BillionToOne Inc. logo

BillionToOne Inc.

BLLN | NASDAQ
Chart Builder DCF Calculator
$108.67
-$4.65 (-4.10%)
Nov 2, 2026, 12:12 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
Net Income
37.71M 28.32M 6.37M -11.09M -16.8M -15.47M -11.48M
Depreciation & Amortization
12.3M 11.89M 11.91M 11.94M 8.99M 6.01M 3M
Stock-Based Compensation
25.54M 20.05M 15.92M 11.89M 7.41M 4.68M 2.31M
Other Working Capital
3.71M 5.44M 4.96M 8.82M 8.38M 6.18M 1.51M
Other Non-Cash Items
14.63M 12.08M 14.36M 8.45M 3.91M 5.12M 361K
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-44.82M -36.13M -25.14M -16.99M -9.31M -6.14M -2.61M
Operating Cash Flow
45.35M 36.22M 23.41M 4.2M -5.8M -5.8M -8.42M
Capital Expenditures
-12.18M -8.13M -6.01M -6.58M -4.45M -4.45M -2.11M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
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
Other Investing Acitivies
n/a 2.61M 2.61M 2.61M 2.61M n/a n/a
Investing Cash Flow
-12.22M -8.17M -6.05M -6.58M -4.45M -4.45M -2.11M
Debt Repayment
28.98M 28.6M -1.73M -2.04M -1.6M -1.11M -591K
Common Stock Repurchased
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
Other Financial Acitivies
n/a 324K 324K 627K 627K 303K 303K
Financial Cash Flow
326.54M 320.45M 289.77M -2.12M -444K -444K -288K
Net Cash Flow
359.67M 537.45M 304.5M -7.14M -13.34M -202.29M -10.82M
Free Cash Flow
33.17M 28.09M 17.41M -2.38M -10.25M -10.25M -10.53M
Adj. Free Cash Flow
7.64M 8.04M 1.49M -14.27M -17.66M -14.93M -12.84M
Maintenance CapEx
-6.39M -2.99M n/a -2.11M n/a n/a n/a
Growth CapEx
-5.79M -5.14M -6.01M -4.47M n/a n/a n/a
Owner Earnings
38.97M 33.23M 23.41M 2.09M n/a n/a n/a

© 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.