Adicet Bio Inc. logo

Adicet Bio Inc.

ACET | NASDAQ
Chart Builder DCF Calculator
$9.29
+$0.36 (+4.03%)
Sep 22, 2026, 12:10 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-98.97M -108.83M -116.8M -115.01M -118.64M -117.32M -117.12M -117.88M -137.29M -139.79M -142.66M -143.04M -115.15M -105.29M -69.79M -55.73M -47.75M -36.06M -62M -55.14M -55.91M -53.51M
Depreciation & Amortization
5.58M 6.04M 6.38M 6.53M 6.27M 6.22M 6.19M 6.25M 6.59M 6.5M 6.1M 5.47M 4.58M 3.48M 2.58M 1.88M 1.51M 1.56M 1.54M 1.49M 1.39M 1.24M
Stock-Based Compensation
10.92M 12.39M 14.27M 12.39M 16.64M 19.73M 22.23M 23.37M 22.15M 21.17M 20.26M 19.6M 18.23M 17.54M 17.13M 17.16M 15.49M 13.82M 12.51M 9.88M 10.32M 8.01M
Other Working Capital
-4.23M 724K 444K -3.25M 1.67M -865K -1.31M 152K -4.19M -3.36M 1.94M 5.58M 5.31M 8.84M 849K -8.18M -9.71M -15.09M -11.95M -11.94M -7.69M -10.35M
Other Non-Cash Items
1.78M -259K -560K -972K -5.46M -4.63M -3.47M 7.6M 12.87M 12.86M 12.62M 2.91M 2.6M 2.48M 2.58M 2.14M 2.76M -1.15M 3.11M 4.19M 4.19M 7.44M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a -9.75M 9.71M 9.71M 9.71M 19.46M n/a n/a n/a -159K -159K -159K -159K -242K -242K -242K
Change in Working Capital
-3.84M -676K 1.47M -1.37M 3.06M 1.08M -206K -1.36M -5.02M -2.92M 252K 6.54M 6.58M 8.83M 2.74M -4.66M -5.58M -9.82M -6.06M -11.12M -8.85M -11.28M
Operating Cash Flow
-84.53M -91.34M -95.25M -98.44M -98.14M -94.93M -92.38M -91.76M -91M -92.47M -93.72M -89.07M -83.16M -72.96M -44.77M -39.37M -33.73M -31.8M -51.05M -50.95M -49.12M -48.35M
Capital Expenditures
-438K -283K -1.74M -1.92M -2.12M -2.37M -1.12M -1.08M -1.58M -2.79M -4.46M -10.82M -14.72M -16.07M -16.78M -13.37M -15.74M -15.02M -13.05M -10.33M -3.37M -1.35M
Cash Acquisitions
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 64.11M 64.11M
Purchase of Investments
-150.73M -126.58M -140.87M -94.27M -163.49M -163.49M -129.12M -96.18M 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
157M 149M 143M 110M 66M 33M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.75M 10.25M 23.06M 33.81M 55.85M
Other Investing Acitivies
2M 2M 2M 11M 11M 11M 11M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 12.81M 76.92M 100.72M
Investing Cash Flow
7.83M 24.13M 2.39M 24.81M -88.61M -121.86M -119.24M -97.26M -1.58M -2.79M -4.46M -10.82M -14.72M -16.07M -16.78M -13.37M -15.74M -13.27M -2.8M 12.73M 94.55M 118.61M
Debt Repayment
-150K -150K -150K -150K 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
n/a n/a -104 -104 -96.28K -96.28K -96.32K -96.32K -200 -200 -59 -59 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
-90K -65K -103.9K -103.9K -103.9K 100.1K 252K 171K 112.06K 134.06K 79.06K 464.06K -661K -724K -1.85M 933K 2.48M 2.29M 4.56M 1.74M 1.52M 1.39M
Financial Cash Flow
75.08M 75.28M 75.25M 150K 203.82K 140.82K 111.21M 111.15M 111.19M 111.21M 236K 464K 42.7M 42.64M 41.51M 138.67M 96.85M 96.66M 242.69M 145.49M 145.27M 145.15M
Net Cash Flow
-1.62M 8.08M -17.61M -73.48M -186.45M -216.55M -100.31M -77.78M 18.61M 15.95M -97.95M -99.42M -55.18M -46.39M -20.04M 85.93M 47.39M 51.59M 188.84M 107.27M 190.71M 215.42M
Free Cash Flow
-84.97M -91.62M -96.98M -100.36M -100.25M -97.3M -93.5M -92.84M -92.58M -95.26M -98.18M -99.89M -97.88M -89.03M -61.55M -52.74M -49.47M -46.82M -64.1M -61.28M -52.49M -49.7M
Adj. Free Cash Flow
-95.89M -104.01M -111.25M -112.75M -116.89M -117.03M -115.73M -116.21M -114.73M -116.43M -118.44M -119.48M -116.11M -106.57M -78.67M -69.9M -64.96M -60.64M -76.61M -71.16M -62.8M -57.71M
Maintenance CapEx
-438K -283K -1.74M -1.92M -2.12M -2.37M -1.12M -1.08M -1.58M -2.79M -4.46M -10.82M -14.72M -16.07M -14.15M -10.74M -13.08M -12.36M -13.02M -10.21M -3.05M -920.96K
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 -2.63M -2.63M -2.66M -2.66M -23.29K -117.38K -315.04K -432.04K
Owner Earnings
-84.97M -91.62M -96.98M -100.36M -100.25M -97.3M -93.5M -92.84M -92.58M -95.26M -98.18M -99.89M -97.88M -89.03M -58.92M -50.11M -46.81M -44.17M -64.07M -61.16M -52.17M -49.27M

© 2026 bestshares.com. All rights reserved.