Cocrystal Pharma Inc. logo

Cocrystal Pharma Inc.

COCP | NASDAQ
Chart Builder DCF Calculator
$1.22
+$0.01 (+0.83%)
At close: Sep 21, 2026, 3:59 PM ET
$1.19
-$0.03 (-2.46%)
After-hours: Sep 21, 2026, 4:10 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
-9.94M -8.83M -8.83M -9.67M -12.56M -15.85M -17.5M -18.7M -17.93M -16.75M -17.98M -18.02M -19.56M -39.82M -38.84M -38.02M -36.26M -15.66M -14.19M -11.99M -10.72M -10.4M
Depreciation & Amortization
128K 137K 150K 160K 424K 436K 446K -1.36M -1.52M -1.4M -1.39M 412K 402K 391K 388K 336K 336K 334K 333K 330K 276K 172K
Stock-Based Compensation
232K 224K 222K 251K 504K 568K 643K 716K 636K 667K 801K 802K 845K 907K 855K 918K 907K 744K 724K 701K 733K 774K
Other Working Capital
-401.56K -260.56K -181.56K 488.44K -389K 1.08M 1.35M 2.08M 4.2M 795K 555K -1.01M -5.85M -2.12M -2.08M -1.25M 1.91M -43K 32.13M 30.44M 30.48M 31.5M
Other Non-Cash Items
187K -370K -368K -358K -285K -210K -210K 1.59M 1.61M 1.56M 1.56M -227K -222K 18.93M 18.87M 18.86M 18.84M -256K -243K -218K -237K -134K
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 -1K 24K 24K 67K
Change in Working Capital
1.25M 1.06M 448.35K -184.65K -1.46M 134K 140K 1.1M 3M -135K 2.34M 801K -3.93M -1.05M -2.71M -1.55M 219K -26K 653K -1.02M 90K 105K
Operating Cash Flow
-8.14M -7.78M -8.38M -9.8M -13.38M -14.92M -16.49M -16.65M -14.21M -16.06M -14.67M -16.23M -22.46M -20.64M -21.44M -19.46M -15.96M -14.86M -12.72M -12.18M -9.84M -9.41M
Capital Expenditures
-12.56K -12.56K -12.56K -12.56K n/a n/a -8K -67K -67K -81K -118K -71K -133K -119K -74K -70K -12K -27K -52K -45K -60K -172K
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 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 n/a n/a n/a n/a 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 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 n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Investing Cash Flow
-12.56K -12.56K -12.56K -12.56K n/a n/a -8K -67K -67K -81K -118K -71K -133K -119K -74K -70K -12K -27K -52K -45K -60K -172K
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -7K -14K -21K -28K -27K -29K -33K -36K -39K -41K -39K -73K
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 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
-4.18M -4.18M -4.18M n/a n/a n/a n/a n/a n/a 4M 4M 4M 4M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Financial Cash Flow
5.57M 5.57M 5.57M 4.54M n/a n/a n/a n/a n/a 4M 3.99M 3.99M 3.98M -28K -27K -29K -33K 36.4M 38.47M 42.09M 57.64M 21.18M
Net Cash Flow
-2.6M -2.24M -2.84M -5.29M -13.38M -14.92M -16.49M -16.72M -14.28M -12.14M -10.79M -12.32M -18.61M -20.78M -21.54M -19.56M -16M 21.51M 25.7M 29.86M 47.75M 11.59M
Free Cash Flow
-8.15M -7.79M -8.39M -9.82M -13.38M -14.92M -16.49M -16.72M -14.28M -16.14M -14.78M -16.3M -22.59M -20.76M -21.51M -19.53M -15.97M -14.89M -12.77M -12.22M -9.9M -9.58M
Adj. Free Cash Flow
-8.39M -8.02M -8.61M -10.07M -13.88M -15.49M -17.14M -17.43M -14.91M -16.81M -15.59M -17.11M -23.44M -21.66M -22.36M -20.45M -16.88M -15.63M -13.5M -12.92M -10.63M -10.36M
Maintenance CapEx
-12.56K -12.56K -12.56K -12.56K n/a n/a -8K -67K -67K -81K -118K -71K -133K -119K -74K -70K -12K -27K -52K -44K -59K -171K
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 n/a n/a n/a n/a n/a -1K -1K -1K
Owner Earnings
-8.15M -7.79M -8.39M -9.82M -13.38M -14.92M -16.49M -16.72M -14.28M -16.14M -14.78M -16.3M -22.59M -20.76M -21.51M -19.53M -15.97M -14.89M -12.77M -12.22M -9.9M -9.58M

© 2026 bestshares.com. All rights reserved.