Airbnb, Inc. (ABNB) FY2025 Q1 Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2025-01-01 to 2025-03-31

Swipe to see the full flow
Airbnb, Inc. cash flow reconciliation, Jan 1, 2025 through Mar 31, 2025One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash. Intermediate calculation bars are lighter gray. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Orange marks positive customer-advance and deferred-revenue changes that add to operating cash in the reconciliation. These are net changes, not gross customer receipts. Negative changes are neutral reconciliation adjustments; they do not by themselves identify cash payments. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Read chart description and values below for full signed amounts, including zero items.Net income → Net cash from operating activities: $154,000,000.00Unearned fees → Operating adjustments reconciliation: $1,105,000,000.00Stock-based compensation expense → Operating adjustments reconciliation: $358,000,000.00Accrued expenses and other liabilities → Operating adjustments reconciliation: $155,000,000.00Other, net → Operating adjustments reconciliation: $71,000,000.00Depreciation and amortization → Operating adjustments reconciliation: $25,000,000.00Operating adjustments reconciliation → Net cash from operating activities: $1,635,000,000.00Operating adjustments reconciliation → Prepaids and other assets: $79,000,000.00Change in funds payable and amounts payable to customers → financing reconciliation: $3,074,000,000.00Proceeds from exercise of equity awards → financing reconciliation: $30,000,000.00financing reconciliation → Net cash from financing activities: $2,145,000,000.00financing reconciliation → Repurchases of common stock: $807,000,000.00financing reconciliation → Taxes paid related to net share settlement of equity awards: $152,000,000.00Net cash used in investing activities → investing reconciliation: $151,000,000.00Sales and maturities of short-term investments → investing reconciliation: $623,000,000.00investing reconciliation → Purchases of short-term investments: $766,000,000.00investing reconciliation → Other investing activities, net: $8,000,000.00Exchange-rate effect → Cash sources and uses: $207,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash → Cash sources and uses: $12,760,000,000.00Net cash from operating activities → Cash sources and uses: $1,789,000,000.00Net cash from financing activities → Cash sources and uses: $2,145,000,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash: $16,750,000,000.00Cash sources and uses → Net cash used in investing activities: $151,000,000.00Accrued expenses and other liabilities: $155,000,000.00Accrued liabilities+$155.00 MOther, net: $71,000,000.00Other operating, net+$71.00 MNet income: $154,000,000.00Net income+$154.00 MUnearned fees: $1,105,000,000.00Unearned revenue+$1.11 BDepreciation and amortization: $25,000,000.00Other D&A+$25.00 MStock-based compensation expense: $358,000,000.00Stock-based compensation+$358.00 MPrepaids and other assets: -$79,000,000.00Prepaid & other assets−$79.00 MNet cash from operating activities: $1,789,000,000.00Operating cash+$1.79 BOperating adjustments reconciliation: $1,714,000,000.00Proceeds from exercise of equity awards: $30,000,000.00Employee stock plans & options+$30.00 MChange in funds payable and amounts payable to customers: $3,074,000,000.00Change in funds payable and amounts payable tocustomers+$3.07 BRepurchases of common stock: -$807,000,000.00Common stock repurchases−$807.00 MTaxes paid related to net share settlement of equity awards: -$152,000,000.00Stock-award tax withholding−$152.00 MNet cash from financing activities: $2,145,000,000.00Financing cash+$2.15 Bfinancing reconciliation: $3,104,000,000.00Other investing activities, net: -$8,000,000.00Other investing, net−$8.00 MSales and maturities of short-term investments: $623,000,000.00Marketable securities proceeds+$623.00 MPurchases of short-term investments: -$766,000,000.00Short-term investment purchases−$766.00 MNet cash used in investing activities: -$151,000,000.00. Cash required to fund net payments.Investing cash−$151.00 Minvesting reconciliation: $774,000,000.00Cash sources and uses: $16,901,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash: $12,760,000,000.00Beginning cash$12.76 BEnding cash: Cash, cash equivalents, and restricted cash: $16,750,000,000.00Ending cash$16.75 BExchange-rate effect: $207,000,000.00FX effect+$207.00 MCASH RECONCILIATIONOperatingflowsFinancingflowsInvestingflowsFree cash flowNot availableCash flow / Net income11.62×Operating cash flow ÷ net incomeNet cash change+$3.99 BEnding cash − beginning cash
Chart details

Airbnb, Inc. cash flow reconciliation, Jan 1, 2025 through Mar 31, 2025

Cash flows for Jan 1, 2025 through Mar 31, 2025. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 31, 2024. Ending cash: Mar 31, 2025. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Dec 31, 2024
12,760,000,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
Operating activities
1,789,000,000 US dollars. Net cash provided.
Net income
154,000,000 US dollars
Accrued expenses and other liabilities
155,000,000 US dollars
Other, net
71,000,000 US dollars
Unearned fees
1,105,000,000 US dollars
Depreciation and amortization
25,000,000 US dollars
Stock-based compensation expense
358,000,000 US dollars
Prepaids and other assets
negative 79,000,000 US dollars
Investing activities
negative 151,000,000 US dollars. Net cash used.
Other investing activities, net
negative 8,000,000 US dollars
Sales and maturities of short-term investments
623,000,000 US dollars
Purchases of short-term investments
negative 766,000,000 US dollars
Financing activities
2,145,000,000 US dollars. Net cash provided.
Proceeds from exercise of equity awards
30,000,000 US dollars
Change in funds payable and amounts payable to customers
3,074,000,000 US dollars
Repurchases of common stock
negative 807,000,000 US dollars
Taxes paid related to net share settlement of equity awards
negative 152,000,000 US dollars
Operating adjustment reconciliation
1,714,000,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
financing gross reconciliation
3,104,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
investing gross reconciliation
774,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
207,000,000 US dollars
Ending cash on Mar 31, 2025
16,750,000,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
Cash sources and uses
16,901,000,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
3,990,000,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
11.62×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $1.64B after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
Airbnb, Inc. (ABNB) FY2025 Q1 Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!