Borealis Foods Inc. logo

Borealis Foods Inc.

BRLS | NASDAQ
Chart Builder DCF Calculator
$1.34
+$0.04 (+3.08%)
Sep 22, 2026, 1:36 PM ET · Market open
Fiscal Quarter
Period Ending
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
May 30, 2021
Net Income
-3.51B -6.41M -3.78M -4.6M -4.19M -5.77M -4.83M -8.43M -8.43M 17.88M -6.59M -8.3M -5.94M 763.44K -227.26K -287.55K -5.23M -381.62K -7.3K -790
Depreciation & Amortization
386.04M 433.64K 453.21K 473.87K 480.55K 462.27K 451.15K 994.2K 994.2K 998.56K 996.63K 979.52K 961.96K n/a n/a n/a 628K n/a n/a n/a
Stock-Based Compensation
40.13M 128.08K 3K 254.68K 58.17K n/a n/a 1.27M 1.27M n/a 100.15K 98.44K 193.55K n/a n/a n/a 214.14K n/a n/a n/a
Other Working Capital
-308.66K -525.75K 2.31M 1.39M 200.64K 2.87M 2.49M 2.17M -1.56M 1.29M 434.29K 2.14M 42.45K -648.27K 695.3K 326.99K 1.42M -219.7K -17.86K 780.01
Other Non-Cash Items
2.96B 1.86M -9.16K -64.27K -97.51K 635.84K 103.29K 425.77K 425.77K -5.45M -63.53K 17.55K 193.55K -1.55M -704.43K -270.78K -14.36K -15.93K -139.38 236.48
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 n/a n/a n/a n/a n/a
Change in Working Capital
2.96M 1.15M 3.14M 1.74M 2.37M 3.85M 1.01M -1.03M -1.03M 1.29M 705.85K 1.93M -1.13M -648.27K 695.3K 326.99K -225.73K -219.7K 47.13K 780.01
Operating Cash Flow
-122.87M -2.84M -190.57K -2.2M -1.37M -819.43K -3.27M -6.77M -6.77M 13.72M -4.85M -5.29M -5.91M -1.44M -236.39K -231.34K -4.61M -617.25K 39.69K 226.50
Capital Expenditures
n/a -4.41K -32.7K -5.96K -25.74K -198.49K -496.84K -550.98K -550.98K -872.93K -661.84K -1.93M -922.04K -5 -3 -1 -2.19M -4 5 3.50
Cash Acquisitions
n/a n/a n/a 3.07K 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
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 n/a n/a 1.36M -175.29M n/a
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 n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a n/a n/a 13 -9.52K -66.29K -42.94K 63.58K 63.58K 162.33M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Investing Cash Flow
n/a -4.41K -32.7K -2.88K -25.74K -198.49K -496.84K -487.41K -487.41K 162.33M -661.84K -1.93M -922.04K n/a n/a n/a -2.19M 1.36M -175.29M n/a
Debt Repayment
-882.96K -5.38M -134.44K -128.27K -147.08K 949.33K 1.36M 7.85M 7.85M -32.65M 13M 7.26M 14.87M 1.48M n/a n/a -130.89K n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a n/a n/a -4.31M 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
Other Financial Acitivies
539.75M 8.16M 280K 2.34M 1.09M 4.31M -126.42K -124.59K -147.74K -147.81M -11.24M -874.16K -500K 1.58M 60.67K n/a 3.44M 58.75K -7.65M 86.4K
Financial Cash Flow
538.87M 2.78M 145.56K 2.21M 937.92K 949.33K 1.36M 7.85M 7.85M -180.46M 1.77M 7.26M 14.37M 1.58M 60.67K n/a 4.31M -1.37M 176.91M 86.4K
Net Cash Flow
416M -65.01K -77.71K 14.04K -460.43K -68.58K -2.41M 595.42K 595.42K -8.88M -3.74M 30.66K 7.53M 161.03K -206.71K -223.83K -2.5M -623.66K 1.65M 86.62K
Free Cash Flow
-122.87M -2.84M -223.27K -2.2M -1.4M -1.02M -3.76M -7.32M -7.32M 17.23M -5.51M -7.23M -6.84M -1.44M -236.39K -231.34K -6.8M -617.25K 39.69K 226.50
Adj. Free Cash Flow
-163M -2.97M -226.27K -2.46M -1.46M -1.02M -3.76M -8.59M -8.59M 17.23M -5.61M -7.33M -7.03M -1.44M -236.39K -231.34K -7.02M -617.25K 39.69K 226.50
Maintenance CapEx
n/a n/a -32.7K n/a -25.74K n/a n/a -550.98K -550.98K -872.93K -661.84K n/a n/a -5 -3 -1 -2.19M -4 5 3.50
Growth CapEx
n/a -4.41K n/a -5.96K n/a -198.49K -496.84K n/a n/a n/a n/a -1.93M -922.04K n/a n/a n/a n/a n/a n/a n/a
Owner Earnings
-122.87M -2.84M -223.27K -2.2M -1.4M -819.43K -3.27M -7.32M -7.32M 12.84M -5.51M -5.29M -5.91M -1.44M -236.39K -231.34K -6.8M -617.25K 39.69K 230

© 2026 bestshares.com. All rights reserved.