Astrana Health Inc. logo

Astrana Health Inc.

ASTH | NASDAQ
Chart Builder DCF Calculator
$33.77
+$0.22 (+0.66%)
Sep 22, 2026, 12:09 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
Net Income
53.66M 32.29M 24.08M 9.74M 32.36M 44.01M 54.65M 62.34M 66.61M 62.22M 57.85M 58.41M 54.34M 48.13M 47.1M 27.32M -1.97M 46.29M 34.84M 54.15M 59.53M
Depreciation & Amortization
78.5M 54.38M 45.75M 37.47M 29.14M 29.68M 27.93M 24.7M 21.74M 18.55M 17.75M 16.91M 17.36M 17.46M 17.54M 17.89M 17.81M 17.69M 13.32M 8.91M 4.24M
Stock-Based Compensation
50.66M 40.69M 38.6M 42.45M 40.92M 36.6M 34.54M 27.98M 27.52M 24.34M 22.04M 18.99M 16.78M 16.49M 16.1M 12.9M 10.82M 8.45M 5.4M 2.98M 1.56M
Other Working Capital
-9.26M 30.67M 9.3M 18.93M 19.6M -42.17M -40.45M -50.48M -25.95M -13.97M -14.48M 18.47M -6.14M -18.66M 25.86M 39.21M 39.05M 37.68M -13.18M -19.85M -4.83M
Other Non-Cash Items
54K 10.02M 14.29M 12.58M -30.33M -35.7M -31.14M -27.85M 13.75M 10.95M 6.42M 6.17M 9.93M 11.6M 15.22M 38.84M 91.05M 29.6M 21.83M -4.48M -63.13M
Deferred Income Tax
2.32M -2.02M -4.29M -1.58M 1.05M 2.64M -4.25M -16.1M -15.96M -19.98M -12.44M -9.29M -15.51M -10.3M -8.41M -15.85M -12.87M -2.85M -5.03M 7.77M 11.2M
Change in Working Capital
-9.26M 30.67M -3.83M 5.87M 57.42M -14.38M -29.53M 11.39M -49.8M -29.61M -23.39M 42.67M -310K -17.57M -5.42M -96.09M -32.72M -14.76M -9.97M 3.25M 7.94M
Operating Cash Flow
175.93M 166.03M 114.6M 106.54M 130.56M 62.85M 52.2M 82.45M 63.87M 66.48M 68.23M 133.87M 82.59M 65.81M 82.13M -15M 72.11M 84.42M 60.38M 72.57M 21.33M
Capital Expenditures
-17.49M -11.04M -10.11M -9.57M -9.32M -10.73M -8.03M -12.56M -14.37M -14.05M -28.53M -22.36M -21.46M -20.3M -22.94M -24.86M -30.7M -36.61M -19.13M -16.32M -7.27M
Cash Acquisitions
-552.34M -548.58M -548.58M -583.2M -35.68M -109.52M -160.04M -127.21M -131.9M -57.74M -7.54M -16.76M -15.89M -16.35M -18.46M -8.88M -11.83M -10.18M -7.74M -6.26M 1.55M
Purchase of Investments
n/a 24K n/a 3.88M -54K -2.61M -2.61M -8.52M -4.68M -5.18M -6.15M -4.23M -4.13M -2.83M -1.85M -28.98M -24.87M -27.93M -27.91M -677K -4.79M
Sales Maturities Of Investments
15.1M 15M 15M 15M 24K 124K 124K 615K 491K 491K 491K 25.23M 25.19M 31.67M 31.67M 72.94M 72.99M 66.51M 66.51M n/a n/a
Other Investing Acitivies
7.29M 5.17M 4.71M 2.65M 151K -1.02M -21.71M -22.71M -46.68M -45.93M -23.8M -22.78M 2.18M 6.39M 4.47M 7.07M 7.06M 2.86M 2.65M 25K 15K
Investing Cash Flow
-547.44M -539.42M -538.97M -571.24M -44.87M -123.75M -192.27M -170.37M -197.14M -122.4M -65.52M -40.9M -14.11M -1.42M -7.11M 17.3M 12.64M -5.35M 14.38M -23.24M -10.49M
Debt Repayment
544.71M 645.66M 641.25M 649.33M -25.61M 30.37M 153.07M 233.94M 237.37M 184.18M 79.17M 3.5M -463K -47K -828K -1.78M 1.05M -55.7M -56.23M -56.6M -56.53M
Common Stock Repurchased
-23.21M -17.53M -15.94M -729K -937K -5.84M -4.52M -4.8M -4.24M -653K -10.19M -9.29M -9.31M -18.56M -9.25M -9.65M -12.24M -5.63M -5.4M -5.4M -2.64M
Dividend Paid
-1.96M -2.53M -7.89M -8.25M -8.37M -7.6M -2.24M -60.12M -62.17M -62.89M -62.92M -4.46M -2.32M -12.97M -14.03M -12.68M -22.54M -32.26M -31.09M -31.09M -21.11M
Other Financial Acitivies
-33.39M -27.77M -47.81M -60.19M -36.6M -32.83M -11.69M -6.88M -6.15M -4.04M -2.91M 7.55M 3.65M 3.86M 4.02M -1.41M 3.45M 3.26M 1.85M 1.78M -17K
Financial Cash Flow
486.16M 597.53M 569.32M 580.39M -71.29M -15.38M 135.02M 162.28M 164.96M 116.75M 3.42M -2.7M -8.44M -27.72M -20.09M -23.05M -27.82M -47.01M -47.54M -50.45M -39.43M
Net Cash Flow
112.85M 222.34M 143.49M 114.23M 14.39M -76.28M -5.35M 74.05M 31.39M 60.53M 6.13M 90.27M 60.04M 36.67M 54.93M -20.75M 56.94M 32.07M 27.22M -1.11M -28.59M
Free Cash Flow
158.44M 154.99M 104.49M 96.96M 121.24M 52.12M 44.17M 69.89M 49.5M 52.44M 39.7M 111.51M 61.13M 45.51M 59.19M -39.86M 41.4M 47.81M 41.26M 56.25M 14.07M
Adj. Free Cash Flow
107.78M 114.31M 65.89M 54.51M 80.33M 15.52M 9.63M 41.91M 21.98M 28.09M 17.66M 92.52M 44.35M 29.02M 43.09M -52.76M 30.59M 39.35M 35.86M 53.28M 12.51M
Maintenance CapEx
-11.88M -4M n/a n/a n/a n/a n/a -3.1M -5.11M -5.11M -14.99M -11.89M -9.88M -9.88M -17.49M -20.29M -29.35M -36.61M n/a n/a n/a
Growth CapEx
-5.62M -7.04M -10.11M -9.57M -9.32M -10.73M -8.03M -9.45M -9.25M -8.93M -13.53M -10.47M -11.58M -10.42M -5.45M -4.57M -1.36M n/a n/a n/a n/a
Owner Earnings
164.05M 162.03M 114.6M 106.54M 130.56M 62.85M 52.2M 79.34M 58.76M 61.37M 53.23M 121.98M 72.71M 55.93M 64.64M -35.29M 42.76M 47.81M n/a n/a n/a

© 2026 bestshares.com. All rights reserved.