Spotify Technology S.A.SPOT
| Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Profit (loss) | -78 | -186 | -581 | -34 | -430 | -532 | 1,138 |
|---|
| Adjustments for depreciation expense | 21 | 71 | 86 | 94 | 118 | 110 | 85 |
|---|
| Amortization of intangible assets | 11 | 16 | 25 | 33 | 53 | 48 | 36 |
|---|
| Inventory write-down | - | - | - | - | 14 | - | - |
|---|
| Impairment charges on real estate assets | - | - | - | - | - | 123 | 43 |
|---|
| Write-off of content assets | - | - | - | - | - | 29 | - |
|---|
| Share-based compensation expense | 88 | 122 | 176 | 223 | 381 | 321 | 267 |
|---|
| Finance income | 455 | 275 | 94 | 246 | 421 | 161 | 328 |
|---|
| Finance costs | 584 | 333 | 510 | 91 | 132 | 220 | 352 |
|---|
| Income tax expense | -95 | 55 | -128 | 283 | 60 | 27 | 203 |
|---|
| Other | 7 | 13 | 7 | 6 | 7 | 1 | 2 |
|---|
| Decrease/(increase) in trade receivables and other assets | -61 | -27 | -187 | -245 | -84 | -145 | 145 |
|---|
| Increase in trade and other liabilities | 291 | 454 | 425 | 137 | 226 | 501 | 183 |
|---|
| Increase in deferred revenue | - | - | - | 67 | 52 | 113 | 45 |
|---|
| Increase/(decrease) in provisions | - | - | 6 | 5 | -3 | -5 | 3 |
|---|
| Interest paid on lease liabilities | - | - | -55 | -50 | -53 | -38 | 36 |
|---|
| Interest received | 18 | 14 | 4 | 3 | 37 | 111 | 216 |
|---|
| Income tax paid | 9 | -4 | 8 | 6 | 43 | 43 | 53 |
|---|
| Net cash flows from operating activities | 344 | 573 | 259 | 361 | 46 | 680 | 2,301 |
|---|
| Business combinations, net of cash acquired | - | 331 | 336 | 115 | 306 | - | - |
|---|
| Payment of deferred consideration pertaining to business combinations | - | - | - | - | - | 7 | 10 |
|---|
| Purchases of property and equipment | 125 | 135 | 78 | 85 | 25 | 6 | 17 |
|---|
| Purchases of short term investments | 1,069 | 901 | 1,354 | 497 | 457 | 1,590 | 7,275 |
|---|
| Sales and maturities of short term investments | 1,226 | 1,163 | 1,421 | 375 | 368 | 1,379 | 5,804 |
|---|
| Change in restricted cash | -10 | 2 | 2 | 1 | - | 4 | 1 |
|---|
| Dividends received | - | - | - | - | - | - | 19 |
|---|
| Other | -44 | -16 | -27 | -10 | -3 | 3 | -8 |
|---|
| Net cash flows used in investing activities | -22 | -218 | -372 | -187 | -423 | -217 | -1,486 |
|---|
| Payments of lease liabilities | - | 17 | 24 | 35 | 43 | 66 | 69 |
|---|
| Lease incentives received | - | - | 20 | 7 | 2 | 2 | - |
|---|
| Repurchases of ordinary shares | 72 | 438 | - | 89 | 2 | - | - |
|---|
| Proceeds from exercise of options | 163 | 154 | 319 | 167 | 43 | 366 | 933 |
|---|
| Payments for employee taxes withheld from restricted stock unit releases | - | - | - | 54 | 40 | 68 | 135 |
|---|
| Net cash flows from/(used in) financing activities | 92 | -203 | 285 | 1,250 | -40 | 234 | 729 |
|---|
| Net increase/(decrease) in cash and cash equivalents | - | 152 | 172 | 1,424 | -417 | 697 | 1,544 |
|---|
| Effect of exchange rate changes on cash and cash equivalents | - | 22 | -86 | 169 | 156 | -66 | 123 |
|---|
| Lease Right Of Use Assets Obtained In Exchange For Lease Liabilities | - | - | 29 | 23 | 20 | 22 | 25 |
|---|
| Real estate assets disposed of in exchange for finance lease receivables | - | - | - | - | - | - | 62 |
|---|
| Purchases Of Property And Equipment In Trade And Other Payables | - | - | 16 | 13 | 5 | 6 | 2 |
|---|
| Employee taxes withheld from restricted stock unit releases in trade and other liabilities | - | - | - | - | - | 3 | 2 |
|---|
| Issuance Of Shares Upon Net Settlement Of Warrants | - | - | - | - | - | - | 36 |
|---|