Burning Rock Biotech Limited logo

Burning Rock Biotech Limited

BNR | NASDAQ
Chart Builder DCF Calculator
$14.73
+$0.50 (+3.48%)
At close: Sep 21, 2026, 4:00 PM ET
$14.73
$0 (0.00%)
After-hours: Sep 21, 2026, 7:30 PM ET
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
-68.03M -59.32M -55.35M -121.25M -140.24M -238.58M -346.63M -427.55M -566.78M -589.99M -653.69M -1.2B -1.25B -1.38B -1.46B -997.56M -941.72M -883.25M -796.7M -702.03M -658.68M -526.07M
Depreciation & Amortization
21.76M 21.76M 21.76M 52.2M 52.2M 52.2M 52.2M 131.45M 131.45M 131.45M 131.45M 124.1M 124.1M 124.1M 124.1M 47.77M 47.77M 69.42M 69.42M 47.24M 47.24M 25.59M
Stock-Based Compensation
8.76M 11.14M 13.88M 14.94M 25.06M 90.79M 155.62M 218.95M 282.23M 251.93M 260.72M 516.16M 520.62M 559.93M 561.92M 517.57M 493.28M 499.55M 504.16M 390.78M 406.1M 350.32M
Other Working Capital
-35.84M -35.84M -35.84M -17.63M -17.63M -17.63M -17.63M -45.24M -45.24M -45.24M -45.24M 30.6M 30.6M 30.6M 30.6M n/a n/a -32.79M -32.79M -80.44M -80.44M -47.65M
Other Non-Cash Items
84.67M 51.59M 50.65M 63.62M 25.82M 61.93M 88.46M -45.84M 12.99M 28.11M 10.1M 286.81M 245.63M 307.14M 346.65M -69.23M -98.7M -94.1M -154.05M 103.18M 140.85M 165.08M
Deferred Income Tax
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 21.41M 21.41M 21.41M 21.41M -161.33M -161.33M -161.33M
Change in Working Capital
-59.39M -59.39M -59.39M -41.92M -41.92M -41.92M -41.92M -4.36M -4.36M -4.36M -4.36M -33.22M -33.22M -33.22M -33.22M -21.41M -21.41M -122.13M -122.13M -134.03M -134.03M -33.32M
Operating Cash Flow
-12.22M -34.22M -28.44M -32.42M -79.09M -75.58M -92.26M -127.34M -144.48M -182.85M -255.78M -307.47M -395.52M -425.59M -456.81M -501.45M -499.38M -509.1M -477.89M -456.2M -359.85M -179.73M
Capital Expenditures
-5.25M -5.25M -5.25M -5.42M -5.42M -5.42M -5.42M -8.1M -8.1M -8.1M -8.1M -62.03M -62.03M -62.03M -62.03M -204.33M -204.33M -309.15M -309.15M -161.5M -161.5M -56.67M
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 -90.25M -90.25M -90.25M -90.25M 87.09M 87.09M 87.09M
Purchase of Investments
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 -63.92M -63.92M -63.92M -63.92M -348.42M -348.42M -348.42M
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 65.6M 65.6M 65.6M 65.6M 358.5M 358.5M 358.5M 358.5M 318M 318M 318M
Other Investing Acitivies
-659K 2.03M 858K -4.88M -3.12M -3.56M -4.41M 4.18M 3.18M 477K -1.2M -17.57M -35.74M -2.08M -11.03M -69.4M -121.34M -114.82M 186.52M 217.06M -76.23M 182.63M
Investing Cash Flow
-5.91M -3.22M -4.39M -4.88M -3.12M -3.56M -4.41M -3.93M -4.93M -7.63M -9.3M -14.01M -32.17M 1.49M -7.46M -69.4M -121.34M -219.64M 81.7M 112.24M -181.05M 182.63M
Debt Repayment
1.9M 1.9M 1.9M 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
n/a n/a n/a -72K -72K -72K -72K -6.98M -6.98M -6.98M -6.98M -71.83M -71.83M -71.83M -71.83M -4.27M -4.27M -8.54M -8.54M -4.27M -4.27M 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
-2.1M n/a n/a 2M 2M n/a n/a 5.07M -40.82M -41.82M -41.86M 14.84M 58.05M -10.5M -14.4M -78.68M -109M -44.13M -44.36M 26.63M 38.69M 1.89B
Financial Cash Flow
-200K 1.9M 1.9M 1.93M 1.93M -72K -72K -1.91M -47.8M -48.8M -48.83M -57M -13.78M -82.34M -86.24M -82.95M -113.27M -52.67M -52.9M 22.36M 34.42M 1.89B
Net Cash Flow
-35.92M -48.68M -41.07M -31.27M -78.02M -75.27M -93.05M -138.5M -200.23M -230.47M -310.05M -377.26M -419.77M -471.73M -513.84M -635.7M -730.22M -838.01M -486.09M -412.12M -682.97M 1.75B
Free Cash Flow
-17.47M -39.47M -33.69M -37.84M -84.51M -81M -97.68M -135.45M -152.59M -190.95M -263.89M -369.5M -457.55M -487.62M -518.84M -705.78M -703.71M -818.25M -787.04M -617.69M -521.35M -236.41M
Adj. Free Cash Flow
-26.23M -50.61M -47.57M -52.78M -109.57M -171.79M -253.3M -354.4M -434.81M -442.89M -524.61M -885.66M -978.17M -1.05B -1.08B -1.22B -1.2B -1.32B -1.29B -1.01B -927.45M -586.72M
Maintenance CapEx
-5.15M -5.15M -5.15M -3.5M -3.5M -3.5M -3.5M -8.1M -8.1M -8.1M -8.1M -62.03M -62.03M -62.03M -62.03M -197.3M -197.3M -292.99M -292.99M -139.77M -139.77M -44.08M
Growth CapEx
-103.34K -103.34K -103.34K -1.92M -1.92M -1.92M -1.92M n/a n/a n/a n/a n/a n/a n/a n/a -7.03M -7.03M -16.16M -16.16M -21.73M -21.73M -12.59M
Owner Earnings
-17.37M -39.37M -33.59M -35.92M -82.59M -79.08M -95.76M -135.45M -152.59M -190.95M -263.89M -369.5M -457.55M -487.62M -518.84M -698.75M -696.68M -802.09M -770.87M -595.96M -499.62M -223.81M

© 2026 bestshares.com. All rights reserved.