Microvast  Inc. logo

Microvast Inc.

MVST | NASDAQ
Chart Builder DCF Calculator
$0.65
+$0.01 (+1.99%)
At close: Sep 21, 2026, 4:00 PM ET
$0.68
+$0.03 (+4.14%)
Pre-market: Sep 22, 2026, 8:59 AM 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
51.27M -42.8M -29.22M -151.2M -136.46M -131.96M -218.57M -137.67M -177.09M -101.61M -106.36M -115.52M -125.89M -144M -158.2M -161.62M -243.07M -225.95M -198.48M -165.91M -62.01M -35.24M
Depreciation & Amortization
32.82M 33.04M 33.13M 32.56M 32.01M 31.35M 30.83M 30.72M 28.03M 25.5M 22.93M 20.02M 20.45M 21.11M 22.03M 23.06M 22.63M 21.85M 20.71M 19.78M 14.73M 9.76M
Stock-Based Compensation
2.37M 2.37M 3.07M 2.83M 8.4M 19.68M 30.84M 30.29M 39.85M 45.58M 51.64M 69.52M 53.66M 35.81M 17.88M n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
-36.24M -2.04M -1.65M -3.6M -15.95M -21.73M -15.17M -21.33M -44.46M -51.4M -50.68M -9.36M 9.74M 25.75M 23.7M -19.64M -29.78M -30.55M -22.92M -10.2M 29.49M 31.55M
Other Non-Cash Items
-36.18M 81.67M 103.88M 221.39M 195.52M 163.28M 204.32M 119.48M 126.72M 36.24M 34.7M 21.58M 40.81M 66.52M 94.81M 115.03M 191.51M 178.43M 151.71M 123.56M 25.05M 7.55M
Deferred Income Tax
-5.43M -5.43M -5.43M n/a n/a n/a n/a n/a 264K 264K 264K 264K n/a n/a n/a -6K 21.47K 21.47K 21.47K 27.47K 127.08K -69.96K
Change in Working Capital
-39.35M -15.69M -49.35M -40M -54.48M -74.39M -44.6M -73.61M -72.5M -90.63M -101.05M -61.55M -21.14M -30.18M -50.39M -92.68M -116.73M -84.36M -51.85M -7.9M 31.79M 40.11M
Operating Cash Flow
5.5M 53.17M 56.09M 65.59M 45M 7.95M 2.81M -30.8M -54.72M -84.67M -97.87M -65.68M -32.11M -50.73M -73.87M -116.21M -150.68M -115.06M -82.93M -35.5M 9.69M 22.1M
Capital Expenditures
-28.8M -20.34M -19.83M -19.55M -19.74M -19.83M -27.72M -60.58M -106.34M -161.11M -186.79M -219.73M -176.6M -145.74M -150.88M -131.87M -155.78M -133.35M -117.72M -73.85M -48.5M -44.07M
Cash Acquisitions
180K 180K 129K n/a n/a n/a n/a 770K 1M 1M 1M 233K 3K 4K 5K 3K -139.04M -139.04M -139.04M -139.04M 6K 6K
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a -5.54M -5.55M -5.72M -5.97M -25.5M -25.49M -25.31M -25.07M n/a n/a n/a n/a -2.63M -4.63M -4.63M
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a 5.56M 31.06M 30.83M 30.83M 25.27M 24.84M 25.07M 25.07M 25.07M n/a n/a n/a n/a 2.65M 5.59M 5.59M
Other Investing Acitivies
14.34M 3.65M 3.66M 3.91M 9.95M 9.87M 10.01M 9.83M 411K 691K 879K -24.19M -24.42M -24.73M -25.07M n/a -629.28K -629.28K -629.28K -622.28K -339.47K -158.6K
Investing Cash Flow
-14.27M -16.52M -16.05M -15.64M -9.79M -9.96M -12.15M -24.46M -79.65M -134.31M -165.61M -244.35M -201.43M -170.71M -175.95M -131.86M -295.44M -273.02M -257.39M -213.49M -47.88M -43.27M
Debt Repayment
-12.22M -1.57M 8.09M -570K 33.27M 67.76M 60.27M 107M 68.77M 46.93M 45.05M -27.66M 14.83M 19.9M 24.91M 61.88M 40.14M 49.19M 96.61M 90.75M 62.52M 47.69M
Common Stock Repurchased
-224K -224K 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 135.71K 135.71K 135.71K 135.71K 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
-11.55M -15.97M -18.89M -18.02M -30.97M -26.97M -22.68M -16.91M 10.03M 10.55M 10.55M 10.55M n/a n/a n/a 805.45M 762.65M 760.32M 727.28M -78.17M -35.38M -33.05M
Financial Cash Flow
5.07M 9.96M 17.14M -18.59M 2.3M 40.79M 37.59M 90.09M 78.8M 57.48M 55.6M -17.11M 14.83M 19.9M 24.91M 62.04M 802.92M 809.65M 824.02M 818M 27.14M 14.64M
Net Cash Flow
4.27M 51M 59.64M 27.66M 34.34M 36.29M 21.41M 19.6M -72M -179.94M -220.59M -326.49M -263.32M -246.96M -270.2M -233.51M 396.87M 466.67M 528.67M 614.94M 2.61M 6.55M
Free Cash Flow
-23.3M 32.82M 36.25M 46.04M 25.25M -11.87M -24.91M -91.38M -161.06M -245.78M -284.65M -285.42M -208.7M -196.47M -224.75M -248.08M -306.46M -248.42M -200.65M -109.34M -38.81M -21.97M
Adj. Free Cash Flow
-25.66M 30.45M 33.18M 43.21M 16.85M -31.55M -55.75M -121.67M -200.91M -291.35M -336.3M -354.94M -262.36M -232.28M -242.63M -248.08M -306.46M -248.42M -200.65M -109.34M -38.81M -21.97M
Maintenance CapEx
-11.58M -3.5M -643K n/a n/a n/a n/a n/a n/a -40.85M -60.28M -126.44M -140.85M -100M -91.41M -48.91M -67.48M -67.48M -72.01M -48.35M -15.37M -15.37M
Growth CapEx
-17.22M -16.85M -19.19M -19.55M -19.74M -19.83M -27.72M -60.58M -106.34M -120.26M -126.51M -93.3M -35.75M -45.74M -59.47M -82.96M -88.3M -65.87M -45.71M -25.49M -33.13M -28.7M
Owner Earnings
-6.08M 49.67M 55.44M 65.59M 45M 7.95M 2.81M -30.8M -54.72M -125.51M -158.14M -192.12M -172.95M -150.73M -165.28M -165.12M -218.16M -182.54M -154.94M -83.85M -5.68M 6.73M

© 2026 bestshares.com. All rights reserved.