TeraWulf Inc. logo

TeraWulf Inc.

WULF | NASDAQ
Chart Builder DCF Calculator
$11.73
$0.00 (0.00%)
Nov 2, 2026, 10:41 AM ET · Market open
Fiscal Quarter
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
-940.83M -427.7M -145.8M -455.05M -18.37M -61.42M -29.2M -22.73M -10.88M -9.61M -10.53M -19.1M -17.54M -26.26M -24.95M -33.99M -13.67M -18.18M 2.25M -6.22M -4.41M -1.68M
Depreciation & Amortization
23.12M 30.35M 26.62M 32.4M 19.54M 16.18M 15.56M 15.9M 14.38M 15.34M 8.52M 8.47M 6.68M 5.68M 5.25M 1.52M 241K 4K 990K n/a n/a n/a
Stock-Based Compensation
83.94M 101.42M -32.09M 4.35M 1.3M 38.67M 16.75M 2.41M 4.84M 6.93M 1.84M 1.41M 1.73M 876K 518K 568K n/a n/a 12.54M n/a n/a n/a
Other Working Capital
-83.23M 23.88M -5.66M 1.14M -2.48M 83.37M -6.66M -1.11M 3.03M -3.33M 847K 153K -2.69M 2.44M 2.35M 5.71M 1.83M -3.8M 8.71M 1.64M -2.16M 1.18M
Other Non-Cash Items
786.61M 254.63M 59.12M 392.88M -40.1M -32.86M -40.03M -20.32M 10.47M 15.87M 11.84M 14.5M 12.9M 14.07M 8.99M 16.89M 3.74M 5.89M -14.56M 188K 140K 771.36K
Deferred Income Tax
28K 28K 76K n/a n/a n/a n/a n/a n/a n/a n/a -216K n/a n/a n/a n/a n/a n/a -615K n/a n/a n/a
Change in Working Capital
-89.58M 23.69M 3.9M -11.26M -17.18M 95.91M -5.81M 3.83M -2.44M -5.68M -767K -2.69M -4.07M -3.08M 9.14M 11.77M 7.66M -9.22M 8.71M 1.44M -449K 1.68M
Operating Cash Flow
-136.71M -17.59M -88.17M -36.69M -54.81M 56.49M -42.72M -20.93M 16.38M 22.85M 10.9M 2.38M -297K -8.71M -1.06M -3.24M -2.03M -21.51M 9.31M -4.59M -4.72M 771.36K
Capital Expenditures
-855.56M -522.95M -614.99M -231.57M -119.94M -93.69M -153.63M -20.73M -46.6M -46.98M -33.78M -25.4M -6M -9.99M -10.57M -11.43M -24.2M -32.89M -73.27M -5.44M -1.32M -23.7M
Cash Acquisitions
-30M -201.35M -24.46M -19M -2.73M n/a 86.09M n/a n/a n/a n/a n/a -560K -2.29M -8.18M -1.63M -17.3M -19.07M n/a n/a n/a n/a
Purchase of Investments
-20.56M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -2.29M n/a -1.75M n/a n/a n/a -29.92M -60.03M n/a
Sales Maturities Of Investments
24.64M n/a -32.62M 43.39M 49.76M 32.62M 35.46M 31.91M n/a n/a n/a n/a n/a 2.29M n/a 176K n/a n/a n/a 8.83M 41.49M n/a
Other Investing Acitivies
-11.41M 11.48M -1.07B 6.95M 1.88M n/a 23.32M n/a n/a n/a 9.6M n/a n/a -3.9M -234K 15.25M 138K 11.4M 1.17M n/a n/a n/a
Investing Cash Flow
-892.89M -712.82M -1.04B -200.23M -71.03M -61.06M -8.76M 11.18M -46.6M -46.98M -24.18M -25.4M -6.56M -16.17M -18.98M 616K -41.36M -40.56M -72.1M -26.53M -19.86M -23.7M
Debt Repayment
-100.08M 92.75M 4.13B 965.07M n/a n/a 486.11M -75.83M -30.16M -33.73M -6.6M n/a n/a 1.25M -1.56M 12.13M n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a -100.61M -902K -33.29M 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
-128.38M -5.31M -220K -9.34M n/a -18.03M -185.11M -10.07M -3.86M -1.48M -10.53M -163K -7.06M 1.34M 7.69M -1.45M 13.13M 3.15M 100M n/a n/a n/a
Financial Cash Flow
965.47M 100.38M 4.13B 858.25M -902K -51.33M 301.61M -70.43M 88.5M 15.52M 61.13M 21.38M -1.88M 33.55M 16.63M 13.43M 40.72M 19.2M 100M n/a 50M 30M
Net Cash Flow
-64.14M -630.03M 2.75B 621.32M -126.74M -55.9M 250.13M -80.17M 58.29M -8.62M 47.84M -1.65M -8.75M 8.66M -3.41M 10.81M -2.66M -42.87M 45.86M -760.01K -2.17M 734.42K
Free Cash Flow
-992.27M -540.55M -703.16M -268.26M -174.75M -37.2M -196.36M -41.65M -30.22M -24.13M -22.88M -23.02M -6.3M -18.7M -11.63M -14.67M -26.23M -54.4M -63.96M -10.03M -6.04M -23.7M
Adj. Free Cash Flow
-1.08B -641.96M -671.07M -272.6M -176.06M -75.87M -213.1M -44.06M -35.06M -31.06M -24.72M -24.44M -8.04M -19.58M -12.14M -15.24M -26.23M -54.4M -76.5M -10.03M -6.04M -23.7M
Maintenance CapEx
-23.12M -30.35M -609.41M -77.41M -40.88M -93.69M -108.51M n/a n/a n/a n/a n/a n/a n/a n/a -11.43M -19.3M -32.89M -73.27M -2.98M -1.32M -23.7M
Growth CapEx
-832.45M -492.61M -5.58M -154.16M -79.06M n/a -45.12M -20.73M -46.6M -46.98M -33.78M -25.4M -6M -9.99M -10.57M n/a -4.91M n/a n/a -2.46M n/a n/a
Owner Earnings
-159.82M -47.94M -697.58M -114.09M -95.69M -37.2M -151.23M -20.93M 16.38M 22.85M 10.9M 2.38M -297K -8.71M -1.06M -14.67M -21.32M -54.4M -63.96M -7.57M -6.04M -22.93M

© 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.