Artivion Inc. logo

Artivion Inc.

AORT | NYSE
Chart Builder DCF Calculator
$23.34
+$0.76 (+3.37%)
Nov 2, 2026, 2:55 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
-3.17M 11.69M 9.77M -9.14M -17.93M -21.39M -13.36M -848K -8.36M -9.63M -30.69M -24.55M -28.46M -29.34M -19.19M -41.46M -17.17M -15.09M -14.83M 1.81M -11.62M -13.14M
Depreciation & Amortization
24.56M 23.35M 22.46M 23M 23.39M 23.74M 24.21M 23.73M 23.38M 23.25M 23.08M 22.69M 22.45M 22.3M 22.44M 22.99M 23.48M 23.85M 23.98M 23.9M 23.07M 21.82M
Stock-Based Compensation
16.58M 8.41M 8.05M 10.79M 10.79M 15.04M 10.47M 11.69M 14.87M 14.56M 14.42M 13.62M 13.52M 12.52M 12.34M 12.43M 12.22M 11.4M 10.71M 6.95M 4.08M 4.47M
Other Working Capital
-854K -2.76M -1.8M -5.15M -6.2M -3.27M -5.21M -2.43M -1.1M 9.47M 9.73M 6.95M 3.57M -4.03M -524K 8.82M 10.21M 9.41M 6.63M -10.15M -9.09M 229.88M
Other Non-Cash Items
26.04M 27.8M 19.99M 26.36M 31.14M 27M 19.67M 11.09M 10.23M 10.6M 29.6M 25.38M 18.92M 13.78M 6.91M 19.66M 4.18M 12.08M 15.26M 10.98M 33.59M 28.04M
Deferred Income Tax
-1.15M -487K 37K 1.19M -2.74M -5.81M -1.51M 1.68M 7.68M 5.08M -1.39M -14.06M -8.18M -918K -1.72M 8.76M -1.81M -3.2M -4.47M 1.07M 1.91M 307K
Change in Working Capital
-22.9M -14.53M -22.16M -23.48M -25M -27.8M -17.24M -24.39M -29.08M -24.38M -16.19M -15.31M -13.74M -29.05M -25.94M -26.58M -31.99M -29.19M -33.23M -42.56M -38.28M -34.81M
Operating Cash Flow
39.96M 56.24M 38.13M 28.71M 19.65M 10.78M 22.24M 22.94M 18.71M 19.49M 18.83M 7.77M 4.51M -10.71M -5.15M -4.22M -11.11M -144K -2.59M 2.15M 12.74M 6.7M
Capital Expenditures
-50.87M -43.41M -39.04M -12.96M -11.99M -11.22M -11.19M -11.69M -9.53M -9.18M -8.42M -8.58M -11.1M -10.74M -10.14M -10.61M -10.62M -14.55M -13.82M -13.41M -10.8M -6.29M
Cash Acquisitions
-116.66M 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 524K -59.12M -59.12M
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 n/a n/a n/a n/a 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
-7.5M -5.5M -3M -10M -17M -17M -17M -7.74M -1.34M 7.91M 7.91M 8.08M 9.61M -107K -576K -245K 18.33M 18.32M 19.48M 19.01M -5.77M -5.63M
Investing Cash Flow
-175.03M -48.91M -42.04M -22.96M -28.99M -28.22M -28.19M -19.43M -10.86M -1.27M -502K -501K -1.49M -10.85M -10.72M -10.86M 7.71M 3.76M 5.66M 6.13M -75.69M -71.04M
Debt Repayment
148.78M 146K 657K -6.05M -8.33M -7.77M -358K 5.49M 3.89M 2.73M -5.3M -4.31M -3.29M -2.75M -2.75M -2.72M -3.05M -3.08M -3.09M -4.02M -5.36M 64.64M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a 4K 4K 31K -559K -567K -619K -655K -1.8M -1.81M -1.82M -1.83M -1.91M -2.13M -2.1M -2.1M
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
-672K -731K -699K 6.77M 9.91M 6.79M 361K -6.85M -6.82M -3.22M 5.84M 5.62M 6.71M 3.17M 2.91M -5.05M -4.65M -5.45M -7.22M 1.04M 241K -454K
Financial Cash Flow
159.35M 9.56M 13.03M 10.78M 8.18M 5.4M 2.2M 399K -1.98M 431K 865K 1.64M 2.8M -233K -1.64M -9.58M -9.52M -10.36M -12.22M -5.1M -6.32M 63M
Net Cash Flow
23.84M 18.07M 11.45M 17.25M -1.54M -13.43M -5.48M 2.69M 6.24M 20.35M 19.59M 15.91M 8.39M -20.64M -15.66M -27.55M -10.65M -5.69M -6.95M 490K -75.11M -6.8M
Free Cash Flow
-10.91M 12.83M -911K 15.75M 7.66M -439K 11.05M 11.25M 9.19M 10.3M 10.41M -811K -6.59M -21.45M -15.29M -14.83M -21.73M -14.7M -16.4M -11.26M 1.94M 404K
Adj. Free Cash Flow
-27.49M 4.42M -8.96M 4.96M -3.13M -15.48M 575K -441K -5.69M -4.26M -4.01M -14.43M -20.11M -33.97M -27.64M -27.26M -33.94M -26.1M -27.11M -18.21M -2.14M -4.07M
Maintenance CapEx
-36.97M -30.22M -27.17M -4.55M -5.88M -6.52M -3.81M -3.16M -1.22M -844.25K -1.83M -3.92M -6.99M -7.7M -7.17M -5.61M -5.29M -6.11M -5.77M -7.39M -6.03M -5.47M
Growth CapEx
-13.89M -13.18M -11.87M -8.41M -6.11M -4.7M -7.38M -8.53M -8.31M -8.34M -6.59M -4.66M -4.11M -3.04M -2.97M -5M -5.33M -8.44M -8.05M -6.02M -4.77M -822.04K
Owner Earnings
2.99M 26.01M 10.96M 24.16M 13.77M 4.26M 18.43M 19.77M 17.5M 18.64M 17M 3.85M -2.47M -18.41M -12.32M -9.83M -16.4M -6.25M -8.35M -5.24M 6.71M 1.23M

© 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.