Instil Bio Inc. logo

Instil Bio Inc.

TIL | NASDAQ
Chart Builder DCF Calculator
$6.55
-$0.25 (-3.68%)
At close: Nov 2, 2026, 4:00 PM ET
$6.55
$0.00 (0.00%)
After-hours: Nov 2, 2026, 4:00 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
-30.28M -47.38M -71.37M -75.08M -84.51M -78.03M -74.14M -75.17M -119.58M -123.32M -156.09M -197.01M -185.8M -226.13M -223.18M -224.68M -211.46M -187.78M -156.79M -118.63M -82.89M -56.78M
Depreciation & Amortization
284K 48K 534K 1.26M 2.15M 3.11M 3.61M 3.9M 3.96M 3.97M 4.76M 5.82M 6.81M 6.86M 5.99M 4.78M 3.61M 3.21M 2.75M 2.01M 1.31M 688K
Stock-Based Compensation
5.4M 6.18M 8.69M 11.59M 9.82M 12.17M 13.19M 13.24M 17.91M 18.15M 18.17M 20.26M 23.57M 27.48M 30.44M 32.7M 33.46M 30.88M 26.2M 17.71M 9.3M 4.46M
Other Working Capital
711K -2.78M -372K -4.5M -14.13M -9.85M -12.05M -9.07M 1.87M -3.25M -7.89M -10.43M -7.18M -4.09M -7.76M -2.59M -5.88M -8.22M 499K -1.47M -3.6M 2.57M
Other Non-Cash Items
918K 10.27M 26.09M 26.89M 37.69M 28.06M 14.25M 16.19M 51.02M 52.17M 69.5M 81.13M 35.73M 35.69M 16.15M 3.02M 3M 1.45M 1.3M 1.36M 694K 5.45M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a -7.1M -7.1M -9.35M -9.35M -2.25M -2.25M n/a n/a n/a n/a 69K 45K -418K -655K -724K
Change in Working Capital
72K -2.88M -560K -4.76M -14.83M -10.81M -12.61M -9.58M 976K -3.38M -9.02M -13.57M -10.13M -3.68M -9.57M -1.8M -3.09M -7.29M 4.36M 1.8M -1.78M 1.85M
Operating Cash Flow
-23.61M -33.76M -36.62M -40.1M -49.68M -45.5M -55.7M -58.52M -52.81M -61.76M -82.03M -105.62M -132.08M -159.78M -180.16M -185.98M -174.5M -159.46M -122.14M -96.17M -74.01M -45.06M
Capital Expenditures
n/a n/a n/a n/a n/a n/a n/a -58K -5.22M -12.2M -20.66M -33.62M -53.66M -72.82M -84.59M -90.04M -86.59M -68.94M -57.83M -84.64M -67.2M -58.98M
Cash Acquisitions
14K 14K 419K 730K 730K 1.27M 866K 546K 541K 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
-63.78M -84.98M -100.86M -110.79M -119.84M -121.55M -134.01M -157.63M -214.05M -270.12M -301.47M -359.05M -371.46M -495.83M -666.22M -965.26M -1.58B -1.36B -1.11B -699.99M n/a n/a
Sales Maturities Of Investments
95M 110.5M 135.9M 150.1M 172.1M 185.6M 198.1M 222.1M 254.6M 316.6M 361.7M 452.65M 508.15M 619.85M 865.35M 1.2B 1.27B 1.04B 691M 205M n/a n/a
Other Investing Acitivies
n/a 13K 13K -9.38M -970K -983K -983K -31K 1.56M 1.56M 1.56M 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
21.24M 15.55M 25.48M 30.66M 42.03M 54.34M 53.97M 54.92M 37.43M 35.84M 41.13M 59.98M 83.03M 51.2M 114.54M 141.7M -400.41M -387.4M -474.4M -579.63M -67.2M -58.98M
Debt Repayment
6.61M 6.61M 6.61M 2.76M 2.76M 2.76M 2.76M -587K -587K 3.62M 8.08M 14.5M 28.95M 74.81M 70.34M 64.51M 50.06M 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
n/a 6.68M 6.51M 5.14M 5.14M -1.54M -1.37M 1.6M 1.01M 1.01M 1.01M -211K 645K 1.21M 1.55M 1.17M 903K 338K 1.37M 1.63M 1.73M 1.8M
Financial Cash Flow
378K 7.06M 7.29M 8.89M 8.67M 1.99M 1.76M 1.17M 426K 4.63M 9.1M 14.28M 29.59M 76.02M 71.89M 65.88M 51.28M -1.2M 393.16M 526.04M 526.03M 707.75M
Net Cash Flow
-2.04M -11.18M -3.83M -582K 1.06M 10.84M -61K -2.47M -14.98M -21.38M -31.86M -31.32M -20.04M -33.95M 5.63M 20.72M -524.26M -548.17M -204.12M -150.23M 384.93M 604.08M
Free Cash Flow
-23.61M -33.76M -36.62M -40.1M -49.68M -45.5M -55.7M -58.58M -58.03M -73.96M -102.69M -139.24M -185.73M -232.6M -264.75M -276.02M -261.08M -228.4M -179.97M -180.81M -141.21M -104.04M
Adj. Free Cash Flow
-29.01M -39.94M -45.31M -51.69M -59.5M -57.67M -68.89M -71.82M -75.94M -92.11M -120.86M -159.5M -209.3M -260.07M -295.19M -308.72M -294.54M -259.28M -206.17M -198.52M -150.51M -108.5M
Maintenance CapEx
n/a n/a n/a n/a n/a n/a n/a -58K -5.22M -12.2M -20.66M -33.62M -53.66M -72.82M -84.59M -90.04M -86.59M -68.94M -57.83M -84.64M -67.2M -58.98M
Growth CapEx
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
Owner Earnings
-23.61M -33.76M -36.62M -40.1M -49.68M -45.5M -55.7M -58.58M -58.03M -73.96M -102.69M -139.24M -185.73M -232.6M -264.75M -276.02M -261.08M -228.4M -179.97M -180.81M -141.21M -104.04M

© 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.