Decoy Therapeutics Inc. logo

Decoy Therapeutics Inc.

DCOY | NASDAQ
Chart Builder DCF Calculator
$1.07
-$0.16 (-13.01%)
At close: Oct 30, 2026, 4:00 PM ET
$1.08
+$0.01 (+0.96%)
Pre-market: Nov 2, 2026, 8:39 AM ET
Fiscal Quarter
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
-2.37M -2.22M -8.98M -873.47K -957.83K -1.71M -1.46M -972.12K -1.42M -1.72M -881.8K -2.44M -3.88M -5.34M -6.37M -14.41M -4.72M -6.11M -4.1M -3.74M -3.07M -1.85M
Depreciation & Amortization
13.63K 5.92K 3.83K 1.11K 1.11K 1.11K 1.11K 1.11K 1.11K 1.11K 1.11K 5.61K 1.67K 1.67K 1.67K 1.67K -1.46K 4.8K 4.8K 4.8K 4.8K 4.8K
Stock-Based Compensation
206.18K 213.04K n/a 22.85K 23.16K 33.53K 51.05K 60.01K 85.17K 77.51K 85.38K 112.66K 123.46K 203.35K 145.51K 137.87K 199.53K 313.9K 145.89K 130.32K 147.46K 135.38K
Other Working Capital
-32.24K -879.11K 380.59K -175.5K -12.06K 238.53K -101.93K 8K 360.46K 171.62K -230.13K -456.29K 634.82K -141.74K 372.61K -264.27K 804.99K 131.5K 489.23K -638.77K 492.27K -243.07K
Other Non-Cash Items
-235.17K n/a 8.65M -310.84K n/a n/a n/a n/a n/a n/a 573.37K 130K -94.09K -1.9M -1.88K 8.87M n/a 1.99M -39.49K -9.07K -42.19K 46.05K
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -573.37K n/a 94.09K 1.9M n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-262.86K -883.67K -813.62K -486.34K 71.27K 493.18K 669.26K -445.67K 265.97K 282.72K -715.91K -1.55M -664.27K 1.97M 1.51M -336.74K 900.65K 281.8K 1.27M 2.03M -210.48K -1.06M
Operating Cash Flow
-2.65M -2.89M -1.14M -1.65M -862.3K -1.18M -742.52K -1.36M -1.07M -1.35M -1.51M -3.75M -4.42M -3.17M -4.71M -5.74M -3.62M -3.52M -2.72M -1.58M -3.17M -2.72M
Capital Expenditures
-42.42K n/a -2 n/a n/a 4 n/a n/a n/a -5 n/a -4 n/a n/a n/a n/a n/a -1.5M n/a n/a n/a n/a
Cash Acquisitions
n/a n/a 1.34M 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
Purchase of Investments
n/a n/a n/a -200K 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 -377K 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
Investing Cash Flow
-42.42K n/a 964.74K -200K 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 -1.5M n/a n/a n/a n/a
Debt Repayment
n/a n/a n/a n/a -112.23K -109.64K -106.98K -69.88K -116.86K -172.79K -169.45K -111.47K n/a n/a n/a n/a n/a n/a n/a n/a -191.4K -285.63K
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 n/a n/a n/a -85.69 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
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 2 n/a n/a 1.49M
Financial Cash Flow
3.16M n/a 6.07M 5.86M -141.2K 545.57K -106.98K 1.37M -28.19K -172.75K -169.45K -211.83K 6.68M 336.68K 1 -85.7K 2.07M n/a 31.26K 406.36K -358.12K 28.22M
Net Cash Flow
468.5K -2.89M 5.9M 4.01M -1M -636.15K -849.5K 11.21K -1.1M -1.53M -1.68M -3.96M 2.27M -2.83M -4.71M -5.83M -1.55M -5.02M -2.69M -1.18M -3.53M 25.49M
Free Cash Flow
-2.69M -2.89M -1.14M -1.65M -862.3K -1.18M -742.52K -1.36M -1.07M -1.35M -1.51M -3.75M -4.42M -3.17M -4.71M -5.74M -3.62M -5.02M -2.72M -1.58M -3.17M -2.72M
Adj. Free Cash Flow
-2.9M -3.1M -1.14M -1.67M -885.45K -1.22M -793.56K -1.42M -1.16M -1.43M -1.6M -3.86M -4.54M -3.37M -4.86M -5.88M -3.82M -5.33M -2.87M -1.71M -3.32M -2.86M
Maintenance CapEx
-13.63K n/a -2 n/a n/a 4 n/a n/a n/a -5 n/a -4 n/a n/a n/a n/a n/a -1.5M n/a n/a n/a n/a
Growth CapEx
-28.79K 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
Owner Earnings
-2.67M -2.89M -1.14M -1.65M -862.3K -1.18M -742.52K -1.36M -1.07M -1.35M -1.51M -3.75M -4.42M -3.17M -4.71M -5.74M -3.62M -5.02M -2.72M -1.58M -3.17M -2.72M

© 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.