SNDL Inc. logo

SNDL Inc.

SNDL | NASDAQ
Chart Builder DCF Calculator
$1.39
+$0.02 (+1.46%)
Sep 22, 2026, 11:01 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
-7.82M -9.91M 9.37M -13.32M 2.89M -14.71M -67.25M -19.34M -4.97M -4.65M -85.42M -21.83M -33.16M -36.14M -161.57M -98.84M -73.97M -38.04M -54.76M 16.71M -52.29M -134.45M
Depreciation & Amortization
13.99M 14.12M 14.16M 13.97M 13.95M 14.19M 14.03M 13.97M 14.14M 14.57M 15.41M 16.6M 14.67M 18.26M 23.05M 11.29M 10.54M 2.44M 1.41M 3.67M 2.36M 2.41M
Stock-Based Compensation
2.65M 616K -1.29M 10.88M 2.92M 1.39M 4.61M 5.7M 4.88M 4.84M 3.93M 5.37M 3.89M 2.21M 2.96M 2.07M 438K 4.2M 2.44M 1.87M 4.54M 3.46M
Other Working Capital
-9.12M -1.87M 1.71M 14.19M -13.76M -713K 2.28M -13K -4.65M -5.06M 10.85M 13.03M -14.19M -42.56M 16.19M 1.16M -31.58M -14.85M 11.56M -5.43M 234K -7.9M
Other Non-Cash Items
5.68M 2.02M 1.35M 5.97M 127K 7.63M 77.01M 21.04M -3.42M -3.4M 8.95M 12.83M 4.48M 9.44M 139.6M 99.82M 78.5M 20.23M 37.04M -57.28M -59.46M -16.95M
Deferred Income Tax
-1.69M -1.5M n/a n/a n/a n/a -6.56M 1.43M -1.28M -3M 59.74M 1.53M 15.46M n/a 1.38M -6.93M -1.79M n/a 7.79M -15.7M 34.23M 119.07M
Change in Working Capital
-9.12M -1.87M 1.71M 14.19M -13.76M -713K 2.28M -13K -4.65M -5.06M 10.85M 13.03M -14.19M -42.56M 23.2M 1.16M -31.58M -14.85M 11.56M -5.43M 234K -7.9M
Operating Cash Flow
3.69M 3.48M 25.31M 31.7M 6.12M 7.79M 24.12M 22.79M 4.7M 3.3M 13.45M 27.54M -8.84M -48.8M 28.61M 8.57M -17.87M -26.02M 5.47M -56.16M -70.38M -34.37M
Capital Expenditures
-1.79M -2.64M -3.96M -5.19M -2.08M -1.59M -3.29M -4.13M -1.19M -2.47M -2.16M -3.07M -1.29M -1.41M -4.15M -2.12M -3.55M -1.04M -802K -1.13M -1.75M -119K
Cash Acquisitions
n/a -2.9M -2M n/a -1M n/a -37.99M n/a -1.65M 168K -8.1M n/a -9.44M -3.85M -14.36M -8.07M -36.88M -88.47M -71.67M -218.8M -187.88M n/a
Purchase of Investments
-151K -4.03M n/a n/a -7.42M -9M n/a n/a n/a n/a -225K n/a 16K -827K -828K -60.68M n/a -14.43M -10.65M n/a -3M -10.56M
Sales Maturities Of Investments
122K 116K 3.23M 15.19M 257K 26.91M n/a n/a n/a n/a -73K 195K 125K n/a -337K n/a 337K n/a n/a n/a 55K n/a
Other Investing Acitivies
1.48M -1.91M -348K 520K 3.08M 850K -4.4M 68.19M 1.5M 628K 2.17M 1.88M 1.63M -377K 903K -751K 4.3M -35K 3.89M 6.03M 277K -180K
Investing Cash Flow
-338K -11.37M -3.08M 10.52M -7.16M 17.17M -45.7M 66.49M -1.35M -1.68M -8.39M -999K -8.96M -6.47M -18.77M -71.62M -35.8M -103.97M -79.23M -213.91M -192.29M -10.86M
Debt Repayment
-10.1M -10.06M -10.03M -9.92M -11.79M -7.51M -9.95M -9.78M -9.71M -7.52M -11.61M -9.79M -10.12M -9.49M -8.94M -9.13M -9.18M -10.45M -398K -9.72M -122K -123K
Common Stock Repurchased
-23.5M -9.58M -314K -3K n/a -15.03M -13.22M n/a n/a n/a n/a n/a n/a -1.54M -7.24M -4.1M -2.05M 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
52K 819K -228K 57K 186K 91K 140K 540K 156K -196K -390K -222K 124K -43K -5.52M 5.07M 4.71M 5.01M 3.3M 21.5M -52.5M 125.28M
Financial Cash Flow
-33.55M -18.81M -10.57M -9.87M -11.6M -22.45M -23.03M -9.24M -9.38M -7.71M -12M -10.02M -9.99M -11.07M -21.68M -8.16M -6.52M -5.44M 2.83M 11.78M 274.74M 860.25M
Net Cash Flow
-30.2M -38.84M 11.66M 32.36M -12.64M 2.51M -44.62M 80.04M -6.02M -6.09M -6.94M 16.53M -27.8M -66.33M -11.84M -71.2M -60.19M -135.43M -70.89M -256.28M 11.97M 813.07M
Free Cash Flow
1.9M 843K 21.35M 26.52M 4.04M 6.2M 20.83M 18.67M 3.51M 829K 11.29M 24.47M -10.13M -50.21M 24.46M 6.45M -21.43M -27.06M 4.67M -57.29M -72.13M -34.49M
Adj. Free Cash Flow
-749K 227K 22.64M 15.63M 1.12M 4.81M 16.22M 12.97M -1.37M -4.01M 7.36M 19.1M -14.02M -52.42M 21.5M 4.38M -21.87M -31.26M 2.23M -59.16M -76.67M -37.94M
Maintenance CapEx
-1.79M -2.64M -3.96M -2.04M n/a n/a n/a -4.13M -1.19M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -1.75M -119K
Growth CapEx
n/a n/a n/a -3.14M -2.08M -1.59M -3.29M n/a n/a -2.47M -2.16M -3.07M -1.29M -1.41M -4.15M -2.12M -3.55M -1.04M -802K -1.13M n/a n/a
Owner Earnings
1.9M 843K 21.35M 29.66M 6.12M 7.79M 24.12M 18.67M 3.51M 3.3M 13.45M 27.54M -8.84M -48.8M 28.61M 8.57M -17.87M -26.02M 5.47M -56.16M -72.13M -34.49M

© 2026 bestshares.com. All rights reserved.