Strategy Inc logo

Strategy Inc

MSTR | NASDAQ
Chart Builder DCF Calculator
$165.99
+$12.07 (+7.84%)
Sep 21, 2026, 10:33 AM 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
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-12.54B -12.44B -5.8B 10.02B -4.22B -670.81M -340.17M -102.56M -53.12M 89.13M -143.44M 22.24M 461.19M -249.67M -27.08M -1.06B -130.75M -89.98M -36.14M -299.35M -110.02M
Depreciation & Amortization
8.79M 5.63M -15.69M 9.12M 6.58M 5.13M 5.98M 3.65M 3.05M 5.12M 2.74M 3.23M 3.43M 3.96M 2.15M 2.08M 2.69M 2.72M 2.64M 3.22M 2.78M
Stock-Based Compensation
13.17M 10.33M -27.56M 15.74M 11.82M 19.34M 19.38M 20.62M 17.79M 19.72M 16.81M 15.49M 17.56M 17.03M 16.9M 15.29M 14.39M 13.15M 12.17M 11.1M 7.71M
Other Working Capital
-4.09M -24.29M 25.37M -26.92M 1.55M -16.73M -32.61M -15.75M 15.55M -24.81M -16.56M -11.68M 22.33M -26.6M -10.66M -24.7M 34.17M -7.15M -7.89M -9.72M 39.67M
Other Non-Cash Items
14.46B 17.45B 8.08B -14.04B 5.91B 1.01B 441.21M 185.95M 196.3M 44.29M 38.19M 28.95M -21.42M 201.64M 5.53M 922.34M 174.49M 151.46M 69.64M 429.23M 197.18M
Deferred Income Tax
-1.93B -5.02B -2.25B 3.98B -1.73B -355.81M -141.9M -116.97M -161.17M -143.31M 104.58M -70.57M -460.16M 40.97M 14.06M 133.55M -57.45M -63.3M -24.1M -120.62M -76.76M
Change in Working Capital
-3.69M -28.35M 13.66M -24.32M 10.66M -28.96M -25.46M -14.02M 25.73M -13.76M -26.28M -17.82M 36.8M -32.12M -13.01M -31.78M 40.31M -10.81M -10.31M -9.6M 41.81M
Operating Cash Flow
13.99M -21.63M -8.31M -34.91M -2.39M -17.32M -40.97M -23.33M 28.59M 1.18M -7.4M -18.47M 37.4M -18.2M -1.45M -20.82M 43.68M 3.25M 13.91M 13.97M 62.7M
Capital Expenditures
-952K -3.09B 14.46B -6.79B -7.67B -18.08B -1.58B -794.55M -1.64B -1.21B -163.13M -347.64M -179.77M -57.08M -6.31M -10.88M -216.14M -591.88M -420.41M -530.13M -1.09B
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
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
Other Investing Acitivies
-7.25B -3.08B -4.99B -6.77B -7.66B -18.06B -1.58B -793.83M -1.64B -1.21B -161.68M -347M -179.28M -44.63M -5.98M -10M -215.5M -591.06M -419.87M -529.23M -1.09B
Investing Cash Flow
-7.25B -3.09B -4.96B -6.79B -7.67B -18.08B -1.58B -794.55M -1.64B -1.21B -163.13M -347.64M -179.77M -45.26M -6.31M -10.88M -216.14M -591.88M -420.41M -530.13M -1.09B
Debt Repayment
-149K 9.73M 4.86M 15.86M 2B 3B 494.19M 799.82M 1.4B -131K -128K -259K -160.03M -181K -161K 11.1M 204.69M -54K -1.52M 500M 1.05B
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
-229.53M -183.45M -139.78M -48.95M -9.19M 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
-10.91M -18.81M -53.31M -36.55M -52.38M -29.74M -8.66M -14.87M 107.02M 8.72M 2.37M 3.54M 6.59M -977K -564K -327K -495K -460K n/a -11.42M -24.6M
Financial Cash Flow
7.15B 5.37B 4.97B 6.81B 7.69B 18.09B 1.59B 803.43M 1.65B 1.21B 150.11M 338.29M 187.62M 45.14M 1.56M 11.2M 207.29M 595.52M 408.08M 488.83M 1.05B
Net Cash Flow
-94.1M 2.25B 4.07M -10.13M 22.36M -8.31M -20.6M -14.93M 35.06M 1.8M -21.18M -28.41M 45.6M -16.1M -8.57M -23.4M 34.51M 6.31M 520K -26.13M 22.98M
Free Cash Flow
13.04M -3.12B 14.45B -6.82B -7.67B -18.09B -1.62B -817.88M -1.61B -1.21B -170.53M -366.11M -142.38M -75.28M -7.76M -31.7M -172.46M -588.64M -406.49M -516.15M -1.02B
Adj. Free Cash Flow
-136K -3.13B 14.48B -6.84B -7.68B -18.11B -1.64B -838.5M -1.63B -1.23B -187.34M -381.61M -159.93M -92.31M -24.66M -46.99M -186.85M -601.79M -418.66M -527.25M -1.03B
Maintenance CapEx
-952K -3.09B 14.46B -6.79B -7.67B -18.08B -1.58B -794.55M -1.64B -1.21B -162.38M -347.64M -179.29M -57.08M -6.31M -10.88M -216.14M -591.35M -420.31M -527.68M -1.08B
Growth CapEx
n/a -464.73K -2.56M -617.61K n/a n/a n/a n/a n/a n/a -756.45K n/a -486.47K n/a n/a n/a n/a -529.83K -97.15K -2.45M -1.9M
Owner Earnings
13.04M -3.12B 14.45B -6.82B -7.67B -18.09B -1.62B -817.88M -1.61B -1.21B -169.77M -366.11M -141.89M -75.28M -7.76M -31.7M -172.46M -588.11M -406.4M -513.71M -1.02B

© 2026 bestshares.com. All rights reserved.