BioRestorative Therapies Inc. logo

BioRestorative Therapies Inc.

BRTX | NASDAQ
Chart Builder DCF Calculator
$2.55
-$0.16 (-5.90%)
Sep 22, 2026, 1:01 PM ET · Market open
TTM
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
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-11.06M -14.24M -12.67M -10.72M -12.1M -8.98M -6.17M -310.99K -1.99M -6.94M -12.46M -21.89M -20.85M -18.49M -34.55M -34.08M -33.47M -44.3M -29.66M -26.31M -19.38M
Depreciation & Amortization
210.6K 209.99K 207.52K 203.17K 198.12K 189.06K 181.4K 175.28K 169.1K 165.74K 154.82K 143.9K 133.89K 120.55K 139.31K 129.66K 173.17K 176.19K 151.1K 154.99K 106.66K
Stock-Based Compensation
1.61M 3.33M 3.05M 2.94M 2.79M 2.81M 2.64M 3.81M 4.97M 6.32M 9.38M 11M 12.62M 12.61M 9.55M 9.41M 6.3M 2.93M 2.99M 250.56K 469.82K
Other Working Capital
518.09K 297.05K -87.72K -36.99K 94.54K -95.93K 20.8K 90.11K -1.72K 500.14K 286.31K 30.33K 16.89K -94.93K -174.14K 34.6K 78.38K 380.71K 89.45K -98.57K 612.76K
Other Non-Cash Items
-3.15M -1.39M -1.81M -2.31M -60.01K -2.28M -4.37M -10.83M -9.82M -6.67M -3.54M 4.14M 1.55M -123.54K 19.28M 19.61M 22.83M 37.55M 23.72M 23.35M 15.73M
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 n/a
Change in Working Capital
570.88K 1.31M 502.64K 369.42K 473.14K 28.65K 69.12K 27.58K 117.6K 515.33K 50.87K -80.85K -104.42K 14.14K 132.8K 314.14K 48.61K 324.69K 41.76K -93.46K 737.85K
Operating Cash Flow
-11.82M -10.79M -10.72M -9.52M -8.69M -8.23M -7.66M -7.14M -6.55M -6.62M -6.42M -6.69M -6.66M -5.87M -5.44M -4.62M -4.11M -3.33M -2.76M -2.65M -2.33M
Capital Expenditures
-79.68K -116.08K -48.84K -107.3K -142.59K -106.19K -163.78K -117.27K -111.02K -171.04K -318.6K -282.04K -390.67K -440.22K -253.3K -277.9K -140.23K -30.65K 4 n/a 2
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 n/a
Purchase of Investments
-1.7M -2.68M -5.27M -10.23M -11.21M -20.89M -35.4M -37M -41.02M -31.75M -17.76M -10.64M -4.57M -3.11M n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
9.28M 11.69M 13.35M 17.31M 19.17M 21.51M 34.64M 35.25M 37.1M 35.36M 18.09M 10.98M 4.07M 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 n/a n/a n/a n/a n/a n/a n/a -175K -10.11M -10.11M -10.11M -9.93M n/a n/a n/a n/a n/a n/a
Investing Cash Flow
7.5M 8.9M 8.03M 6.97M 7.81M 514.53K -917.41K -1.88M -4.03M 3.44M 13.66K -9.87M -10.83M -13.48M -10.19M -277.91K -140.23K -30.66K n/a n/a n/a
Debt Repayment
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 250K 4.21M 4.61M 5.33M
Common Stock Repurchased
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
Dividend Paid
-6.06K 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
-242.95K -240.21K -206.02K -156.71K -130.36K 7.38M 7.51M 7.51M 7.52M n/a n/a n/a n/a n/a 21.07M 21.07M 21.07M 21.07M -500K -500K -500K
Financial Cash Flow
6.2M 2.85M 1.81M 1.85M 953.56K 7.38M 7.59M 9.44M 9.87M 2.35M 2.27M 411.7K n/a n/a 21.07M 21.07M 21.07M 21.32M 3.71M 4.11M 4.83M
Net Cash Flow
1.88M 963.3K -887K -697K 71.71K -336.49K -947.43K 468.6K -679.39K -792.2K -4.14M -16.15M -17.49M -19.35M 5.44M 16.17M 16.82M 17.96M 953.72K 1.46M 2.5M
Free Cash Flow
-11.9M -10.91M -10.77M -9.63M -8.83M -8.34M -7.82M -7.25M -6.67M -6.79M -6.73M -6.97M -7.05M -6.31M -5.7M -4.9M -4.25M -3.36M -2.76M -2.65M -2.33M
Adj. Free Cash Flow
-13.5M -14.23M -13.82M -12.57M -11.63M -11.15M -10.46M -11.06M -11.63M -13.11M -16.11M -17.97M -19.66M -18.92M -15.25M -14.3M -10.55M -6.29M -5.75M -2.9M -2.8M
Maintenance CapEx
-79.67K -116.07K -36.4K -36.4K -36.4K n/a -2.78K -7.4K -36.44K -36.44K -251.25K -197.42K -168.37K -277.94K -91.02K -140.23K -140.23K -30.65K 4 n/a 2
Growth CapEx
-3 -3 -12.44K -70.9K -106.19K -106.19K -161K -109.87K -74.58K -134.6K -67.35K -84.63K -222.3K -162.28K -162.28K -137.67K n/a n/a n/a n/a n/a
Owner Earnings
-11.9M -10.91M -10.76M -9.56M -8.73M -8.23M -7.66M -7.14M -6.59M -6.65M -6.67M -6.89M -6.82M -6.15M -5.53M -4.76M -4.25M -3.36M -2.76M -2.65M -2.33M

© 2026 bestshares.com. All rights reserved.