Similarweb Ltd. logo

Similarweb Ltd.

SMWB | NYSE
Chart Builder DCF Calculator
$8.30
-$0.18 (-2.12%)
Sep 22, 2026, 10:36 AM ET · Market open
Fiscal Quarter
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
-3.59M -6.36M -7.5M -4.33M -11.85M -9.26M -5.42M -2.57M -738K -2.73M -3.41M -4.84M -9.29M -11.83M -15M -20.99M -22.06M -25.61M -23.81M -17.33M -15.72M -12.11M
Depreciation & Amortization
2.14M 2.07M 2.32M 2.23M 2.35M 2.1M 2.52M 2.87M 2.62M 2.52M 2.57M 2.58M 2.57M 2.54M 2.47M 2.35M 2.71M 3.05M 1.54M 573K 535K 520K
Stock-Based Compensation
4.47M 4.68M 5.03M 4.26M 6.14M 5.81M 4.52M 4.51M 4.46M 4.13M 4.44M 4.59M 4.69M 4.41M 3.57M 4.85M 4.76M 3.8M 3.32M 2.73M 2.25M 2.88M
Other Working Capital
894K -4.79M 14.54M -4.07M 10.53M -2.52M 15.2M -4.06M -1.08M 1.36M 16.52M -9.77M -7.36M 5.44M 12.03M -5.91M -3.34M 17.46M 12.54M 1.22M 4.07M 8.11M
Other Non-Cash Items
16.73M 330K 2.08M -1.08M -1.1M -190K 771K -699K 256K 263K -183K 903K 692K 182K -810K 403K 1.12M 235K 244K -108K -188K 21K
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 n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-10.75M -478K 1.51M 2.37M 7.32M 6.43M 1.03M 5.23M 749K 5.89M 312K -8.02M -965K 5.03M -2.5M -8.28M 417K 19.44M 8.34M -2.45M 10.52M 11.02M
Operating Cash Flow
8.99M 244K 3.45M 3.45M 2.86M 4.89M 3.42M 9.34M 7.34M 10.06M 3.73M -4.79M -2.31M 326K -12.26M -21.67M -13.05M 914K -10.37M -16.59M -2.61M 2.33M
Capital Expenditures
-177K -315K -444K -500K -208K -501K -743K -614K -1.01M -364K -215K -143K -457K -1.57M -2.36M -7.83M -15.83M -5.16M -1.17M -510K -982K -451K
Cash Acquisitions
n/a -6.5M n/a -116K -6.4M -9.27M 28K -11.61M -24K -3.81M n/a n/a n/a n/a n/a 294K -3.79M n/a -9.01M n/a -500K 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 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
-472K n/a 4.46M -139K -137K -135K -649K -449K -590K -168K -107K -126K -317K -477K 83K -73K -901K -368K -10.03M 134K 19.59M 9.49M
Investing Cash Flow
-649K -7.06M 4.18M -755K -6.74M -9.91M -853K -12.35M -1.15M -4.34M -289K -188K -500K -1.61M -1.85M -6.48M -19.52M -5.15M -19.94M -261K 18.52M 9.04M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a -25M n/a n/a n/a n/a n/a 25M n/a n/a -112K n/a -30M 3.2M
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 -1.48M 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
577K n/a n/a n/a 2.62M 562K 1.88M 667K 941K 2.67M 770K 295K 1.1M -971K 979K 143K 2.39M 609K 492K 302K 90K -49K
Financial Cash Flow
577K 43K 1.42M 2.31M 2.62M 562K 1.88M 667K 941K -22.33M 770K 295K 1.1M -971K 979K 25.14M 2.39M 609K 380K -1.17M 122.5M 3.15M
Net Cash Flow
8.65M -7.09M 6.96M 6.12M -226K -4.3M 3.74M -1.66M 6.9M -16.84M 4.32M -5.57M -2.37M -2.46M -12.82M -3.29M -31.09M -3.86M -30.17M -17.91M 138.66M 14.37M
Free Cash Flow
8.82M -71K 3M 2.95M 2.65M 4.39M 2.68M 8.73M 6.34M 9.7M 3.52M -4.94M -2.76M -1.24M -14.62M -29.49M -28.88M -4.25M -11.54M -17.1M -3.59M 1.88M
Adj. Free Cash Flow
4.35M -4.75M -2.03M -1.31M -3.49M -1.42M -1.85M 4.22M 1.88M 5.57M -924K -9.52M -7.45M -5.65M -18.19M -34.34M -33.64M -8.05M -14.85M -19.83M -5.83M -1M
Maintenance CapEx
-177K -315K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -471.21K -5.4M -13.29M -2.66M -429.3K n/a -400.08K n/a
Growth CapEx
n/a n/a -444K -500K -208K -501K -743K -614K -1.01M -364K -215K -143K -457K -1.57M -1.88M -2.43M -2.54M -2.5M -740.7K -510K -581.92K -451K
Owner Earnings
8.82M -71K 3.45M 3.45M 2.86M 4.89M 3.42M 9.34M 7.34M 10.06M 3.73M -4.79M -2.31M 326K -12.73M -27.07M -26.34M -1.75M -10.8M -16.59M -3.01M 2.33M

© 2026 bestshares.com. All rights reserved.