Jaguar Health Inc. logo

Jaguar Health Inc.

JAGX | NASDAQ
Chart Builder DCF Calculator
$0.86
-$0.76 (-46.91%)
Nov 2, 2026, 2:36 PM ET · Market open
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
1.14M 3.36M -15.37M -40.47M -41.31M -40.44M -39.13M -38.38M -36.03M -38.42M -41.89M -41.64M -46.26M -43.54M -49.08M -54.48M -54.06M -58.75M -52.6M -47.05M -42.73M -37.88M
Depreciation & Amortization
-37K -23K 3K 2.26M 2.29M 2.29M 2.36M 2.36M 2.39M 2.45M 2.39M 2.4M 2.36M 2.39M 2.29M 2.18M 2.07M 1.85M 1.83M 1.77M 1.91M 2.09M
Stock-Based Compensation
-1.06M -956K -810K 580K 885K 989K 1.27M 1.27M 1.49M 1.64M 1.54M 2.03M 2.25M 2.74M 3.32M 2.83M 3.25M 3.26M 2.83M 3.47M 2.98M 2.7M
Other Working Capital
9.61M 10.08M 9.41M -147K 678K -2.3M -977K -1.82M -8.67M -8.11M -8.4M -7.83M -2.74M -6.1M -2.87M -325K -100K 3.92M 1.8M -1.68M -539K 2.2M
Other Non-Cash Items
-17.51M -20.2M -20.45M 9.06M 8.56M 7.48M 7.56M 9.08M 14.46M 16.51M 17.28M 16.53M 12.43M 10.13M 14.79M 14.05M 12.85M 12.48M 7.19M 11.44M 13.04M 16.35M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a -1.45M -1.45M -1.45M -1.45M n/a n/a n/a n/a n/a 647K 3.51M 3.51M 3.51M 2.86M
Change in Working Capital
10.73M 10.23M 12.89M 2.55M 1.9M 33K -1.44M -3.33M -10.32M -11.07M -11.1M -10.09M -4.74M -7.07M -4.43M -186K -606K 4.55M 2.27M -3.25M -2.32M -3.8M
Operating Cash Flow
-6.74M -7.59M -23.74M -26.02M -27.68M -29.65M -29.38M -29.01M -29.46M -30.34M -33.24M -32.21M -33.95M -35.35M -33.1M -35.6M -36.51M -35.96M -34.97M -30.11M -23.6M -17.69M
Capital Expenditures
-25K -25K -25K -54K 16K 16K 16K 16K n/a n/a n/a -361K -417K -1.68M -1.68M -1.31M -1.26M -6K -6K -6K -6K n/a
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a 6K -14K -14K -14K -20K n/a 178K 178K 425K 425K 247K 247K 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 10.48M 10.48M 10.48M 10.48M 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
-16K -16K -16K n/a n/a n/a n/a n/a n/a n/a n/a n/a -53K -231K -231K -231K -10.66M -10.48M -10.48M -10.48M n/a n/a
Investing Cash Flow
-41K -41K -41K -269K -215K -215K -215K 6K -14K -14K -14K -381K -417K -1.68M -1.68M 9.41M -1.01M 241K 241K -10.48M -6K n/a
Debt Repayment
-30.71M -30.74M -20.91M 2.69M 3.11M 3.16M -271K -710K -633K -596K -660K 68K 3.68M 4.47M 3.98M 3.5M -1.09M -1.73M 8.11M 23.32M 20.16M 18.6M
Common Stock Repurchased
-31.07M -31.07M -31.07M 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
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
66.65M 67.96M 67.96M 1.31M 872K -437K -437K 799K 923K 2.78M 4.02M 1.62M 1.96M 154K -1.26M -100K 167K -159K 2M -3.33M 928K 8.1M
Financial Cash Flow
11.3M 12.09M 23.67M 16.71M 13.98M 23.9M 31.2M 39.02M 36.9M 27.68M 34.22M 25.22M 33.95M 33.84M 23.18M 24.42M 14.64M 20.97M 43.69M 51.62M 52.5M 48.34M
Net Cash Flow
4.38M 4.38M -170K -9.74M -13.84M -5.98M 1.53M 10.04M 7.42M -2.7M 1M -7.34M -387K -3.09M -11.58M -1.81M -22.9M -14.79M 8.96M 11.03M 28.9M 30.65M
Free Cash Flow
-6.76M -7.62M -23.77M -26.08M -27.66M -29.65M -29.38M -29.01M -29.47M -30.34M -33.24M -32.58M -34.37M -37.03M -34.78M -36.92M -37.77M -35.96M -34.98M -30.11M -23.6M -17.69M
Adj. Free Cash Flow
-5.7M -6.66M -22.96M -26.66M -28.55M -30.64M -30.65M -30.28M -30.97M -31.98M -34.78M -34.61M -36.62M -39.77M -38.1M -39.74M -41.01M -39.22M -37.81M -33.59M -26.58M -20.39M
Maintenance CapEx
-25K -25K -25K -54K 32K 32K 32K 32K n/a n/a n/a -136.32K -136.32K -911.44K -911.44K -775.12K -775.12K -6K -6K -6K -6K n/a
Growth CapEx
n/a n/a n/a n/a -16K -16K -16K -16K n/a n/a n/a -224.68K -280.68K -763.56K -763.56K -538.88K -482.88K n/a n/a n/a n/a n/a
Owner Earnings
-6.76M -7.62M -23.77M -26.08M -27.64M -29.62M -29.35M -28.98M -29.46M -30.34M -33.24M -32.35M -34.09M -36.27M -34.02M -36.38M -37.28M -35.96M -34.98M -30.11M -23.6M -17.69M

© 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.