Cryoport Inc. logo

Cryoport Inc.

CYRX | NASDAQ
Chart Builder DCF Calculator
$17.52
-$0.10 (-0.57%)
Sep 22, 2026, 2:30 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
Q1 2021
Mar 30, 2021
Net Income
-43.13M -36.31M -38.86M -45.89M -41.83M -107.84M -114.76M -158.47M -172.54M -112.91M -99.59M -46.63M -38.68M -29.5M -37.33M -287.98M -289.19M -285.41M -275.53M -26.97M -31.86M -32.28M
Depreciation & Amortization
32.16M 26.47M 27.71M 29.25M 30.67M 30.93M 30.76M 30.31M 29.39M 28.55M 27.49M 26.17M 25.05M 23.8M 22.77M 21.93M 21.3M 20.77M 20.25M 22.31M 17.99M 13.88M
Stock-Based Compensation
9.75M 4.96M 8.02M 10M 12.32M 17.31M 19.7M 21.14M 22.28M 23.08M 22.81M 22.29M 16.32M 15.78M 14.72M 9.38M 9.38M 4.13M 2.99M 5.55M 7.98M 7.98M
Other Working Capital
5.42M 2.6M -2.62M -3.09M 2.48M -731K -1.83M 2.55M -6.6M -2.52M -1.36M -3.54M -1.09M -5.11M -4.22M -1.1M 3.96M 14.05M 6.53M -915.27K -2.16M -7.62M
Other Non-Cash Items
13.98M 15.35M 8.3M 5.94M -9.16M 47.41M 50.14M 95.7M 111.37M 51.57M 49.73M 4.09M 11.32M 17.08M 26.84M 280.92M 279.89M 275.34M 267.3M 10.01M 5.64M 3.5M
Deferred Income Tax
739K 1.34M 1.08M 1.08M 1.72M 613K 639K -1.15M -1.79M -2.26M -2.26M -396K -884K -959K -899K -1.61M -355K 211K 231K 346.99K -421.01K -419K
Change in Working Capital
-1.8M -12.28M -14.8M -15.32M -10.4M -5.83M -2.8M 4.11M 533K 5.16M 1.06M -5.11M -9.77M -25.8M -27.94M -25.53M -16.03M -407K -7.11M -15.46M -17.25M -14.58M
Operating Cash Flow
11.71M -503K -8.58M -14.98M -16.72M -17.4M -16.32M -8.36M -10.77M -6.8M -757K 415K 3.36M 399K -1.85M -2.89M 5M 14.64M 8.13M -4.2M -17.92M -21.92M
Capital Expenditures
-38.59M -23.86M -17.66M -18.35M -15.57M -16.99M -17.68M -24.28M -34.27M -39.24M -44.69M -40.91M -35.17M -29.81M -24.2M -24.28M -27.73M -26.55M -25.01M -20.26M -13.68M -11.42M
Cash Acquisitions
n/a 210.24M 210.24M 210.22M 210.22M -18K -18K -7.34M -7.34M -7.34M -7.34M 4.45M n/a -2.11M -2.11M -7.05M -2.63M -521K -280K -362.92M -362.9M -362.9M
Purchase of Investments
n/a n/a n/a n/a -2.2M -38.08M -52.12M -94.8M -92.6M -56.72M -42.68M -8.44M -27.18M -133.43M -163.79M -345.78M -377.33M -297.74M -482.71M -314.72M -264.48M -357.86M
Sales Maturities Of Investments
85.59M 78.59M 59.59M 63.73M 208.88M 237.86M 253.11M 291.47M 157.73M 147.39M 129.99M 106.51M 99.59M 103.71M 131.86M 110.84M 120.76M 77M 44M 47.96M 137.95M 135.95M
Other Investing Acitivies
-1.62M -607K -1.22M -2.16M -7.81M -9.79M -9.64M -9.89M -5.93M -3.95M -2.85M -6.63M -4.67M -3.67M -2.01M 2.72M 2.43M -3.9M -6.14M -6.43M -5.62M -282K
Investing Cash Flow
45.99M 263.12M 250.32M 253.75M 393.01M 176.29M 176.82M 158.58M 23.52M 43.87M 36.05M 57.93M 33.55M -64.11M -59.68M -262.78M -283.92M -250.83M -469.25M -656.34M -509M -597.14M
Debt Repayment
-727K -14.99M -15.04M -15.02M -170.19M -164.41M -164.32M -164.32M -34.07M -25.36M -25.28M -26.3M -2.69M -3.27M -3.26M 34.54M 35.99M 36.62M 36.61M -61.79K -69.79K 111.06M
Common Stock Repurchased
-5.75M -10.01M -10.01M -8M -4.26M n/a n/a n/a n/a n/a n/a -4.61M -4.61M -29.61M -37.96M -33.35M -33.35M -8.35M 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
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
Financial Cash Flow
-4.2M -20.8M -21.07M -16.91M -169.33M -162.23M -161.53M -163.67M -33.27M -23.36M -23.8M -28.98M -4.55M -31.05M -39.17M 254.71M 257.66M 284.9M 564.34M 542.21M 541.87M 654.11M
Net Cash Flow
48.27M 236.81M 205.21M 211.15M 196.96M -13.56M -1.06M -14.81M -20.86M 11.13M 9.75M 28.75M 30.28M -95.91M -102.51M -12.96M -23.32M 48.95M 102.23M -118.31M 16.03M 34.87M
Free Cash Flow
-26.88M -24.36M -26.24M -33.33M -32.29M -34.39M -34M -32.64M -45.04M -46.04M -45.44M -40.49M -31.81M -29.41M -26.05M -27.17M -22.72M -11.91M -16.88M -24.46M -31.6M -33.33M
Adj. Free Cash Flow
-36.64M -29.32M -34.26M -43.33M -44.6M -51.7M -53.7M -53.78M -67.31M -69.12M -68.25M -62.79M -48.13M -45.19M -40.76M -36.55M -32.11M -16.04M -19.87M -30.01M -39.59M -41.32M
Maintenance CapEx
-28.62M -17.12M -12.93M -12.59M -9.58M -13.85M -16.41M -24.05M -34.27M -39.24M -40.3M -35.02M -27.83M -19.42M -18.19M -16.81M -12.51M -10.18M -5.58M n/a -1.93M -3.47M
Growth CapEx
-9.97M -6.74M -4.72M -5.76M -5.99M -3.13M -1.27M -231.46K n/a n/a -4.39M -5.89M -7.34M -10.39M -6M -7.46M -15.22M -16.37M -19.43M -20.26M -11.75M -7.94M
Owner Earnings
-16.91M -17.62M -21.51M -27.57M -26.3M -31.25M -32.73M -32.41M -45.04M -46.04M -41.06M -34.6M -24.48M -19.02M -20.04M -19.7M -7.51M 4.46M 2.54M -4.2M -19.85M -25.39M

© 2026 bestshares.com. All rights reserved.