | -1,108,000 | 265,000 | 598,000 | 260,000 | 281,000 | 101,000 | -28,000 | -165,000 | -152,000 | -583,000 | 447,000 | -58,000 | -886,000 | 116,000 | -199,000 | 71,000 |
net cash from operating activities | -4,840,000 | 24,526,000 | 18,128,000 | 39,532,000 | 14,227,000 | 53,318,000 | 77,484,000 | 32,807,000 | 62,747,000 | 73,160,000 | 74,020,000 | 37,961,000 | 63,720,000 | 80,035,000 | 65,101,000 | 63,622,000 | 70,928,000 | 73,573,000 | 67,787,000 | 46,450,000 | 59,238,000 | 62,967,000 | 26,828,000 | 38,729,000 | 29,905,000 | 17,941,000 | 30,446,000 | 21,152,000 | 16,962,000 | 6,553,000 | 21,701,000 | 13,291,000 | 15,321,000 | 835,000 | -5,788,000 | 37,849,000 | 12,110,000 | -19,233,000 | -18,196,000 | 31,173,000 | -19,750,000 | 6,691,000 | 473,000 | 45,404,000 | -6,544,000 | 29,142,000 |
capex | -7,230,000 | -8,665,000 | -13,294,000 | -15,842,000 | -17,800,000 | -28,017,000 | -25,754,000 | -23,434,000 | -16,698,000 | -17,166,000 | -23,850,000 | -21,956,000 | -27,753,000 | -29,533,000 | -27,054,000 | -20,531,000 | -27,611,000 | -18,984,000 | -23,860,000 | -14,346,000 | -23,146,000 | -19,965,000 | -10,806,000 | -8,029,000 | -9,431,000 | -14,060,000 | -13,175,000 | -7,961,000 | -5,204,000 | -4,883,000 | -6,212,000 | -7,423,000 | -7,737,000 | -4,770,000 | -6,855,000 | -3,617,000 | -9,417,000 | -4,800,000 | -2,369,000 | -1,738,000 | -2,660,000 | -1,486,000 | -1,276,000 | -1,311,000 | -1,211,000 | -1,285,000 |
free cash flows | -12,070,000 | 15,861,000 | 4,834,000 | 23,690,000 | -3,573,000 | 25,301,000 | 51,730,000 | 9,373,000 | 46,049,000 | 55,994,000 | 50,170,000 | 16,005,000 | 35,967,000 | 50,502,000 | 38,047,000 | 43,091,000 | 43,317,000 | 54,589,000 | 43,927,000 | 32,104,000 | 36,092,000 | 43,002,000 | 16,022,000 | 30,700,000 | 20,474,000 | 3,881,000 | 17,271,000 | 13,191,000 | 11,758,000 | 1,670,000 | 15,489,000 | 5,868,000 | 7,584,000 | -3,935,000 | -12,643,000 | 34,232,000 | 2,693,000 | -24,033,000 | -20,565,000 | 29,435,000 | -22,410,000 | 5,205,000 | -803,000 | 44,093,000 | -7,755,000 | 27,857,000 |
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -7,230,000 | -8,665,000 | -13,294,000 | -15,842,000 | -17,800,000 | -28,017,000 | -25,754,000 | -23,434,000 | -16,698,000 | -17,166,000 | -23,850,000 | -21,956,000 | -27,753,000 | -29,533,000 | -27,054,000 | -20,531,000 | -27,611,000 | -18,984,000 | -23,860,000 | -14,346,000 | -23,146,000 | -19,965,000 | -10,806,000 | -8,029,000 | -9,431,000 | -14,060,000 | -13,175,000 | -7,961,000 | -5,204,000 | -4,883,000 | -6,212,000 | -7,423,000 | -7,737,000 | -4,770,000 | -6,855,000 | -3,617,000 | -9,417,000 | -4,800,000 | -2,369,000 | -1,738,000 | -2,660,000 | -1,486,000 | -1,276,000 | -1,311,000 | -1,211,000 | -1,285,000 |
purchases of investments | 0 | -793,000 | -36,737,000 | -10,544,000 | -44,641,000 | -79,028,000 | -52,664,000 | -32,866,000 | -55,037,000 | -497,372,000 | -196,501,000 | -177,455,000 | -83,273,000 | -273,280,000 | -114,324,000 | -589,454,000 | -58,858,000 | -925,748,000 | -77,458,000 | -691,073,000 | -164,612,000 | -112,421,000 | -137,042,000 | -295,506,000 | ||||||||||||||||||||||
maturities of investments | 4,496,000 | 103,214,000 | 74,764,000 | 7,017,000 | 39,159,000 | 50,731,000 | 36,000,000 | 84,335,000 | 69,103,000 | 407,759,000 | 101,028,000 | 261,446,000 | 180,407,000 | 342,059,000 | 311,472,000 | 437,779,000 | 274,221,000 | 181,315,000 | 127,843,000 | 140,335,000 | 149,927,000 | 121,784,000 | 133,956,000 | 104,639,000 | ||||||||||||||||||||||
proceeds from sale of investments | 0 | 181,158,000 | 155,852,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of strategic equity investment | 0 | 0 | 15,500,000 | 236,000 | 6,845,000 | |||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -2,734,000 | 274,914,000 | 94,810,000 | -19,369,000 | -23,282,000 | -40,814,000 | 113,434,000 | 25,786,000 | 236,232,000 | -106,779,000 | 342,666,000 | 56,044,000 | 69,253,000 | -363,072,000 | 376,769,000 | -167,753,000 | 190,168,000 | -764,952,000 | 18,156,000 | -572,460,000 | -131,220,000 | -47,262,000 | -93,041,000 | -145,635,000 | -477,922,000 | 13,173,000 | -26,915,000 | -23,415,000 | 4,236,000 | -25,329,000 | -105,341,000 | -7,549,000 | 1,985,000 | -6,364,000 | 3,498,000 | -3,136,000 | 39,000 | 3,806,000 | 14,630,000 | 2,587,000 | -12,752,000 | 2,557,000 | -23,073,000 | -3,633,000 | -63,201,000 | |
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||
repayment of convertible senior notes | 0 | -416,492,000 | 0 | -136,225,000 | 0 | -7,000 | -4,000 | -110,902,000 | -189,849,000 | -144,290,000 | ||||||||||||||||||||||||||||||||||||
payment of taxes related to the net share settlement of equity awards | -568,000 | -469,000 | -591,000 | -823,000 | -3,531,000 | -4,294,000 | -2,583,000 | -2,789,000 | -3,332,000 | -7,736,000 | -13,773,000 | -2,555,000 | -2,754,000 | -7,467,000 | -5,084,000 | -14,697,000 | -15,466,000 | -59,176,000 | -15,456,000 | -11,120,000 | -7,268,000 | -46,836,000 | -3,495,000 | -8,825,000 | -6,207,000 | -76,044,000 | -3,420,000 | -5,355,000 | -4,674,000 | -35,640,000 | ||||||||||||||||
proceeds from common stock issued under stock plans | 445,000 | 1,000 | 1,057,000 | 27,000 | 2,936,000 | 145,000 | 1,919,000 | 0 | 4,102,000 | 456,000 | 3,514,000 | 106,000 | 4,920,000 | 347,000 | 6,247,000 | |||||||||||||||||||||||||||||||
net cash from financing activities | -177,000 | -416,961,000 | -102,685,000 | -822,000 | -1,341,000 | -4,294,000 | -149,964,000 | -138,987,000 | -404,917,000 | -158,902,000 | -11,854,000 | -426,836,000 | 1,348,000 | -307,461,000 | -301,577,000 | -22,045,000 | -77,256,000 | 867,600,000 | -133,818,000 | 768,510,000 | -1,896,000 | -44,169,000 | 3,882,000 | 1,690,000 | 89,455,000 | 508,482,000 | 2,233,000 | 75,000 | 284,528,000 | -30,418,000 | 7,858,000 | 148,191,000 | -11,980,000 | -9,855,000 | -732,000 | -813,000 | -799,000 | -6,331,000 | 478,000 | 51,000 | 2,222,000 | -28,000 | -99,000 | 72,000 | 1,520,000 | -3,365,000 |
effect of exchange rate changes | 273,000 | 218,000 | -876,000 | 156,000 | -79,000 | -226,000 | 400,000 | -576,000 | 10,000 | 187,000 | -491,000 | 0 | 0 | 4,628,000 | ||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -80,970,000 | -105,928,000 | -192,334,000 | -19,629,000 | ||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 164,359,000 | 0 | 0 | 0 | 137,976,000 | 0 | 0 | 0 | 475,854,000 | 0 | 0 | 0 | 855,893,000 | 0 | 0 | 0 | 481,715,000 | 0 | 0 | 0 | 389,432,000 | 0 | 0 | 0 | 375,945,000 | 0 | 0 | 0 | 126,963,000 | ||||||||||||||||
cash, cash equivalents and restricted cash, end of period | -7,478,000 | 47,056,000 | 9,377,000 | 19,497,000 | -10,475,000 | 145,960,000 | 41,354,000 | -80,970,000 | -105,928,000 | 283,520,000 | 404,341,000 | -332,831,000 | 134,321,000 | 270,023,000 | 140,293,000 | -126,176,000 | 183,840,000 | 657,936,000 | -47,875,000 | 242,500,000 | -73,878,000 | 360,968,000 | -62,331,000 | -105,216,000 | -358,562,000 | 915,541,000 | -3,776,000 | -5,688,000 | 278,075,000 | 107,334,000 | ||||||||||||||||
net increase in cash, cash equivalents and restricted cash | -117,303,000 | 7,984,000 | 404,341,000 | -332,831,000 | 134,321,000 | -585,870,000 | 140,293,000 | -126,176,000 | 183,840,000 | 176,221,000 | -47,875,000 | 242,500,000 | -73,878,000 | -28,464,000 | -62,331,000 | -105,216,000 | -358,562,000 | 539,596,000 | -3,776,000 | -5,688,000 | ||||||||||||||||||||||||||
(gain)/loss on early extinguishments of debt | ||||||||||||||||||||||||||||||||||||||||||||||
loss contingency accrual | ||||||||||||||||||||||||||||||||||||||||||||||
realized loss on sale of investments | ||||||||||||||||||||||||||||||||||||||||||||||
gain on textbook library | 2,191,000 | 4,535,000 | 202,000 | 4,028,000 | 575,000 | -657,000 | -196,000 | -1,175,000 | ||||||||||||||||||||||||||||||||||||||
print textbook depreciation expense | 0 | 0 | 89,000 | 1,521,000 | 1,835,000 | 2,443,000 | 2,821,000 | 3,760,000 | 4,698,000 | 3,637,000 | 3,535,000 | 3,527,000 | ||||||||||||||||||||||||||||||||||
gain on foreign currency remeasurement of purchase consideration | 0 | 0 | 0 | -4,628,000 | ||||||||||||||||||||||||||||||||||||||||||
impairment on lease related assets | 3,368,000 | 0 | 1,814,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||
change in assets and liabilities, net of effect of acquisition of business: | ||||||||||||||||||||||||||||||||||||||||||||||
purchases of textbooks | 0 | 0 | -123,000 | -3,692,000 | -265,000 | -5,648,000 | -491,000 | -4,527,000 | -8,926,000 | -10,973,000 | -1,838,000 | -36,830,000 | -91,000 | -244,000 | -109,000 | -442,000 | -71,000 | -951,000 | -2,133,000 | -29,142,000 | -13,345,000 | -46,688,000 | -9,818,000 | -42,963,000 | ||||||||||||||||||||||
proceeds from disposition of textbooks | 0 | 0 | 3,500,000 | 9,000 | -5,000 | 2,499,000 | 899,000 | 1,106,000 | 2,671,000 | 4,038,000 | 557,000 | 3,597,000 | 1,245,000 | 2,170,000 | ||||||||||||||||||||||||||||||||
proceeds from sale of strategic equity investments | 0 | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | -7,891,000 | 0 | -700,000 | |||||||||||||||||||||||||||||||||||||||||||
purchases of strategic equity investments | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of convertible senior notes capped call | 0 | 0 | 0 | 1,000 | 44,192,000 | 24,812,000 | 19,681,000 | |||||||||||||||||||||||||||||||||||||||
payment of withholding tax | ||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | 0 | 0 | -20,000,000 | 0 | 0 | 0 | 0 | 0 | -2,263,000 | ||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted ca | ||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 71,000 | 138,155,000 | 2,877,000 | 787,000 | 16,701,000 | 3,441,000 | -92,000 | 221,000 | 73,000 | -311,000 | -98,000 | 20,000 | -8,000 | 0 | 335,000 | 0 | ||||||||||||||||||||||||||||||
operating lease expense | 1,506,000 | 1,574,000 | 1,567,000 | 1,526,000 | ||||||||||||||||||||||||||||||||||||||||||
income from write-off of property and equipment | 367,000 | 1,179,000 | 478,000 | 3,128,000 | 330,000 | 120,000 | 350,000 | 2,141,000 | 626,000 | 815,000 | 285,000 | 757,000 | 206,000 | 0 | ||||||||||||||||||||||||||||||||
purchase of strategic equity investment | -2,249,000 | 0 | 0 | 0 | -2,000,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
other depreciation and amortization expense | 20,773,000 | 56,918,000 | 26,484,000 | 25,543,000 | 25,702,000 | 22,374,000 | 21,636,000 | 20,285,000 | 17,001,000 | 16,086,000 | 15,341,000 | 14,846,000 | 13,930,000 | 13,254,000 | 10,591,000 | 9,243,000 | 5,036,000 | 5,208,000 | 4,704,000 | 4,389,000 | 4,519,000 | 3,933,000 | 3,491,000 | 2,577,000 | 2,331,000 | 2,767,000 | 3,241,000 | 3,172,000 | 3,336,000 | 3,279,000 | 2,509,000 | 2,035,000 | ||||||||||||||
impairment of intangible asset | 0 | |||||||||||||||||||||||||||||||||||||||||||||
(gain)/loss on textbook library | ||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of strategic equity investments | 0 | |||||||||||||||||||||||||||||||||||||||||||||
loss on change in fair value of derivative instruments | 0 | 0 | 0 | 7,148,000 | ||||||||||||||||||||||||||||||||||||||||||
change in assets and liabilities, net of effect of acquisition of businesses: | ||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | 0 | 0 | 0 | -401,125,000 | 0 | 0 | 0 | -10,000,000 | 0 | |||||||||||||||||||||||||||||||||||||
proceeds from equity offering, net of offering costs | 0 | 0 | 0 | 1,091,466,000 | ||||||||||||||||||||||||||||||||||||||||||
payment of escrow related to acquisition | 0 | |||||||||||||||||||||||||||||||||||||||||||||
tax benefit related to release of valuation allowance | ||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | 0 | -35,057,000 | -151,311,000 | -23,078,000 | 0 | -300,450,000 | ||||||||||||||||||||||||||||||||||||||||
restructuring charges | ||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and issuance costs | 1,413,000 | 1,412,000 | 1,471,000 | 1,626,000 | 21,663,000 | 17,018,000 | 12,946,000 | 12,946,000 | 13,088,000 | 13,089,000 | 13,020,000 | 4,005,000 | 3,536,000 | 3,537,000 | ||||||||||||||||||||||||||||||||
repayment of convertible senior notes attributable to debt discount | -5,521,000 | |||||||||||||||||||||||||||||||||||||||||||||
realized loss/(gain) on sale of investments | ||||||||||||||||||||||||||||||||||||||||||||||
income from impairment of strategic equity investment | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs | 0 | 0 | 0 | 97,586,000 | 682,594,000 | 0 | 17,000 | |||||||||||||||||||||||||||||||||||||||
purchase of convertible senior notes capped call | 0 | 0 | 0 | -12,150,000 | -85,050,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
(gain) loss on early extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of strategic equity investment | 0 | -5,338,000 | ||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on textbook library | -9,000 | -4,357,000 | -610,000 | |||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 0 | 78,152,000 | |||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishments of debt | ||||||||||||||||||||||||||||||||||||||||||||||
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||
purchases of strategic equity investment | ||||||||||||||||||||||||||||||||||||||||||||||
common stock issued under stock plans | 5,372,000 | 2,667,000 | 7,377,000 | 10,515,000 | 10,226,000 | 6,982,000 | 5,653,000 | 5,413,000 | 12,828,000 | 5,222,000 | 10,094,000 | 3,800,000 | 7,002,000 | 2,763,000 | 990,000 | 4,000 | 1,108,000 | |||||||||||||||||||||||||||||
gain on liquidation of textbooks | 0 | 0 | 0 | -4,766,000 | -147,000 | 2,673,000 | -2,191,000 | -1,005,000 | -1,677,000 | -909,000 | 2,445,000 | -4,185,000 | 1,289,000 | -2,044,000 | -2,122,000 | -1,678,000 | ||||||||||||||||||||||||||||||
income from write-offs of textbooks | 0 | 0 | 0 | 314,000 | 194,000 | 423,000 | 249,000 | 224,000 | 763,000 | 923,000 | 1,067,000 | 2,544,000 | 401,000 | 3,328,000 | 2,403,000 | 4,402,000 | ||||||||||||||||||||||||||||||
interest accretion on deferred consideration | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
other | ||||||||||||||||||||||||||||||||||||||||||||||
change in assets and liabilities net of effect of acquisition of businesses: | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from liquidations of textbooks | 0 | 0 | 0 | 6,943,000 | 1,773,000 | 9,079,000 | 8,674,000 | 6,120,000 | 4,030,000 | 11,537,000 | 10,714,000 | 11,979,000 | 17,944,000 | 21,438,000 | 7,461,000 | 11,276,000 | ||||||||||||||||||||||||||||||
payment of deferred cash consideration related to acquisitions | 0 | -189,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from follow-on offering, net of offering costs | -23,000 | |||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow data: | ||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||
interest | 18,000 | 18,000 | 19,000 | 19,000 | 18,000 | 18,000 | 30,000 | 3,000 | 28,000 | 0 | 19,000 | 19,000 | 26,000 | 25,000 | 25,000 | 26,000 | 57,000 | 0 | 31,000 | |||||||||||||||||||||||||||
income taxes | 286,000 | 626,000 | 616,000 | 441,000 | 503,000 | 549,000 | 420,000 | 433,000 | 388,000 | 263,000 | 579,000 | -150,000 | 402,000 | 141,000 | 115,000 | 148,000 | 423,000 | 107,000 | 73,000 | 85,000 | 360,000 | |||||||||||||||||||||||||
cash paid for amounts included in the measurement of lease liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
operating cash flows from operating leases | -3,451,000 | 1,126,000 | ||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||
accrued purchases of long-lived assets | 43,000 | 5,127,000 | -2,344,000 | 2,133,000 | 3,204,000 | -139,000 | 2,568,000 | -878,000 | 2,022,000 | 816,000 | 324,000 | -1,117,000 | 2,310,000 | 772,000 | -2,806,000 | 1,046,000 | 2,759,000 | -1,604,000 | 1,208,000 | 2,867,000 | 2,661,000 | |||||||||||||||||||||||||
purchases of marketable securities | -21,572,000 | -33,580,000 | -46,642,000 | -54,123,000 | -12,511,000 | -15,830,000 | 0 | 0 | 0 | -7,633,000 | -15,635,000 | -2,848,000 | -10,884,000 | -6,243,000 | -6,834,000 | -8,990,000 | -12,053,000 | -42,829,000 | ||||||||||||||||||||||||||||
maturities of marketable securities | 48,805,000 | 20,300,000 | 46,100,000 | 50,350,000 | 21,630,000 | 0 | 0 | 600,000 | 6,244,000 | 17,851,000 | 10,299,000 | 7,550,000 | 12,140,000 | 12,470,000 | 8,630,000 | |||||||||||||||||||||||||||||||
textbook library depreciation expense | 364,000 | 1,683,000 | 2,724,000 | 4,496,000 | 6,715,000 | 9,362,000 | 12,802,000 | 14,674,000 | 15,927,000 | 16,090,000 | 18,035,000 | 20,095,000 | ||||||||||||||||||||||||||||||||||
amortization of warrants and deferred loan costs | 35,000 | 35,000 | 35,000 | 35,000 | 88,000 | 29,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities | 0 | 1,894,000 | 0 | 0 | 22,280,000 | 550,000 | 0 | 3,650,000 | 3,848,000 | |||||||||||||||||||||||||||||||||||||
net cash from by investing activities | ||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash: | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | -5,906,000 | 278,099,000 | 106,827,000 | |||||||||||||||||||||||||||||||||||||||||||
restricted cash included in other assets | 218,000 | 60,000 | 423,000 | |||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | -5,688,000 | 278,075,000 | 107,334,000 | |||||||||||||||||||||||||||||||||||||||||||
acquisition of business | -188,000 | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||
restricted cash included in other current assets | 84,000 | |||||||||||||||||||||||||||||||||||||||||||||
provision (release) for bad debts | ||||||||||||||||||||||||||||||||||||||||||||||
realized gain on sale of securities | -3,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 4,230,000 | -12,884,000 | -13,912,000 | -8,657,000 | -37,424,000 | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 77,329,000 | 0 | 0 | 0 | 67,029,000 | 0 | 0 | 0 | 56,117,000 | 0 | 0 | 0 | 76,864,000 | ||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 4,230,000 | 56,141,000 | -4,208,000 | 70,294,000 | -12,884,000 | 40,534,000 | 8,175,000 | 41,504,000 | -13,912,000 | 45,854,000 | -14,941,000 | 50,028,000 | 2,931,000 | 22,403,000 | -8,657,000 | 39,440,000 | ||||||||||||||||||||||||||||||
issuance of common stock related to prior acquisition | 0 | 0 | 0 | 825,000 | ||||||||||||||||||||||||||||||||||||||||||
change in assets and liabilities, net of acquisition of business: | ||||||||||||||||||||||||||||||||||||||||||||||
payment of taxes related to the net share settlement of rsus | -3,052,000 | -2,232,000 | -12,618,000 | -1,722,000 | -817,000 | -1,909,000 | -6,331,000 | -630,000 | -608,000 | -3,081,000 | -4,391,000 | -206,000 | -186,000 | -134,000 | -3,454,000 | |||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -4,208,000 | -7,035,000 | 8,175,000 | -25,525,000 | -14,941,000 | -6,089,000 | ||||||||||||||||||||||||||||||||||||||||
income from disposal of property and equipment | 716,000 | 202,000 | ||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||
release of cash from escrow | ||||||||||||||||||||||||||||||||||||||||||||||
accrued deferred cash consideration related to acquisition | 728,000 | 166,000 | ||||||||||||||||||||||||||||||||||||||||||||
(release) benefit from bad debts | ||||||||||||||||||||||||||||||||||||||||||||||
revaluation of preferred stock warrants | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt obligations | ||||||||||||||||||||||||||||||||||||||||||||||
payments of debt obligations | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock warrants to common stock warrants | ||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock warrants into common stock | ||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock upon exercise of stock warrants | ||||||||||||||||||||||||||||||||||||||||||||||
deemed dividend to preferred stockholders | ||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock warrants in connection with consulting services | ||||||||||||||||||||||||||||||||||||||||||||||
common stock offering costs not yet paid | ||||||||||||||||||||||||||||||||||||||||||||||
classification | ||||||||||||||||||||||||||||||||||||||||||||||
computers and equipment | ||||||||||||||||||||||||||||||||||||||||||||||
software | ||||||||||||||||||||||||||||||||||||||||||||||
furniture and fixtures | ||||||||||||||||||||||||||||||||||||||||||||||
leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||
content | ||||||||||||||||||||||||||||||||||||||||||||||
benefit from bad debts | -45,000 | -224,000 | -282,000 | 319,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under employee stock plans | 258,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of common stock under employee stock plans | 3,904,000 | 6,626,000 | ||||||||||||||||||||||||||||||||||||||||||||
change in assets and liabilities net of effect of acquisition of business: | ||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangibles | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of common stock under employee stock plans and preferred stock warrants | ||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock and vested stock options | ||||||||||||||||||||||||||||||||||||||||||||||
issuance of preferred stock warrants | ||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock related to acquisition | 1,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
cancellation of common shares held in escrow from acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 11,794,000 | 8,481,000 | 6,930,000 | |||||||||||||||||||||||||||||||||||||||||||
benefit from (recovery of) bad debts | -41,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of marketable securities | 13,100,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 89,000 | |||||||||||||||||||||||||||||||||||||||||||||
gain from liquidation of textbooks | ||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from liquidation of textbooks | ||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment and other assets | ||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and preferred stock warrants | ||||||||||||||||||||||||||||||||||||||||||||||
payment of taxes related to the net settlement of rsus | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | ||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow data | ||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock into common stock | ||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock and stock options in connection with acquisitions |
We provide you with 20 years of cash flow statements for Chegg stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Chegg stock. Explore the full financial landscape of Chegg stock with our expertly curated income statements.
The information provided in this report about Chegg stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.