Clear Secure, Inc. (YOU) Cash Flow Statement
Where YOU’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $372.5M +26.0% vs 2024
- Capital expenditures
- $29.3M 3.3% of revenue
- Free cash flow
- $343.1M 38.1% margin
- Returned to shareholders
- $218.2M 64% of free cash flow
- Change in cash
- $18.1M cash at year-end $88.5M
Drawn to scale: where the cash came from and how it was used. Hover for values.
YOU operating cash flow, capex and free cash flow
YOU cash flow trends, 2019–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $16.6M2019 | $372.5M2025 | +68.0%/yr | |
| Capital expenditures | $15.2M2019 | $29.3M2025 | +11.6%/yr | |
| Free cash flow | $1.4M2019 | $343.1M2025 | +150.5%/yr | |
| Free cash flow margin | 0.7%2019 | 38.1%2025 | +37.4 pts | |
| Operating cash flow / net income | 4.512023 | 2.222025 | −2.30 | |
| Stock-based compensation | $14.7M2019 | $38.9M2025 | +17.7%/yr | |
| Dividends paid | $16.2M2019 | $91.9M2025 | +33.5%/yr | |
| Share buybacks (net) | $12.1M2019 | $126.3M2025 | +47.9%/yr | |
| Capex / revenue | 7.9%2019 | 3.3%2025 | −4.6 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
YOU cash flow by activity
YOU net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
YOU cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | $168.1M | $225.3M | $49.9M | −$115.4M | −$115.2M | −$9.3M | −$54.2M |
| Depreciation & amortization | $34.6M | $26.5M | $21.6M | $18.8M | $12.4M | $9.4M | $7.3M |
| Stock-based compensation | $38.9M | $35.3M | $37.3M | $138.5M | $36.5M | $3.4M | $14.7M |
| Change in working capital | $96.7M | $174.1M | $118.9M | $124.6M | $117.6M | −$17.0M | $45.3M |
| Other non-cash items | $34.0M | −$165.6M | −$2.7M | $1.8M | $18.4M | $1.1M | $3.5M |
| Cash from operating activities | $372.5M | $295.7M | $225.0M | $168.3M | $69.7M | −$12.3M | $16.6M |
| Investing activities | |||||||
| Capital expenditures | −$29.3M | −$12.0M | −$26.1M | −$31.9M | −$29.0M | −$16.9M | −$15.2M |
| Investments (net) | −$70.5M | $113.8M | −$355.1M | −$359.6M | −$298.4M | −$4.4M | −$10.6M |
| Acquisitions & other investing | $2.7M | $12.0M | $365.7M | $31.9M | −$75.8M | −$250,000 | $0 |
| Cash from investing activities | −$97.1M | $113.8M | −$15.5M | −$359.6M | −$403.2M | −$21.6M | −$25.8M |
| Financing activities | |||||||
| Dividends paid | −$91.9M | −$93.4M | −$125.2M | −$21.8M | −$16.2M | −$16.2M | −$16.2M |
| Share repurchases & issuance (net) | −$126.3M | −$272.9M | −$69.7M | −$5.2M | −$11.7M | −$210.3M | −$12.1M |
| Shares issued | $0 | $0 | $0 | $0 | $517.1M | $147.9M | $192.4M |
| Other financing | −$39.1M | −$35.3M | −$21.1M | −$21.8M | $14.3M | $15.6M | $16.2M |
| Cash from financing activities | −$257.3M | −$401.5M | −$216.0M | −$48.9M | $503.4M | −$63.0M | $180.4M |
| Summary | |||||||
| Net change in cash | $18.1M | $7.9M | −$6.5M | −$240.2M | $170.0M | −$97.0M | $171.2M |
| Cash at end of period | $88.5M | $70.3M | $62.4M | $68.9M | $309.1M | $139.1M | $236.1M |
| Free cash flow | $343.1M | $283.7M | $198.9M | $136.4M | $40.7M | −$29.3M | $1.4M |
| Free cash flow margin | 38.1% | 36.8% | 32.4% | 31.2% | 16.0% | −12.7% | 0.7% |
| Capex / revenue | 3.3% | 1.6% | 4.3% | 7.3% | 11.4% | 7.3% | 7.9% |
| Operating cash flow / net income | 2.22 | 1.31 | 4.51 | — | — | — | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $72.3M | $56.4M | $46.5M | $45.1M | $37.9M | $38.6M | $116.6M | $38.0M | $38.6M | $32.1M | $23.3M | $26.9M |
| Depreciation & amortization | $6.7M | $6.8M | $13.9M | $7.4M | $6.8M | $6.5M | $7.0M | $7.0M | $6.4M | $6.1M | $6.2M | $5.3M |
| Stock-based compensation | $11.1M | $11.3M | $11.3M | $9.6M | $10.3M | $7.8M | $8.3M | $6.1M | $10.2M | $10.7M | $2.2M | $4.2M |
| Change in working capital | $99.5M | $106.8M | $120.2M | −$128.7M | $60.9M | $44.3M | $169.7M | −$87.5M | $60.5M | $31.5M | $63.7M | −$39.9M |
| Other non-cash items | $11.6M | $9.0M | $6.5M | $19.3M | $7.1M | $1.1M | −$164.9M | $489,000 | −$1.2M | $51,000 | −$1.2M | −$1.2M |
| Cash from operating activities | $201.2M | $190.4M | $198.4M | −$47.3M | $123.0M | $98.3M | $136.6M | −$35.9M | $114.6M | $80.3M | $94.1M | −$4.9M |
| Investing activities | ||||||||||||
| Capital expenditures | −$12.2M | −$4.9M | −$11.0M | −$6.2M | −$5.1M | −$7.1M | −$2.8M | −$2.0M | −$4.5M | −$3.0M | −$4.2M | −$4.1M |
| Investments (net) | −$201.9M | −$16.5M | −$159.0M | $56.4M | −$76.7M | $93.3M | −$34.2M | $121.5M | $204,000 | $26.2M | $11.9M | $30.6M |
| Acquisitions & other investing | $0 | $0 | $0 | $6.2M | $5.1M | $7.1M | $2.8M | $2.0M | $4.5M | $3.0M | $4.2M | −$53.9M |
| Cash from investing activities | −$214.1M | −$21.4M | −$170.1M | $56.4M | −$76.7M | $93.3M | −$34.2M | $121.5M | $204,000 | $26.2M | $11.9M | −$27.4M |
| Financing activities | ||||||||||||
| Dividends paid | −$20.0M | −$40.1M | −$2.1M | −$16.6M | −$16.6M | −$42.0M | −$17.2M | −$13.9M | −$48.7M | −$13.6M | −$58.1M | −$10.6M |
| Share repurchases & issuance (net) | −$1.2M | −$1.2M | −$1.8M | −$5.9M | −$24.6M | −$101.7M | −$47.8M | −$75.2M | −$65.1M | −$84.9M | −$13.5M | −$11.0M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$8.3M | −$42.6M | −$14.6M | −$110,000 | −$3.8M | −$27.5M | −$3.4M | −$3.0M | −$26.0M | −$2.8M | −$40.5M | −$891,000 |
| Cash from financing activities | −$29.6M | −$83.9M | −$18.4M | −$22.6M | −$45.0M | −$171.3M | −$68.4M | −$92.1M | −$139.8M | −$101.3M | −$112.1M | −$22.6M |
| Summary | ||||||||||||
| Net change in cash | −$42.4M | $84.9M | $10.0M | −$13.5M | $1.4M | $20.3M | $34.1M | −$6.4M | −$25.0M | $5.3M | −$6.2M | $3.2M |
| Cash at end of period | $131.1M | $170.7M | $88.5M | $78.5M | $92.1M | $90.7M | $70.3M | $36.3M | $42.7M | $67.7M | $62.4M | $68.6M |
| Free cash flow | $189.0M | $185.5M | $187.4M | −$53.5M | $117.9M | $91.3M | $133.9M | −$37.9M | $110.0M | $77.4M | $90.0M | −$8.9M |
| Free cash flow margin | 68.0% | 73.3% | 77.8% | −23.3% | 53.7% | 43.2% | 64.9% | −19.1% | 58.9% | 43.2% | 52.6% | −5.6% |
| Capex / revenue | 4.4% | 1.9% | 4.6% | 2.7% | 2.3% | 3.4% | 1.3% | 1.0% | 2.4% | 1.7% | 2.4% | 2.5% |
| Operating cash flow / net income | 2.78 | 3.38 | 4.26 | −1.05 | 3.25 | 2.55 | 1.17 | −0.94 | 2.97 | 2.50 | 4.05 | −0.18 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
YOU cash generation
In fiscal 2025 (ended December 31, 2025), Clear Secure generated $372.5 million of cash from operations (up 26.0%) and spent $29.3 million on capital expenditures, leaving free cash flow of $343.1 million, 38.1% of revenue. It returned $218.2 million to shareholders through dividends ($91.9 million) and net share buybacks ($126.3 million). Cash and equivalents rose by $18.1 million over the year.
Related: YOU income statement, YOU balance sheet, YOU dividend history. See the YOU stock overview for the latest quote and news.
YOU cash flow FAQ
What is Clear Secure's free cash flow?
Clear Secure's free cash flow was $343.1 million in fiscal 2025: $372.5 million of operating cash flow minus $29.3 million of capital expenditures It was $283.7 million a year earlier..
How much cash does Clear Secure generate from operations?
Clear Secure generated $372.5 million of cash from operating activities in fiscal 2025, 2.22 times its net income of $168.1 million.
How much does Clear Secure spend on capital expenditures?
Clear Secure spent $29.3 million on capital expenditures in fiscal 2025, 3.3% of revenue, compared with $12.0 million the year before.
How much stock does Clear Secure buy back?
Clear Secure spent $126.3 million on net share repurchases in fiscal 2025.
How much does Clear Secure pay in dividends?
Clear Secure paid $91.9 million in dividends in fiscal 2025, 26.8% of free cash flow.