Smartbird Inc logo

Smartbird Inc

BIRD | NASDAQ
Chart Builder DCF Calculator
$1.30
-$0.33 (-20.25%)
At close: Nov 5, 2026, 4:00 PM ET
$1.32
+$0.02 (+1.54%)
After-hours: Nov 5, 2026, 6:13 PM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-73.41M -76.13M -77.28M -83.38M -84.23M -87.86M -93.32M -124.42M -134.82M -144.62M -152.46M -120.55M -114.21M -114.64M -101.35M -86.93M -75.49M -53.73M -45.37M -44.28M -37.48M -29.87M
Depreciation & Amortization
5.59M 7.49M 8.02M 7.89M 8.86M 9.45M 12.4M 16.02M 18.23M 20.7M 20.93M 19.84M 18.8M 17.47M 15.84M 14.34M 12.67M 11.4M 9.72M 9.1M 8.4M 6.05M
Stock-Based Compensation
3.36M 5.48M 7.76M 8.53M 9.6M 10.41M 11.47M 8.89M 10.96M 13.34M 15.66M 15.66M 16.77M 16.04M 14.79M 14.79M 8.99M 6.66M 3.93M 5.76M 7.49M 5.25M
Other Working Capital
-2.72M -6.94M -6.87M -6.03M 203K -624K -6.64M -5.91M -10.26M -5.81M -6.59M 14.03M 15.77M 15.72M 1.9M -13.93M -24.61M -20.81M 537K -2.44M 6.8M 1.27M
Other Non-Cash Items
6.27M 11.1M 5.85M 4.39M 3.08M 2.01M 5.35M 33.01M 36.87M 41.89M 42.16M 20.5M 23.71M 30.18M 27.82M 26.04M 24.17M 12.53M 12.53M 5.33M 49K 36K
Deferred Income Tax
65K 65K 65K 519K 519K 519K 519K -474K -340K -340K -340K -764K -898K -898K -898K 252K 252K 3.22M 5.65M 6.48M 6.67M 3.7M
Change in Working Capital
16.42M 12.74M 500K -599K 3.53M -72K -275K 9.23M 17.17M 33.52M 43.83M 31.38M 9.8M -19.17M -46.78M -56M -63.57M -47.41M -37.3M -22.84M 3.38M 1.87M
Operating Cash Flow
-41.7M -39.27M -55.08M -62.65M -58.64M -65.54M -63.86M -57.74M -51.93M -35.51M -30.22M -33.92M -46.04M -71.03M -90.58M -87.51M -92.98M -67.34M -50.85M -40.45M -11.49M -12.97M
Capital Expenditures
-4.53M -2.57M -3.15M -3.29M -3.04M -3.62M -4.1M -4.3M -5.69M -8.96M -10.87M -16.06M -22.38M -26.04M -31.36M -31.51M -29.49M -28.81M -24.18M -20.05M -17.22M -9.66M
Cash Acquisitions
n/a n/a n/a 1.55M 2.66M 3.71M 4.01M 4.64M 3.53M 2.49M 2.18M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -250K -250K -250K -250K n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a 166K 166K 166K 166K n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
39.59M 950K 1.24M 888K 1.51M 2.58M 2.2M 2.21M 1.54M 912K 810K 439K -146K -984K -929K -1.13M -906K -913K -1.21M -3.07M -3.01M -2.66M
Investing Cash Flow
35.06M -1.62M -1.9M -848K 1.13M 2.67M 2.12M 2.55M -620K -5.39M -7.71M -15.46M -22.36M -27.03M -32.29M -32.88M -30.64M -29.97M -25.64M -23.12M -20.23M -12.32M
Debt Repayment
20.21M 17.44M 17.37M 12.31M 5M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -14M -14M -14M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -152K -152K -152K -152K n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-23.94M -1.42M -1.43M -3.12M -2.92M 146K 149K -73K -283K -521K -458K -250K 974K 2.69M 3.34M 3.36M 2.34M 2.24M 2.11M 2.33M 2.4M 871K
Financial Cash Flow
12.07M 16.14M 16.07M 9.37M 2.26M 257K 287K 433K 510K 611K 640K 767K 1.55M 2.93M 3.58M 239.05M 238.38M 238.28M 238.15M -10.06M 88.22M 86.7M
Net Cash Flow
4.59M -24.31M -40.03M -54.91M -54.07M -63.02M -63.09M -53.65M -52.48M -41.02M -37.09M -48.23M -67.38M -96.4M -120.81M 115.99M 113.06M 140.98M 161.33M -73.55M 57.39M 61.89M
Free Cash Flow
-46.23M -41.84M -58.23M -65.94M -61.68M -69.16M -67.96M -62.04M -57.62M -44.47M -41.09M -49.99M -68.41M -97.07M -121.95M -119.02M -122.46M -96.14M -75.03M -60.5M -28.72M -22.63M
Adj. Free Cash Flow
-49.59M -47.32M -65.99M -74.47M -71.28M -79.57M -79.43M -70.93M -68.58M -57.8M -56.75M -65.65M -85.18M -113.11M -136.73M -133.8M -131.45M -102.8M -78.96M -66.26M -36.21M -27.88M
Maintenance CapEx
-1.85M -2.57M -3.15M -3.29M -3.04M -3.62M -4.1M -4.3M -5.69M -8.96M -10.87M -16.06M -20.13M -21.47M -23.83M -21.95M -20.43M -22.07M -20.41M -18.31M -17.22M n/a
Growth CapEx
-2.69M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -2.25M -4.57M -7.54M -9.56M -9.06M -6.73M -3.77M -1.74M n/a n/a
Owner Earnings
-43.54M -41.84M -58.23M -65.94M -61.68M -69.16M -67.96M -62.04M -57.62M -44.47M -41.09M -49.99M -66.16M -92.5M -114.41M -109.46M -113.4M -89.41M -71.26M -58.76M -28.72M n/a

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.