Stran &  Inc. logo

Stran & Inc.

SWAG | NASDAQ
Chart Builder DCF Calculator
$1.50
-$0.06 (-3.85%)
At close: Sep 21, 2026, 4:00 PM ET
$1.39
-$0.11 (-7.33%)
After-hours: Sep 21, 2026, 7:30 PM 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
-580K -246K -1.38M -1.58M -2.37M -4.05M -4.14M -3.09M 212.26K 317.26K 320.26K 759.97K -1.19M -716.63K -778.44K -1.71M -299.04K -20.49K 235.24K -254.18K -1.21M 30.81K
Depreciation & Amortization
873K 832K 809K 1.06M 1M 967K 824K 574K 523K 570K 589K 817.57K 822.92K 729.15K 725.4K 610.05K 568.51K 506.52K 446.71K 420.23K 324.05K 257.79K
Stock-Based Compensation
35K 31K 40K 40K 43K 32K 173K 173K 170K 260K 110K 110K 155.39K 45.39K 164.08K 164.08K 118.69K 118.69K n/a n/a n/a n/a
Other Working Capital
-5.07M -1.9M -4.89M 48K 8.47M 1.28M 5.23M -1.96M -8.37M 421.17K -5.46M 4.95M 4.97M -9.62M 5.88M -388.44K 4.02M 9.92M -865.58K -980.97K -755.1K -3.57M
Other Non-Cash Items
2.17M 2.68M 2.63M 1.5M -826K -1.22M -1.69M -1.09M 844.52K 901.52K 1.12M -1.94M -1.69M -2.1M -2.39M -209.94K -427.31K -1.05M -832.26K 486.78K 493.16K 1.26M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a 493K 493K 156K 156K 312.8K 153.7K 391.4K 217K -705.64K -258.43K -210.87K -113K 159.84K -128.28K -76.53K
Change in Working Capital
-5.8M -1.03M -6.83M -4.6M 1.1M -627K 7.22M 3.89M -2.98M 2.31M -3.05M 4.92M 6.87M -10.84M 30.93K -9.58M -7.19M 2.16M -5.29M -4.05M -3.31M -4.34M
Operating Cash Flow
-3.31M 2.27M -4.73M -3.57M -1.06M -4.9M 2.39M 953.16K -733.84K 4.52M -760.84K 4.98M 5.11M -12.49M -2.03M -11.44M -7.48M 1.5M -5.56M -3.23M -3.83M -2.86M
Capital Expenditures
-642K -703K -823K -793K -439K -537K -601K -712.52K -784.52K -902.52K -999.52K -1.07M -1.02M -823.38K -1.17M -964.89K -900.45K -893.77K -388.94K -391.19K -300.87K -205.63K
Cash Acquisitions
n/a n/a n/a n/a -1.47M -1.47M -1.47M -2.93M -1.46M -1.46M -1.46M -1.88M -1.88M -1.88M -1.88M n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-5.62M -5.17M -5.19M -6.66M -3.78M -4.01M -7.12M -10.14M -10.5M -10.3M -8.02M -3.59M -11.33M -11.08M -9.98M -9.93M n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
5.45M 8.05M 9.25M 8.54M 8.45M 6.86M 8.66M 13.39M 10.87M 9.46M 7.26M 3.23M 1.2M 1M 200K n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a n/a n/a n/a n/a n/a n/a n/a n/a -2.12M -2.12M -2.12M -2.03M 90.43K -449.86K -449.86K -540.29K -540.29K n/a n/a n/a n/a
Investing Cash Flow
-809K 2.18M 3.24M 1.08M 2.76M 848K -533K -395.72K -1.88M -5.33M -5.34M -4.89M -14.52M -12.15M -12.19M -10.8M -900.46K -893.78K -388.95K -391.19K -300.87K -205.64K
Debt Repayment
-235K -425K -462K -217K -230K -740K -760K -429.64K -426.64K 273.36K 158.36K 315.11K 350.11K 350.11K 525.11K -3.65M -2.95M -1.8M -1.8M 1.85M 1.15M -2.23M
Common Stock Repurchased
-680K -554K -554K -554K -146K n/a n/a -25.7K -49.7K -49.7K -49.7K -172.6K -1.33M -3.32M -3.32M -3.18M -1.99M 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
-286K -183K -151K -151K -319K -168K -168K -809K -845K -1.06M -1.27M -1.1M -1.33M -1.11M -903.15K -928.27K -198.82K -277.68K -326.4K 1.82M 1.59M 1.61M
Financial Cash Flow
-1.2M -1.16M -1.17M -922K -695K -908K -928K -1.26M -1.32M -837.33K -1.16M -960.73K -2.31M -4.09M -2.4M 33.15M 35.76M 38.83M 37.47M 3.67M 2.74M -622.1K
Net Cash Flow
-5.66M 3.41M -2.61M -3.34M 1.2M -5.25M 1.3M 600.91K -3.4M -1.11M -7.2M -2.87M -12.93M -29.41M -16.97M 11.5M 27.97M 39.49M 31.58M 42.89K -1.4M -5.32M
Free Cash Flow
-3.95M 1.56M -5.56M -4.37M -1.5M -5.43M 1.79M 240.64K -1.52M 3.61M -1.76M 3.91M 4.1M -13.31M -3.2M -12.4M -8.38M 609.57K -5.95M -3.62M -4.14M -3.07M
Adj. Free Cash Flow
-3.98M 1.53M -5.6M -4.41M -1.54M -5.47M 1.62M 67.64K -1.69M 3.35M -1.87M 3.8M 3.94M -13.36M -3.36M -12.56M -8.5M 490.87K -5.95M -3.62M -4.14M -3.07M
Maintenance CapEx
-346.29K -329.29K -325.29K -276.31K -125.54K -301.54K -369.7K -369.7K -244.17K -251.64K -319.43K -341.96K -385.36K -201.89K -483.63K -461.1K -417.7K -512.94K -218.32K -295.06K -300.87K -205.63K
Growth CapEx
-295.71K -373.71K -497.71K -516.69K -313.46K -235.46K -231.3K -342.81K -540.35K -650.88K -680.08K -728.93K -630.1K -621.49K -682.66K -503.8K -482.75K -380.83K -170.62K -96.13K n/a n/a
Owner Earnings
-3.65M 1.94M -5.06M -3.85M -1.18M -5.2M 2.02M 583.45K -978.01K 4.27M -1.08M 4.64M 4.73M -12.69M -2.51M -11.9M -7.9M 990.4K -5.78M -3.53M -4.14M -3.07M

© 2026 bestshares.com. All rights reserved.