SPS Commerce Inc. logo

SPS Commerce Inc.

SPSC | NASDAQ
Chart Builder DCF Calculator
$81.83
+$0.18 (+0.22%)
Sep 22, 2026, 9:48 AM ET · Market open
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
78M 90.87M 93.34M 85.06M 82.95M 81.25M 77.05M 78.51M 71.89M 68.54M 65.82M 62.73M 61.75M 57.82M 55.13M 51.98M 47.57M 47M 44.6M 45.3M 45.26M 46.27M
Depreciation & Amortization
60.9M 59.87M 58.26M 55.47M 51.72M 46.74M 42.23M 39.32M 36.68M 35.3M 34.75M 33.35M 32.06M 30.33M 28.19M 26.11M 25.04M 24.82M 24.91M 23.93M 22.37M 20.62M
Stock-Based Compensation
61.63M 57.93M 53.73M 55.61M 51.91M 48.41M 54.56M 51.68M 52.36M 53.75M 45.51M 43.86M 40.38M 36.16M 33.4M 31.94M 30.83M 29.66M 27.57M 25.96M 24.01M 21.52M
Other Working Capital
-25.32M -39.01M -38.69M -33.37M -15.13M -2.26M -6.06M -6.91M -4.02M -1.76M 4.07M 6.84M -51K 6.05M -10.23M -6.98M -7.76M -6.36M 9.59M 11.27M 11.1M 5.74M
Other Non-Cash Items
36.47M 10.24M 8.83M 9.45M 9.91M 9.27M 8.26M 7.72M 7.23M 7.39M 8.12M 6.36M 4.57M 4.15M 3.58M 3.7M 4.68M 4.9M 5.04M 5.57M 5.59M 5.58M
Deferred Income Tax
20.41M 24.04M 18.91M 12.72M -7.53M -7.13M -9.79M -8.09M -9.6M -12M -10.08M -13.55M -10.23M -8.61M -3.73M 776K 1.37M 3.45M 3.88M 930K 3.15M 3.74M
Change in Working Capital
-29.27M -48.52M -54.28M -44.81M -22.76M -15.22M -14.92M -19.51M -18.43M -8.24M -11.82M -9.68M -9.6M -2.52M -16.52M -6.7M -14.46M -14.19M 6.89M 2.91M 6.05M -2.22M
Operating Cash Flow
228.14M 194.44M 178.79M 173.48M 166.2M 163.32M 157.4M 149.62M 140.13M 144.73M 132.3M 123.08M 118.94M 117.34M 100.05M 107.81M 95.02M 95.64M 112.89M 104.6M 106.43M 95.5M
Capital Expenditures
-29.45M -27.51M -26.52M -25.09M -24.27M -22.66M -20.05M -18.13M -18.58M -18.03M -19.76M -21.45M -21.46M -20.79M -19.88M -17.92M -19.04M -20.68M -19.59M -20.4M -16.81M -15.77M
Cash Acquisitions
n/a -992K -142.63M -143.15M -261.21M -289.56M -147.92M -152.5M -104.66M -75.32M -75.32M -116.72M -46.5M -46.5M -46.5M n/a n/a n/a n/a -98.67M -98.67M -98.67M
Purchase of Investments
n/a n/a n/a n/a -6.77M -41.35M -85.76M -116.99M -144.41M -144.08M -133.99M -128.91M -114.4M -139.78M -160.43M -171.5M -191.81M -162.18M -121.24M -91.18M -63.69M -76.38M
Sales Maturities Of Investments
n/a n/a n/a 6.51M 38.28M 98.28M 143.28M 173.1M 176.33M 141.33M 131.33M 121.44M 101.44M 128.94M 158.94M 176.19M 193.69M 163.69M 111.19M 89.66M 73.41M 66.09M
Other Investing Acitivies
8.77M n/a n/a n/a n/a n/a n/a 5.1M 5.1M 5.1M 5.1M n/a -44.92M -44.92M -44.92M -61.99M -17.07M -17.07M -17.07M n/a n/a n/a
Investing Cash Flow
-20.68M -28.51M -169.15M -161.73M -253.97M -255.3M -110.45M -109.42M -86.22M -91M -92.64M -145.65M -125.84M -123.05M -112.79M -75.21M -34.23M -36.23M -46.7M -120.58M -105.75M -124.72M
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 n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
-153.08M -121.4M -114.28M -89.56M -59.64M -61.03M -37.57M -37.57M -37.48M -16.54M n/a -515K -12.99M -27.99M -43.22M -52.47M -44.2M -35.66M -20.43M -10.66M -6.45M -6.95M
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
-37.73M 9.58M 10.63M 1.05M 3.38M 9.27M 9.87M 7.87M 5.53M -349K -2M 5.54M 7.54M 10.93M 11.58M 10.81M 11.94M 9.98M 9.16M 4.39M 1.27M 7.04M
Financial Cash Flow
-142.28M -107.74M -100.83M -75.48M -44.8M -47.09M -23.03M -21.73M -22.94M -1.34M 15.97M 15.03M 3.51M -14.63M -31.63M -41.66M -32.27M -25.68M -8.36M 2.82M 8.71M 13.99M
Net Cash Flow
65.56M 59.35M -89.66M -65.12M -132.63M -139.72M 21.94M 20.14M 30.97M 52.33M 56.19M -7.53M -3.46M -20.78M -44.66M -9.57M 28.36M 33.81M 57.86M -13.13M 9.52M -15.21M
Free Cash Flow
198.7M 166.92M 152.27M 148.39M 141.93M 140.65M 137.35M 131.5M 121.55M 126.7M 112.54M 101.63M 97.48M 96.55M 80.17M 89.89M 75.98M 74.96M 93.31M 84.21M 89.62M 79.74M
Adj. Free Cash Flow
137.06M 108.99M 98.54M 92.78M 90.02M 92.25M 82.8M 79.82M 69.19M 72.95M 67.03M 57.77M 57.1M 60.39M 46.77M 57.96M 45.15M 45.29M 65.73M 58.24M 65.61M 58.22M
Maintenance CapEx
-25.06M -20.04M -16.12M -14.13M -12.96M -12.18M -10.16M -8.42M -9.44M -8.98M -10.9M -12.91M -13.33M -13.29M -12.91M -10.93M -11.87M -13.05M -11.87M -13.65M -11.11M -11.36M
Growth CapEx
-4.39M -7.48M -10.4M -10.95M -11.3M -10.49M -9.89M -9.71M -9.14M -9.06M -8.86M -8.54M -8.13M -7.49M -6.97M -6.99M -7.17M -7.63M -7.72M -6.75M -5.69M -4.41M
Owner Earnings
203.08M 174.4M 162.67M 159.35M 153.23M 151.14M 147.24M 141.2M 130.69M 135.75M 121.4M 110.17M 105.6M 104.04M 87.14M 96.88M 83.15M 82.59M 101.02M 90.95M 95.31M 84.14M

© 2026 bestshares.com. All rights reserved.