Saia Inc. logo

Saia Inc.

SAIA | NASDAQ
Chart Builder DCF Calculator
$348.04
+$5.82 (+1.70%)
At close: Sep 21, 2026, 4:00 PM ET
$348.04
$0 (0.00%)
After-hours: Sep 21, 2026, 7:30 PM ET
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
255.1M 255.04M 283.62M 290.05M 321.18M 362.07M 375.19M 380.66M 369.46M 354.86M 336.49M 336.17M 354.1M 357.42M 360.32M 342.14M 295.37M 253.24M 219.71M 181.54M 147.52M
Depreciation & Amortization
251.72M 248.57M 239.69M 230.31M 220.3M 210.11M 201.73M 192.69M 184.81M 178.85M 172.78M 167.85M 160.13M 157.2M 153.51M 148.57M 146.28M 141.7M 139.95M 138.43M 137.44M
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 8.83M 8.83M 8.83M 8.83M 8.7M 8.7M 8.7M 8.7M n/a n/a n/a
Other Working Capital
51.93M 23.64M -36.53M -17.63M -49.54M -58.34M 17.97M -837K 34.89M 32.31M -27.5M -19.67M -56.33M -49.04M 47.73M 46.43M 34.19M 21.66M -27.19M -30.48M 21.86M
Other Non-Cash Items
13.56M 12.72M 11.96M 24.68M 25.01M 22.13M 18.62M 17.28M 15.16M 14.5M 25.91M 18.05M 16.81M 14.02M 11.61M 13.85M 13.44M 15.63M 2.66M 7.68M 9.52M
Deferred Income Tax
69.39M 65.31M 125.26M 76.61M 66.68M 63.22M -1.4M 1.38M 6.12M 10.07M 17.5M 14.5M 8.59M 824K 824K 996K 1.73M 5.09M 2.74M 3.88M 2.52M
Change in Working Capital
35.77M 13.34M -38.12M 4.62M -46.86M -73.82M -13.5M -68.22M -10.4M 19.67M -16.28M 11.13M -52.12M -65.27M -75.98M -63.9M -47.94M -41.76M -27.19M -30.48M 21.86M
Operating Cash Flow
625.53M 594.97M 622.4M 626.28M 586.31M 583.7M 580.64M 523.78M 565.14M 577.95M 545.22M 556.53M 496.34M 473.03M 458.98M 450.36M 417.58M 382.59M 337.87M 301.05M 318.85M
Capital Expenditures
-430.87M -567.64M -636.07M -739.18M -789.28M -1.04B -974.65M -894.78M -768.63M -439.88M -428.9M -438.1M -449.59M -367.43M -409.92M -341.9M -306.44M -285.75M -180.72M -182.48M -149.12M
Cash Acquisitions
23.94M 21.54M 20.38M 615K 915K 1.26M 1.23M 2.84M 2.71M 2.73M 2.14M 530K 361K 1K 1.94M 1.94M 1.99M 1.99M 56K 56K 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 -500K -500K -500K -500K 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
-7.25M -6.43M -6.43M -4.99M 2.26M 6.44M -6.49M -6.55M -6.55M -11.54M 2.24M 857K 1.03M 1.92M 1.56M 7.28M 7.16M 6.46M 10.49M 6.42M 7.59M
Investing Cash Flow
-414.18M -552.52M -622.11M -743.55M -786.11M -1.04B -979.91M -898.48M -772.46M -448.7M -424.52M -436.71M -448.19M -365.51M -406.92M -333.17M -297.84M -277.85M -170.23M -176.06M -141.53M
Debt Repayment
-208.23M -62M 28.24M 132.42M 211.48M 183.81M 172.03M 155.32M 57.55M -14.52M -16.99M -19.01M -19.45M -20.47M -20.32M -21.73M -21.14M -20.57M -65.75M -99.81M -169.75M
Common Stock Repurchased
-15.02M -9.56M -890K -100K n/a n/a n/a n/a n/a n/a -49K -522K -522K -11.75M -11.7M -11.45M -11.45M -6.57M -6.57M -6.47M -6.55M
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
Other Financial Acitivies
34M 26.58M -9.55M -10.41M -10.5M -10.96M -9.73M -9.07M -9.01M -10.78M -9.01M -5.4M -5.38M 5.41M 4.32M 907K 907K 3.68M 4.59M 4.87M 5.33M
Financial Cash Flow
-188.71M -42.2M 20.8M 124.95M 204.03M 175.42M 164.42M 150.87M 53.2M -20.42M -21.26M -22.69M -23.04M -26.71M -27.61M -32.17M -31.68M -23.46M -67.74M -101.41M -170.97M
Net Cash Flow
22.64M 247K 21.1M 7.67M 4.23M -276.74M -234.86M -223.83M -154.12M 108.83M 99.44M 97.13M 25.1M 80.8M 28.12M 88.68M 91.74M 84.95M 99.9M 23.58M 6.35M
Free Cash Flow
194.67M 27.33M -13.67M -112.9M -202.98M -459.86M -394.01M -370.99M -203.49M 138.07M 116.32M 118.43M 46.75M 105.6M 49.06M 108.46M 111.15M 96.85M 157.15M 118.57M 169.73M
Adj. Free Cash Flow
194.67M 27.33M -13.67M -112.9M -202.98M -459.86M -394.01M -370.99M -203.49M 138.07M 107.49M 109.6M 37.92M 96.77M 40.36M 99.76M 102.44M 88.14M 157.15M 118.57M 169.73M
Maintenance CapEx
-426.22M -543.33M -587.5M -646.39M -611.54M -827.16M -725.16M -661.75M -620.56M -354.05M -378.47M -348.91M -258.15M -129.74M -114.14M -57.95M -50.1M -54.03M -11.59M -61.25M -102.53M
Growth CapEx
-4.65M -24.31M -48.57M -92.79M -177.74M -216.39M -249.5M -233.02M -148.07M -85.83M -50.43M -89.19M -191.43M -237.69M -295.78M -283.94M -256.34M -231.72M -169.12M -121.23M -46.59M
Owner Earnings
199.31M 51.64M 34.9M -20.11M -25.23M -243.46M -144.52M -137.97M -55.41M 223.9M 166.75M 207.62M 238.18M 343.29M 344.84M 392.4M 367.48M 328.57M 326.28M 239.8M 216.32M

© 2026 bestshares.com. All rights reserved.