Sarepta Therapeutics Inc. logo

Sarepta Therapeutics Inc.

SRPT | NASDAQ
Chart Builder DCF Calculator
$18.32
-$0.30 (-1.61%)
At close: Nov 2, 2026, 4:00 PM ET
$18.39
+$0.07 (+0.38%)
After-hours: Nov 2, 2026, 4:44 PM 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
194.23M 65.06M -713.41M -271.51M -57.96M -248.39M 235.24M 121.85M 47.3M 16.9M -535.98M -690.88M -907.68M -1.12B -703.49M -716.23M -506.63M -356.56M -418.78M -486.12M -634.47M -703.89M
Depreciation & Amortization
55.3M 45.14M 44.52M 49.72M 41.08M 38.96M 37.72M 38.64M 39.76M 41.84M 44.4M 43.58M 43.35M 42.45M 41.86M 41.46M 41.25M 39.81M 38.02M 35.16M 31.28M 29.31M
Stock-Based Compensation
128.21M 111.37M 123.4M 143.06M 171.58M 185.04M 184.3M 180.45M 185.06M 181.96M 182.51M 187.2M 189.56M 245.07M 233.02M 212.29M 188.56M 114.63M 113.94M 113.69M 113.91M 112.55M
Other Working Capital
-517.91M -336.65M -15.9M -9.9M -5.38M 56.25M -245.67M -361.39M -316.65M -362.29M -123.67M -130.14M -120.66M -118.02M -74.62M -25.8M -28.79M -7.56M 13.96M -67.29M -137.66M -196.46M
Other Non-Cash Items
249.46M 180.15M 261.98M 220.56M 118.41M 146.02M 53.56M 48.48M 11.37M -92.72M 289.16M 303.56M 403.28M 519.14M 142.73M 141.17M 23.08M -78.68M -79.4M -78.64M -30.03M 74.34M
Deferred Income Tax
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 1.21M 1.21M 1.21M 1.21M 4M 7.18M 7.18M
Change in Working Capital
-718.88M -226.44M 78.04M -386.47M -573.86M -668.77M -716.61M -741.9M -679.99M -681.64M -481.09M -382.19M -217.49M -125.01M -39.47M 57.82M -69.11M -84.4M -98.17M -176.47M -190.11M -220.2M
Operating Cash Flow
-91.68M 175.28M -205.48M -244.64M -300.75M -547.15M -205.79M -352.49M -396.5M -533.67M -500.99M -538.73M -488.99M -433.57M -325.35M -262.28M -321.65M -363.98M -443.17M -588.38M -702.24M -700.7M
Capital Expenditures
-39.79M -69.14M -111.95M -144.2M -153.22M -150.4M -146.96M -127.91M -131.42M -120.21M -87.35M -76.27M -44.95M -36.08M -32.05M -26.29M -26.08M -22.89M -38.49M -64.89M -80.96M -94.23M
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
Purchase of Investments
-516.81M -170.2M -286.05M -207.57M -842.79M -1.17B -1.1B -1.51B -1.77B -1.84B -2.05B -1.9B -1.63B -1.58B -1.94B -1.51B -1.14B -779.77M -29.99M -465.87M -606.82M -998.12M
Sales Maturities Of Investments
352.29M 294M 295.87M 1.16B 1.37B 1.57B 2B 1.57B 1.74B 1.9B 1.87B 1.79B 1.71B 1.37B 923.22M 476.72M 107.15M 256M 466M 807.5M 998.5M 1.15B
Other Investing Acitivies
162.21M 163.03M 161.79M -79.46M -2.43M -2.24M -10M -10M -21.1M 80.86M 90.76M 89.56M 100.15M -2.04M -2.43M -1.6M -1.58M 99.6M 97.89M 97.36M 97.18M -4.5M
Investing Cash Flow
-33.55M 226.43M 69.64M 737.55M 376.33M 245.59M 755.56M -72.92M -154.66M 40.5M -165.8M -91.65M 138.04M -248.58M -1.05B -1.06B -1.06B -447.06M 495.41M 374.1M 407.91M 52.63M
Debt Repayment
-159.07M -159.07M -159.07M -123.94M 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
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 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
-18.12M -41.94M -29.47M 23.8M 51.4M 115.14M 124.81M 77.76M 79.41M 45.35M 125M 133.81M 334.83M 329.31M 232.51M 222.47M 11.95M 15.13M 13.04M 339.26M 352.15M 370.48M
Financial Cash Flow
-156.52M -180.57M -168.34M -80.15M 51.4M 115.14M 124.81M 77.76M 79.41M 45.35M 125M 133.81M 334.83M 329.31M 232.51M 771.01M 560.48M 563.67M 561.57M 339.26M 352.15M 366.19M
Net Cash Flow
-281.74M 221.13M -304.18M 412.77M 126.98M -186.42M 674.58M -347.65M -471.75M -447.82M -541.79M -496.57M -16.11M -352.84M -1.14B -550.53M -819.28M -247.37M 613.81M 124.98M 57.82M -281.88M
Free Cash Flow
-131.47M 106.14M -317.43M -388.84M -453.97M -697.55M -352.74M -480.4M -527.92M -653.88M -588.34M -615M -533.94M -469.64M -357.4M -288.57M -347.72M -386.87M -481.66M -653.28M -783.19M -794.93M
Adj. Free Cash Flow
-259.68M -5.23M -440.82M -531.9M -625.55M -882.59M -537.04M -660.85M -712.98M -835.84M -770.85M -802.2M -723.49M -714.71M -590.41M -500.86M -536.28M -501.5M -595.61M -766.96M -897.1M -907.48M
Maintenance CapEx
-39.79M -37.16M -34.08M -28.25M n/a n/a n/a n/a -6.67M -15.31M -15.31M -15.31M -8.64M n/a n/a n/a n/a n/a -6.77M -12.64M -15.27M -15.27M
Growth CapEx
n/a -31.98M -77.87M -115.96M -153.22M -150.4M -146.96M -127.91M -124.75M -104.9M -72.04M -60.96M -36.32M -36.08M -32.05M -26.29M -26.08M -22.89M -31.72M -52.26M -65.69M -78.96M
Owner Earnings
-131.47M 138.12M -239.55M -272.89M -300.75M -547.15M -205.79M -352.49M -403.17M -548.98M -516.3M -554.04M -497.62M -433.57M -325.35M -262.28M -321.65M -363.98M -449.94M -601.02M -717.51M -715.96M

© 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.