Pinterest Inc. logo

Pinterest Inc.

PINS | NYSE
Chart Builder DCF Calculator
$20.04
+$0.68 (+3.51%)
Nov 2, 2026, 2:34 PM ET · Market open
TTM
Period Ending
Q3 2026
Sep 30, 2026
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
178.33M 248.92M 334.35M 416.86M 1.99B 1.93B 1.9B 1.86B 215.81M 191.99M 148.16M -35.61M -219.3M -291.21M -299.35M -96.05M 61.16M 220.34M 332.83M 316.44M 349.58M 161.36M -8.8M
Depreciation & Amortization
34.57M 33.82M 28.13M 25.15M 25.21M 23.42M 22.25M 21.27M 20.53M 20.01M 20.16M 21.51M 35.79M 41.42M 45.48M 46.49M 34.09M 30.32M 27.94M 27.5M 28.11M 30.29M 32.03M
Stock-Based Compensation
1.08B 1.02B 924.48M 880.46M 848.71M 821.55M 790.75M 765.8M 730.11M 694.01M 667.21M 647.86M 654.95M 619.22M 567.01M 497.12M 466.21M 426.32M 409.16M 415.38M 362.2M 357.57M 319.46M
Other Working Capital
28.8M 122.56M 74.14M 9.57M 44.02M 6.4M 40.51M 67.34M 61.49M 44.2M 30.7M -36.63M -17.41M -43.98M -16.44M -6.4M 1.1M 2.66B 5.07B 7.36B 7.31B 4.69B 2.28B
Other Non-Cash Items
2.23M -11.42M -2.21M 3.25M -1.6B -1.6B -1.62B -1.63B -26.01M -27.64M -15.2M 105.87M 90.99M 97.69M 94.72M -13.89M 35.65M 37.49M 35.37M 54.91M 33.8M 37.16M 30.88M
Deferred Income Tax
57.04M 37.1M 37.88M 10.47M -36.28M -28M -22.07M n/a 870K 11.23M n/a n/a -870K -11.23M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-22.64M 3.59M -74.04M -51.92M -77.3M -72.47M -92.32M -57.44M 27.57M -60.24M -34.68M -126.67M -148.58M -73.96M 31.41M 35.53M 25.57M -3.49M -109.58M -61.32M -131.86M -202.93M -131.44M
Operating Cash Flow
1.33B 1.33B 1.25B 1.28B 1.15B 1.07B 972.15M 964.59M 968.88M 829.36M 785.65M 612.96M 412.97M 381.92M 439.27M 469.2M 622.68M 710.97M 695.72M 752.91M 641.83M 383.45M 242.12M
Capital Expenditures
-65.6M -53.37M -41.43M -32.38M -25.32M -26.01M -19.78M -24.61M -25.1M -22.16M -18.19M -8.06M -4.83M -11.87M -24.07M -28.98M -31.63M -25.52M -14.68M -9.03M -8.71M -9.5M -11.65M
Cash Acquisitions
-449.2M -446.95M -446.95M n/a n/a n/a n/a n/a -26M 13.25M 45.08M 28.93M 140.99M 80.04M -37.85M -21.7M -144.67M -122.97M -36.91M -36.91M 47.94M 47.94M 47.94M
Purchase of Investments
-1.02B -1.13B -1.38B -1.57B -1.55B -1.58B -1.59B -1.51B -1.44B -1.47B -1.31B -1.31B -1.41B -1.32B -1.2B -1.03B -913.77M -900.68M -996.1M -1.1B -1.29B -1.48B -1.22B
Sales Maturities Of Investments
1.75B 1.73B 1.84B 1.46B 1.44B 1.52B 1.4B 1.31B 1.23B 1.25B 1.28B 1.28B 1.29B 1.26B 1.15B 1.02B 976.56M 994.38M 1.11B 1.12B 1.2B 1.18B 1.09B
Other Investing Acitivies
n/a n/a n/a n/a n/a n/a n/a n/a 26M -13.25M -45.08M -28.93M -140.99M -80.04M -48.21M -64.36M 21.7M n/a n/a n/a -47.94M -47.94M -47.94M
Investing Cash Flow
209.74M 98.41M -33.55M -134.48M -136.42M -80.86M -205.95M -221.02M -231.09M -232.79M -54.28M -36.99M -124.81M -70.89M -163.49M -128.25M -91.81M -54.79M 58.6M -25.86M -95.1M -310.35M -140.52M
Debt Repayment
979.89M 979.89M 984.99M 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
Common Stock Repurchased
-2.71B -2.9B -2.77B -927.01M -609.95M -965.28M -1.07B -990.45M -896.61M -424.61M -773.74M -835.02M -807.38M -787.06M -322.79M -161.81M -98.36M -37.95M n/a n/a n/a -7K -12.8M
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 n/a
Other Financial Acitivies
-286.86M -300.59M -307.12M -398.98M -312.39M -196.59M -88.38M 22.13M 23.86M 24.3M 22.61M 8.26M 12.74M 12.02M 14.25M 11.85M 3.77M 1.29M -1.75M -1.75M -1.75M 30.49M 42.9M
Financial Cash Flow
-2.01B -2.23B -2.09B -1.32B -914.29M -1.15B -1.15B -968.32M -872.75M -400.32M -751.13M -826.76M -794.64M -775.04M -308.55M -148.93M -89.28M -26.65M 13.85M 22.16M 31.18M 58.71M 52.73M
Net Cash Flow
-476.85M -793.25M -872.99M -165.87M 96.79M -160.07M -380.83M -227.31M -134.61M 195.36M -19.94M -249.13M -503.7M -462.42M -33.39M 190.6M 437.68M 626.83M 767.81M 748.15M 577.63M 131.99M 154.51M
Free Cash Flow
1.26B 1.28B 1.21B 1.25B 1.12B 1.05B 952.37M 939.99M 943.78M 807.2M 767.46M 604.9M 408.14M 370.05M 415.2M 440.22M 591.06M 685.45M 681.04M 743.88M 633.13M 373.95M 230.47M
Adj. Free Cash Flow
183.93M 258.64M 282.67M 371.43M 273.01M 225.86M 161.62M 174.19M 213.67M 113.18M 100.25M -42.96M -246.81M -249.17M -151.81M -56.91M 124.85M 259.14M 271.87M 328.49M 270.92M 16.38M -88.99M
Maintenance CapEx
-28.56M -20.61M -8.83M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -545.88K -5.93M -5.93M -5.93M -5.39M n/a n/a n/a n/a -2.05M
Growth CapEx
-37.04M -32.76M -32.6M -32.38M -25.32M -26.01M -19.78M -24.61M -25.1M -22.16M -18.19M -8.06M -4.83M -11.32M -18.14M -23.05M -25.69M -20.13M -14.68M -9.03M -8.71M -9.5M -9.59M
Owner Earnings
1.3B 1.31B 1.24B 1.28B 1.15B 1.07B 972.15M 964.59M 968.88M 829.36M 785.65M 612.96M 412.97M 381.38M 433.34M 463.27M 616.75M 705.59M 695.72M 752.91M 641.83M 383.45M 240.06M

© 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.