SmartRent Inc. logo

SmartRent Inc.

SMRT | NYSE
Chart Builder DCF Calculator
$1.16
-$0.04 (-3.33%)
At close: Sep 21, 2026, 4:00 PM ET
$1.17
+$0.01 (+0.86%)
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
40.96M 35.74M n/a -68.74M -72.39M -66.14M -33.64M -25.52M -23.32M -29.06M -34.59M -52.68M -70.9M -86.14M -96.32M -100.89M -101.63M -86.09M -71.96M -56.69M -38.7M -39.1M
Depreciation & Amortization
459K 234K n/a 7.98M 7.42M 6.94M 6.5M 6.27M 6.02M 5.78M 5.53M 5.38M 5.22M 5.11M 4.26M 3.04M 1.93M 792K 463K 381K 347K 349K
Stock-Based Compensation
1.29M 221K n/a 9.63M 10.5M 11.63M 12.07M 12.57M 12.88M 12.87M 13.27M 13.33M 13.33M 13.87M 13.72M 13.59M 14.62M 11.23M 8.13M 5.58M 1.71M 2.02M
Other Working Capital
-27.34M -25.72M -28.44M -32.64M -5K -4.22M 4.59M -856K -17.46M -13.11M -15.23M 9.42M 7.13M 16.94M 40.83M 42.02M 36.59M 30.79M 19.5M 16.54M 13.6M 12.05M
Other Non-Cash Items
-42.14M -40.98M -14.74M 26.57M 1.75M 3.64M -15.85M -8.76M 15.16M 13.33M 8.97M 8.1M 10.72M 12.23M 11.17M 8.17M 9.57M 7.88M 7.39M 7.22M 16.8M 20.75M
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 169K 169K -876K -5.72M -3.86M -3.86M -2.81M 2.03M 4.65M 4.65M 4.65M
Change in Working Capital
-1.28M -9.16M -6.83M -16.68M 9.92M 2.19M -1.99M 1.89M -6.29M 10.02M 12.8M 25.34M -17.73M -4.06M -5.47M -28.05M -7.17M -22.26M -16.43M 10.93M -6.22M -10.52M
Operating Cash Flow
-706K -13.95M -21.58M -41.25M -42.8M -41.75M -32.91M -13.55M 4.45M 12.93M 5.98M -355K -59.2M -59.87M -78.37M -108.01M -86.54M -91.27M -70.38M -27.92M -21.41M -21.85M
Capital Expenditures
-2.41M -4.56M -6.94M -9.52M -6.95M -5.61M -3.1M -555K -2.1M -2.21M -1.28M -1.56M -1.83M -2.74M -2.94M -3.25M -3.43M -1.61M -1.47M -875K -480K -347K
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -723K -723K -12.14M -129.68M -134.86M -134.86M -123.44M -5.9M n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a -2.25M -2.25M -2.25M -2.25M 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
-8.93M -8.39M -8.63M -4.72M -8.22M -7.92M -7.55M -3.03M 557K 220K n/a -3.2M -3.12M -3.81M -2.67M -2.67M -3.83M -2M -2M -2M n/a n/a
Investing Cash Flow
-5.72M -6.24M -8.63M -9.52M -11.45M -10.11M -7.6M -7.74M -5.69M -5.81M -6.02M -4.35M -4.53M -16.86M -133.46M -138.95M -140.29M -127.05M -9.37M -2.88M -480K -347K
Debt Repayment
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 -4.27M -4.69M -5.11M -5.52M -1.4M -5.31M -4.88M
Common Stock Repurchased
-3.43M -3.58M -4.78M -9.91M -27.1M -25.4M -28.57M -23.46M -6.8M -4.79M -1.08M -1.08M -1.04M -1.04M -380K -380K 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
-3.27M -2.92M -2.67M -3.79M -2.29M -2.61M -4.4M -3.21M -1.68M -1.73M -837K -694K -1.13M -4.09M -2.97M -3.03M 440.98M 444.37M 444.45M 444.78M 5K 12.44M
Financial Cash Flow
-5.3M -5.55M -7.44M -13.71M -29.39M -28.01M -32.96M -26.66M -8.47M -6.51M -1.91M -1.78M -2.17M -5.14M -2.8M -7.13M 437.06M 440.03M 473.93M 478.39M 29.5M 42.35M
Net Cash Flow
-12.38M -26.78M -37.93M -63.63M -82.64M -79.35M -73.23M -47.6M -9.54M 768K -1.76M -5.92M -65.7M -81.95M -214.89M -255.09M 209.63M 231.91M 404.43M 457.96M 18.09M 20.21M
Free Cash Flow
-3.11M -18.51M -28.52M -50.76M -49.75M -47.36M -36.01M -14.11M 2.36M 10.72M 4.7M -1.92M -61.03M -62.61M -81.31M -111.26M -89.97M -92.88M -71.85M -28.8M -21.89M -22.2M
Adj. Free Cash Flow
-4.4M -18.73M -28.52M -60.39M -60.25M -58.98M -48.08M -26.67M -10.52M -2.15M -8.57M -15.25M -74.36M -76.48M -95.03M -124.85M -104.6M -104.11M -79.98M -34.38M -23.6M -24.22M
Maintenance CapEx
-2.4M -4.56M -6.94M -9.52M -6.95M -5.61M -3.1M -524K -2M -1.85M -891.21K -1.03M -1.03M -1.6M -1.6M -1.46M -1.46M n/a n/a -24K -140K -254K
Growth CapEx
-1K -1K -1K n/a n/a n/a n/a -31K -98K -365.79K -392.79K -534.22K -799.22K -1.14M -1.35M -1.79M -1.97M -1.61M -1.47M -851K -340K -93K
Owner Earnings
-3.11M -18.51M -28.52M -50.76M -49.75M -47.36M -36.01M -14.08M 2.45M 11.09M 5.09M -1.38M -60.23M -61.47M -79.97M -109.47M -88M -91.27M -70.38M -27.95M -21.55M -22.1M

© 2026 bestshares.com. All rights reserved.