Incyte Corporation logo

Incyte Corporation

INCY | NASDAQ
Chart Builder DCF Calculator
$118.01
-$4.84 (-3.94%)
At close: Nov 5, 2026, 4:00 PM ET
$117.61
-$0.40 (-0.34%)
After-hours: Nov 5, 2026, 6:27 PM ET
TTM
Period Ending
Q3 2026
Sep 30, 2026
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
403.41M 1.61B 1.43B 1.29B 1.19B 870.87M 21.27M 32.62M 32.48M 97.3M 745.44M 597.6M 424.98M 366.49M 324.37M 340.66M 876.05M 945.01M 933.04M 948.58M 534.58M 337.64M 478.48M
Depreciation & Amortization
98.44M 98.28M 94.73M 93.29M 92.04M 90.53M 89.66M 89.25M 88.28M 87.15M 85.4M 82.66M 79.12M 74.42M 70.63M 67.85M 64.49M 62.49M 60.44M 57.84M 56.15M 54.41M 52.55M
Stock-Based Compensation
263.34M 187.88M 252.49M 249.35M 258.91M 275.23M 267.26M 266.06M 254.33M 224.41M 222.29M 215.89M 208.58M 205.98M 197.96M 188.42M 183.96M 181.25M 179.49M 183.01M 180.05M 181.15M 182.72M
Other Working Capital
-42.43M -48.02M -392.77M -304.44M -312.51M -248.7M 198.33M 289.3M 229.6M 91.52M 244.34M 188.12M 109.4M 247.47M 197.19M 189.46M 139.47M 102.99M 120.19M 67.36M 115.23M 69.89M 94.93M
Other Non-Cash Items
64.33M 94.67M 51.5M 63.69M 24.42M 67.5M 10.38M -105.28M -103.06M -102.68M -98.42M 7.89M 45.83M 1.87M 70.91M 117.11M 68.54M 115.56M 57.43M 40.23M 42.68M 30.72M -3.54M
Deferred Income Tax
285.26M 316.65M 317.81M 247.69M 234.24M 76.25M -58.01M -85.55M -151.59M -148.77M -170.99M -158.9M -76.26M -37.25M 32.82M 57.09M -424.99M -432.97M -463.5M -465.6M -528K -510K -350K
Change in Working Capital
-369.78M -330.16M -631.52M -527.16M -546.77M -377.48M 52.03M 138.24M -18.6M -218.59M 37.18M -248.65M -49.82M 169.46M -48.09M 198.81M 33.58M -111M -7.77M -14.57M -71.47M 65.07M 55.06M
Operating Cash Flow
744.99M 1.98B 1.52B 1.41B 1.25B 1B 382.59M 335.34M 101.85M -61.19M 820.9M 496.49M 632.42M 780.97M 648.6M 969.94M 801.63M 760.35M 759.13M 749.49M 741.46M 668.48M 764.91M
Capital Expenditures
-60.12M -59.24M -65.9M -58.87M -54.37M -44.81M -79.88M -86.26M -71.15M -76.94M -30.13M -32.49M -51.49M -68.33M -72.73M -77.83M -91.02M -95.37M -149.93M -181.01M -197.98M -218.64M -196.2M
Cash Acquisitions
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 n/a
Purchase of Investments
-377.32M -420.12M -404.85M -303.38M -242.24M -151.63M -133.8M -258.37M -462.78M -517.83M -576.94M -466.02M -253.03M -188.15M -134.75M -79.86M -90.9M -201.72M -220.71M -268.68M -335.01M -340.41M -417.43M
Sales Maturities Of Investments
220.69M 284.53M 308.84M 284.64M 234.95M 207.97M 459.31M 516.05M 572.31M 565.19M 354.84M 305.83M 245.43M 186.17M 132.13M 79.15M 58.25M 169.05M 205.95M 241.98M 288.6M 332.97M 393.44M
Other Investing Acitivies
-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 n/a n/a n/a n/a n/a n/a n/a n/a
Investing Cash Flow
-221.75M -224.83M -191.91M -102.61M -86.66M -966K 231.73M 157.52M 24.48M -30.98M -252.23M -207.68M -74.09M -85.3M -90.35M -78.54M -123.68M -128.03M -164.69M -207.7M -244.38M -226.08M -220.19M
Debt Repayment
-4.65M -4.64M -4.64M -4.54M -4.42M -4.26M -4.02M -3.8M -3.6M -3.5M -3.43M -3.36M -3.28M -3.13M -3M -2.86M -2.74M -2.61M -2.51M -2.42M -2.01M -1.62M -1.22M
Common Stock Repurchased
n/a n/a -19.1M -19.1M -19.1M -19.2M -2B -2B -2B -2B 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
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 n/a
Other Financial Acitivies
-148.98M -96.83M -94.17M -97.08M -87.4M -64.88M -65.07M -62.26M -56.97M -60.74M -55.35M -52.51M -66.03M -48.57M -52.59M -59.05M -69.14M -57M -59.05M -50.03M -26.71M -26.6M -32.45M
Financial Cash Flow
301.96M 275.24M 198.54M 101.04M -16.31M -35.88M -2.02B -2.02B -2.04B -2.05B -36.46M -20.03M -22.86M 86K 3.12M -794K 10.69M 5.66M -6.56M 6.18M 9.04M 29.32M 82.05M
Net Cash Flow
822.64M 2.03B 1.52B 1.41B 1.15B 967.68M -1.4B -1.53B -1.92B -2.14B 525.15M 261.95M 536.61M 695.74M 564.29M 893.98M 691.6M 637.8M 586.79M 544.43M 501.25M 470.85M 626.73M
Free Cash Flow
684.87M 1.92B 1.45B 1.35B 1.2B 958.08M 302.71M 249.07M 30.7M -138.12M 790.77M 464M 580.93M 712.64M 575.86M 892.11M 710.61M 664.98M 609.21M 568.48M 543.48M 449.83M 568.72M
Adj. Free Cash Flow
421.53M 1.73B 1.2B 1.11B 938.13M 682.85M 35.45M -16.98M -223.63M -362.53M 568.48M 248.11M 372.35M 506.66M 377.91M 703.69M 526.64M 483.73M 429.72M 385.48M 363.44M 268.68M 385.99M
Maintenance CapEx
-38.24M -22.61M -10.2M n/a n/a n/a -35.47M -35.47M -35.47M -35.47M n/a n/a -8.05M -33.72M -33.72M -33.72M -45.68M -20.01M -82.84M -123.78M -117.4M -157.8M -110.39M
Growth CapEx
-21.88M -36.62M -55.7M -58.87M -54.37M -44.81M -44.41M -50.79M -35.67M -41.46M -30.13M -32.49M -43.45M -34.61M -39.01M -44.11M -45.34M -75.36M -67.09M -57.22M -80.57M -60.84M -85.81M
Owner Earnings
706.75M 1.96B 1.51B 1.41B 1.25B 1B 347.12M 299.86M 66.37M -96.66M 820.9M 496.49M 624.37M 747.25M 614.88M 936.22M 755.95M 740.34M 676.3M 625.71M 624.05M 510.68M 654.53M

© 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.