Bumble Inc. logo

Bumble Inc.

BMBL | NASDAQ
Chart Builder DCF Calculator
$5.99
+$0.01 (+0.17%)
At close: Oct 30, 2026, 4:00 PM ET
$5.97
-$0.02 (-0.26%)
Pre-market: Nov 2, 2026, 8:31 AM 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
-537.35M -663.2M -695.99M -187.18M -837.92M -556.79M -552.01M -587.44M 42.65M 22.01M -4.22M -88.76M -87.41M -99.19M -73.83M 24.3M -436K -6.55M 293.14M 278.59M 262.51M 268.21M
Depreciation & Amortization
8.31M 11.04M 16.22M 34.29M 52.6M 63M 70.62M 69.75M 68.56M 69.39M 69.78M 69.51M 73.24M 82.54M 91.88M 101.12M 108.67M 108.42M 108.45M 108.29M 105.28M 102.41M
Stock-Based Compensation
41.54M 37.87M 31.19M 21.6M 9.99M 4.14M n/a 20.68M 20.68M 20.68M 20.68M n/a n/a 22.45M 40M 64.41M 64.41M 71.88M 100.15M 90.09M 99.03M 71.87M
Other Working Capital
5.64M 5.47M -4.02M -53.48M -46.52M -65.03M -95.11M -151K 17.79M 27.55M 42.93M 27.96M -12.57M -13.15M -506K 14.1M -261K 14.69M 25.86M 17.9M 9.66M -603K
Other Non-Cash Items
708.23M 842.78M 867.24M 354.72M 1.01B 713.65M 687.01M 687.83M 16.51M 43.08M 94.35M 218.96M 226.27M 185.8M 116.81M -9.82M 16.06M 16.06M 113.15M 91.58M 116.84M 132.25M
Deferred Income Tax
18.77M 19.13M 17.98M 8.43M 6.31M 7.04M 5.02M 2.03M -164K -4.28M -7.17M -7.83M -7.7M -6.62M -6.7M -7.74M -5.77M -4.22M -443.1M -443.1M -441.84M -441.68M
Change in Working Capital
27.23M 36.73M 13.73M -46.14M -42.1M -66.96M -87.39M -592K 13.1M 20.25M 8.67M -22.04M -60.13M -58.01M -35.23M -5.92M -1.88M -15.56M -66.69M -49.72M -80.94M -64.77M
Operating Cash Flow
266.73M 284.34M 250.36M 185.71M 202.39M 164.08M 123.25M 192.26M 161.33M 171.12M 182.09M 169.84M 144.27M 126.97M 132.94M 166.35M 181.04M 170.03M 105.09M 75.73M 60.88M 68.28M
Capital Expenditures
-11.7M -12.67M -11.68M -12.11M -10.71M -8.93M -9.32M -8.32M -10.26M -10.93M -14.94M -17.79M -17.49M -18.15M -16.33M -15.58M -16.15M -15.94M -13.65M -14.24M -12.75M -12.42M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a 57K -9.82M -9.82M -9.82M -9.88M n/a -69.72M -69.72M -69.72M -69.72M n/a -36.44M -36.44M -36.44M
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 n/a n/a n/a n/a 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 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 Investing Acitivies
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 1.14M 1.17M 1.2M 1.17M -1.84M -2.18M -2.27M
Investing Cash Flow
-11.7M -12.67M -11.68M -12.11M -28.14M -26.36M -26.75M -25.75M -10.2M -20.75M -24.76M -27.61M -27.37M -18.15M -86.05M -84.16M -84.7M -84.46M -12.48M -52.52M -51.38M -51.14M
Debt Repayment
-162.44M -30.75M -30.75M -30.75M -5.75M -5.75M -5.75M -5.75M -5.75M -5.75M -5.75M -5.75M -5.75M -5.75M -5.75M -5.75M -3.22M -7.88M -206.44M 67.88M 65.31M 71.41M
Common Stock Repurchased
n/a -2.31M -31M -71.27M -161.03M -158.72M -214.3M -310.28M -220.51M -241.4M -157.14M -20.89M -20.89M n/a n/a -121.01M -121.01M -121.01M -2.11B -1.99B -1.99B -1.99B
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 -360M -360M -360M
Other Financial Acitivies
-200.81M -196.17M -206.37M -20.77M -34.26M -34.27M -30.59M -32.26M -18.93M -29.94M -36M -35M -33.95M -18.23M -9.2M 113.66M 105.48M 105.96M 111.67M 11.47M 21.36M 19.95M
Financial Cash Flow
-363.25M -229.23M -268.12M -122.78M -201.04M -198.74M -250.64M -348.29M -245.19M -277.09M -198.89M -61.64M -60.59M -23.98M -14.95M -13.1M -18.2M -22.38M 151.49M 86.6M 93.38M 98.07M
Net Cash Flow
-108.35M 42.7M -28.25M 56.03M -24.15M -59.68M -151.32M -187.13M -94.36M -126.26M -46.92M 74.08M 46.37M 80.17M 33.38M 73.53M 82.62M 62.53M 240.89M 115.22M 111.96M 125.28M
Free Cash Flow
255.04M 271.67M 238.68M 173.6M 191.68M 155.15M 113.93M 183.94M 151.08M 160.19M 167.15M 152.05M 126.78M 108.82M 116.61M 150.77M 164.89M 154.1M 91.44M 61.49M 48.13M 55.86M
Adj. Free Cash Flow
213.5M 233.81M 207.49M 152M 181.69M 151.01M 113.93M 163.26M 130.4M 139.51M 146.47M 152.05M 126.78M 86.38M 76.6M 86.36M 100.48M 82.22M -8.71M -28.6M -50.91M -16.01M
Maintenance CapEx
-11.7M -12.67M -11.68M -12.11M -10.71M -8.6M -8.08M -5.76M -5.92M -5.24M -8.8M -11.37M -11.3M -12.09M -9.82M -8.55M -8.8M -7.51M -4.43M -5.18M -5.57M -7.85M
Growth CapEx
n/a n/a n/a n/a n/a -325.54K -1.24M -2.56M -4.33M -5.68M -6.14M -6.42M -6.2M -6.05M -6.52M -7.02M -7.35M -8.42M -9.23M -9.06M -7.18M -4.57M
Owner Earnings
255.04M 271.67M 238.68M 173.6M 191.68M 155.47M 115.17M 186.5M 155.41M 165.88M 173.29M 158.47M 132.98M 114.88M 123.12M 157.8M 172.24M 162.52M 100.67M 70.55M 55.3M 60.43M

© 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.