| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net income | 121,602 | 76,458 |
| Depreciation of property and equipment | 17,529 | 11,142 |
| Amortization of intangible assets | 3,195 | 2,158 |
| Noncash lease expense | 4,759 | 3,219 |
| Impairment of strategic investment | 4,719 | 4,719 |
| Equity-based compensation | 27,674 | 18,091 |
| Deferred income tax | 19,306 | 934 |
| Amortization of revolver loan costs | 99 | 66 |
| Gain on divestiture of a business | 635 | 635 |
| Premium amortization and (discount accretion), net on marketable securities | 744 | 85 |
| Accounts receivable | 1,285 | 708 |
| Prepaid expenses and other assets | 500 | -6,683 |
| Prepaid revenue share fee | 1,842 | -795 |
| Accounts payable | -6,160 | -6,871 |
| Accrued and other long term liabilities | -36,147 | 112,439 |
| Deferred revenue | 30,046 | -824 |
| Operating lease liabilities | -7,584 | -6,250 |
| Net cash provided by operating activities | 174,032 | 221,331 |
| Purchases of marketable securities | 475,971 | 242,914 |
| Sales of marketable securities | 565,072 | 269,466 |
| Proceeds from divestiture | 2,700 | 2,700 |
| Purchase of strategic investment | 514 | 514 |
| Purchases of property and equipment | 18,318 | 12,147 |
| Purchases of intangible assets | 0 | 0 |
| Net cash provided by investing activities | 72,969 | 16,591 |
| Repurchase of class a common stock | 126,345 | 126,345 |
| Payment of dividend | 35,621 | 23,502 |
| Payment of special dividend | 25,316 | 25,316 |
| Distributions to members | 14,310 | 9,839 |
| Tax distribution to members | 26,096 | 25,986 |
| Payment of taxes on net settled stock-based awards | 10,881 | 4,939 |
| Other financing activities | -334 | -334 |
| Net cash used in financing activities | -238,903 | -216,261 |
| Net increase (decrease) in cash, cash equivalents, and restricted cash | 8,098 | 21,661 |
| Cash and cash equivalents at beginning of period | 70,348 | - |
| Effect of exchange rate changes on cash | 85 | - |
| Cash and cash equivalents at end of period | 78,531 | - |
Clear Secure, Inc. (YOU)
Clear Secure, Inc. (YOU)