Groupon Inc
NASDAQ:GRPN

Watchlist Manager
Groupon Inc Logo
Groupon Inc
NASDAQ:GRPN
Watchlist
Price: 16.13 USD -0.06% Market Closed
Market Cap: 657.3m USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
-
5Y
+34%
10Y
-81%
Investing Cash Flow
+
3Y
-
5Y
-
10Y
-100%
Financing Cash Flow
+
3Y
-
5Y
-95%
10Y
-

Cash Flow Statement
Groupon Inc

Rotate your device to view
Cash Flow Statement
Currency: USD
Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
(637)
(574)
(298)
(188)
(44)
(31)
(51)
(51)
(90)
(90)
(89)
(121)
(136)
(154)
(64)
(39)
94
88
34
(1)
(165)
(176)
(183)
(158)
(113)
(74)
27
44
(41)
3
2
(34)
20
(41)
(12)
(183)
(219)
(221)
(286)
(61)
9
104
120
72
(16)
(150)
(234)
(229)
(150)
(136)
(53)
(36)
(33)
22
(57)
(37)
(7)
(140)
Depreciation & Amortization
29
29
32
36
41
49
56
65
74
81
89
112
133
125
115
150
139
159
129
132
134
131
136
135
136
139
138
133
128
121
116
115
113
110
106
103
101
93
88
79
73
73
73
73
71
68
63
60
57
54
51
46
41
35
31
27
23
21
Change in Deffered Taxes
(10)
(2)
32
35
47
41
(8)
(7)
(21)
(19)
(18)
(17)
(17)
(19)
(11)
(12)
(12)
(24)
(11)
(13)
(16)
(2)
(10)
(8)
(5)
(3)
1
(6)
(7)
(7)
(5)
2
2
2
(2)
0
(2)
(2)
(7)
0
0
0
(34)
0
0
0
49
0
0
0
2
0
0
0
4
0
0
30
Stock-Based Compensation
94
92
94
103
91
110
104
106
111
116
121
114
112
118
115
128
136
139
139
134
132
122
115
105
90
83
82
82
77
72
65
62
72
77
82
79
61
50
39
32
33
33
33
34
32
32
30
25
24
20
14
14
13
18
27
32
34
37
Other Non-Cash Items
302
253
101
111
22
47
82
81
156
151
184
161
172
193
142
129
31
5
35
40
132
151
169
183
176
147
99
78
84
100
96
127
153
157
124
222
189
182
214
32
17
(78)
(86)
(53)
(10)
80
89
79
37
66
34
48
46
2
61
53
26
140
Cash Taxes Paid
0
0
2
0
0
0
127
0
0
0
61
0
0
0
24
0
0
0
(6)
0
0
0
(7)
0
0
0
9
0
0
0
3
0
0
0
12
0
21
0
3
0
6
9
11
13
8
6
5
5
4
6
8
8
12
14
16
16
20
22
Cash Interest Paid
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
1
0
0
0
9
0
0
0
10
0
0
0
9
0
5
0
13
0
11
13
14
16
5
5
6
7
7
7
7
6
5
4
3
6
6
9
Change in Working Capital
460
468
423
362
326
263
187
103
41
(18)
52
52
(13)
8
68
144
169
170
136
44
17
(19)
7
(66)
(75)
(30)
(107)
(104)
49
(84)
(18)
(46)
(170)
(34)
(145)
(158)
0
4
(73)
83
(87)
(166)
(198)
(213)
(163)
(85)
(102)
(94)
(138)
(151)
(112)
(72)
(10)
(18)
16
19
32
24
Cash from Operating Activities
144
N/A
173
+20%
290
+68%
356
+23%
392
+10%
370
-6%
267
-28%
192
-28%
160
-17%
106
-34%
218
+106%
171
-22%
123
-28%
137
+11%
250
+82%
373
+49%
421
+13%
398
-5%
323
-19%
201
-38%
102
-49%
84
-17%
119
+41%
86
-28%
119
+39%
179
+50%
157
-12%
146
-7%
212
+45%
133
-37%
191
+44%
163
-15%
118
-28%
194
+65%
71
-63%
(18)
N/A
70
N/A
56
-20%
(65)
N/A
125
N/A
5
-96%
(74)
N/A
(124)
-68%
(156)
-26%
(152)
+3%
(121)
+20%
(136)
-12%
(134)
+1%
(146)
-9%
(117)
+20%
(78)
+33%
(12)
+85%
46
N/A
43
-5%
56
+29%
66
+18%
79
+20%
75
-5%
Investing Cash Flow
Capital Expenditures
(37)
(54)
(58)
(60)
(77)
(69)
(96)
(98)
(87)
(86)
(65)
(67)
(83)
(84)
(86)
(91)
(82)
(95)
(85)
(87)
(82)
(66)
(71)
(64)
(62)
(63)
(60)
(67)
(69)
(87)
(88)
(86)
(85)
(72)
(71)
(65)
(63)
(56)
(53)
(54)
(52)
(53)
(53)
(54)
(50)
(45)
(39)
(35)
(28)
(25)
(22)
(16)
(18)
(16)
(16)
(16)
(14)
(15)
Other Items
(44)
(71)
(89)
(89)
(108)
(108)
(99)
(81)
(48)
(40)
(31)
(138)
(140)
(133)
(143)
(20)
222
157
152
154
(87)
(17)
13
6
7
38
25
33
(25)
(47)
(48)
(48)
10
(0)
4
35
36
36
33
1
4
7
7
0
3
0
0
1
2
2
20
19
28
28
9
9
14
15
Cash from Investing Activities
(81)
N/A
(124)
-53%
(147)
-19%
(150)
-1%
(185)
-23%
(177)
+4%
(195)
-10%
(179)
+8%
(135)
+25%
(126)
+7%
(96)
+23%
(204)
-112%
(223)
-9%
(217)
+3%
(230)
-6%
(111)
+52%
140
N/A
63
-55%
67
+7%
67
-1%
(169)
N/A
(83)
+51%
(58)
+31%
(58)
-1%
(55)
+5%
(25)
+55%
(35)
-40%
(34)
+3%
(94)
-178%
(134)
-43%
(136)
-1%
(134)
+2%
(75)
+44%
(72)
+4%
(68)
+7%
(30)
+56%
(27)
+10%
(20)
+26%
(20)
-1%
(52)
-161%
(47)
+10%
(46)
+2%
(46)
+1%
(47)
-3%
(48)
-1%
(45)
+5%
(39)
+14%
(34)
+13%
(27)
+22%
(23)
+13%
(1)
+94%
4
N/A
10
+185%
13
+20%
(7)
N/A
(7)
+3%
(0)
+98%
0
N/A
Financing Cash Flow
Net Issuance of Common Stock
149
135
881
755
764
766
9
10
7
(0)
(38)
(65)
(173)
(176)
(147)
(136)
(148)
(331)
(437)
(484)
(356)
(188)
(125)
(87)
(121)
(106)
(56)
(29)
(4)
6
(4)
(19)
(34)
(50)
(42)
(28)
(13)
0
2
0
(1)
(1)
(1)
0
0
0
0
0
0
3
3
83
83
80
80
0
0
0
Net Issuance of Debt
0
0
0
0
0
0
0
(0)
(0)
(1)
(2)
(2)
(4)
(4)
(9)
(10)
(13)
174
(24)
(28)
160
(33)
152
159
(33)
(34)
(34)
(35)
(35)
(34)
(33)
(31)
(28)
(25)
(20)
134
188
190
191
142
(129)
(128)
(127)
(225)
(42)
9
(26)
(53)
(14)
(63)
(32)
(48)
(47)
(47)
(23)
20
20
20
Cash Paid for Dividends
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other
(11)
(3)
(13)
(8)
8
(1)
3
2
(28)
(31)
(43)
(46)
(44)
(48)
(55)
(43)
(48)
(56)
(54)
(47)
(57)
(50)
(42)
(55)
(46)
(50)
(48)
(50)
(45)
(38)
(48)
(42)
(42)
(43)
(31)
(30)
(24)
(20)
(16)
(44)
(56)
(55)
(56)
(23)
(10)
(10)
(9)
(8)
(7)
(8)
(6)
(6)
(6)
(5)
(9)
(8)
(9)
(12)
Cash from Financing Activities
142
N/A
131
-8%
867
+564%
747
-14%
771
+3%
766
-1%
12
-98%
11
-8%
(21)
N/A
(33)
-55%
(82)
-149%
(114)
-39%
(221)
-94%
(229)
-4%
(210)
+8%
(189)
+10%
(209)
-11%
(213)
-2%
(516)
-142%
(558)
-8%
(253)
+55%
(271)
-7%
(15)
+95%
18
N/A
(200)
N/A
(189)
+5%
(138)
+27%
(113)
+18%
(84)
+26%
(66)
+22%
(84)
-28%
(91)
-8%
(104)
-14%
(117)
-12%
(93)
+21%
77
N/A
151
+97%
170
+13%
177
+4%
98
-45%
(186)
N/A
(184)
+1%
(184)
+0%
(250)
-36%
(52)
+79%
(1)
+98%
(34)
-3 722%
(61)
-76%
(20)
+67%
(68)
-236%
(36)
+47%
29
N/A
30
+4%
28
-6%
48
+69%
12
-75%
11
-8%
8
-23%
Change in Cash
Effect of Foreign Exchange Rates
8
(4)
(6)
(1)
(19)
(2)
2
(19)
(8)
(9)
(9)
2
7
(20)
(34)
(63)
(55)
(40)
(33)
8
(6)
2
(7)
(13)
4
10
27
29
3
(6)
(11)
(21)
(6)
(11)
(3)
(9)
(7)
5
7
8
8
2
2
9
1
(2)
(9)
(8)
(2)
1
1
1
(1)
3
(2)
1
0
(4)
Net Change in Cash
213
N/A
175
-18%
1 004
+472%
952
-5%
961
+1%
957
0%
86
-91%
5
-95%
(4)
N/A
(61)
-1 557%
31
N/A
(145)
N/A
(314)
-117%
(328)
-4%
(224)
+32%
10
N/A
297
+2 933%
207
-30%
(159)
N/A
(282)
-78%
(327)
-16%
(268)
+18%
40
N/A
31
-21%
(131)
N/A
(26)
+81%
11
N/A
28
+162%
37
+34%
(73)
N/A
(41)
+44%
(83)
-103%
(68)
+18%
(7)
+90%
(92)
-1 253%
20
N/A
187
+828%
211
+13%
99
-53%
179
+82%
(220)
N/A
(302)
-37%
(352)
-16%
(444)
-26%
(250)
+44%
(169)
+32%
(218)
-29%
(236)
-9%
(195)
+18%
(207)
-6%
(114)
+45%
21
N/A
85
+298%
87
+2%
95
+9%
72
-24%
90
+25%
80
-12%
Free Cash Flow
Free Cash Flow
107
N/A
120
+12%
232
+94%
296
+28%
316
+7%
301
-5%
170
-43%
94
-45%
73
-22%
20
-72%
153
+659%
104
-32%
40
-62%
53
+33%
163
+207%
282
+73%
339
+20%
304
-10%
238
-22%
114
-52%
20
-83%
18
-8%
48
+165%
21
-55%
57
+167%
115
+102%
97
-16%
79
-18%
143
+80%
46
-68%
103
+125%
77
-25%
33
-58%
122
+272%
0
-100%
(83)
N/A
6
N/A
(1)
N/A
(118)
-19 533%
72
N/A
(47)
N/A
(127)
-173%
(177)
-39%
(210)
-19%
(202)
+4%
(166)
+18%
(175)
-5%
(169)
+3%
(174)
-3%
(141)
+19%
(100)
+29%
(28)
+72%
28
N/A
28
-1%
40
+44%
50
+26%
65
+29%
60
-8%

See Also

Summary
GRPN intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRPN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRPN stock valuation using valuation multiples.
Wall Street Estimates
GRPN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GRPN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 309,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.