SOPHiA GENETICS S.A. logo

SOPHiA GENETICS S.A.

SOPH | NASDAQ
Chart Builder DCF Calculator
$7.06
-$0.57 (-7.47%)
Nov 2, 2026, 2:53 PM ET · Market open
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Dec 31, 2023
FY 2022
Dec 31, 2022
FY 2021
Dec 31, 2021
FY 2020
Dec 31, 2020
Net Income
-79M -61.27M -78.5M -87.59M -73.51M -41.23M
Depreciation & Amortization
9.53M 8.6M 8.34M 5.57M 3.61M 2.39M
Stock-Based Compensation
n/a 16.49M 15.24M 13.61M 8.51M 1.36M
Other Working Capital
334K -1.16M 1.38M -977K -2.33M 2.35M
Other Non-Cash Items
20.75M -3.33M 6.6M 873K -1.08M 2.69M
Deferred Income Tax
n/a -726K -1.13M -1.29M -1.6M -763K
Change in Working Capital
10.71M -2.58M 872K -1.27M 6.12M 3.82M
Operating Cash Flow
-38.01M -42.82M -48.58M -70.09M -57.94M -31.73M
Capital Expenditures
-574K -8.18M -9.23M -10.38M -6.67M -3.2M
Cash Acquisitions
n/a n/a n/a n/a 3.99M n/a
Purchase of Investments
-1.89M n/a n/a -26.18M -72.14M -21.12M
Sales Maturities Of Investments
n/a n/a 17.55M 78.53M 21.88M n/a
Other Investing Acitivies
n/a -7.93M -7.73M -6.28M -3.99M -2.75M
Investing Cash Flow
-10.51M -8.18M 8.32M 41.97M -56.93M -24.32M
Debt Repayment
32.69M 11.18M -3.04M -2.32M -4.09M -1.67M
Common Stock Repurchased
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
Other Financial Acitivies
n/a n/a 226K 748K 10.55M 1.07M
Financial Cash Flow
34.13M 11.59M -2.82M -1.57M 237.77M 107.05M
Net Cash Flow
-9.94M -43.03M -38.05M -31.66M 118.34M 56.56M
Free Cash Flow
-38.59M -51M -57.8M -80.47M -64.61M -34.93M
Adj. Free Cash Flow
-38.59M -67.49M -73.04M -94.09M -73.12M -36.29M
Maintenance CapEx
n/a -7.17M -3.64M -7.68M -2.52M -2.27M
Growth CapEx
-574K -1M -5.58M -2.7M -4.15M -932.67K
Owner Earnings
-38.01M -50M -52.22M -77.77M -60.46M -34M

© 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.