Team Inc. logo

Team Inc.

TISI | NYSE
Chart Builder DCF Calculator
$28.32
+$0.31 (+1.11%)
Sep 22, 2026, 2:21 PM 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
-33.37M -30.83M -49.21M -52.61M -52.29M -50.79M -38.27M -54.21M -55.22M -68.21M -75.72M -109.53M -120.27M -126.07M -133.82M -119.94M -188.25M -184.19M -186.02M -157.84M -75.73M -71.77M
Depreciation & Amortization
34.07M 34.13M 34.08M 34.04M 34.32M 35.06M 36.3M 37.33M 37.69M 37.97M 37.87M 37.49M 37.07M 37.11M 37.6M 38.69M 39.82M 40.59M 43.56M 44.66M 46.07M 47.2M
Stock-Based Compensation
1.75M 1.8M 795K 1.19M 1.31M 1.56M 2.27M 2.48M 2.24M 1.87M 1.59M 859K 1.26M 1.58M 571K 2.01M 2.49M 4.06M 7.01M 7.81M 7.83M 7.11M
Other Working Capital
-8.39M -10.11M -22.07M -7.05M -4.17M -13.3M -5.57M 26K -1.41M 5.59M -15.55M -11.02M -971K 9.22M 18.26M 12.21M 5.1M 2.81M 17.25M 16.36M 14.62M 10.68M
Other Non-Cash Items
14.91M 19.57M 34.28M 31.02M 34.6M 32.17M 18.94M 23.23M 18.96M 25.14M 31.82M 62.04M 75.24M 71.84M 71.96M 50.13M 92.84M 86.91M 77.09M 68.9M 11.91M 11.63M
Deferred Income Tax
-780K -320K -15K -924K -1.49M -1.05M -1.18M -834K -369K 317K 906K 1.26M 1.74M 1.42M 653K -180K 6.48M 4.64M 4.52M 4.24M -1.12M 870K
Change in Working Capital
-4.02M -16.14M -31.28M -19.21M -21.22M -24.73M 4.71M 4.24M 4.87M 11.58M -7.45M -21.03M -18.48M -6.84M -30.17M -16.67M -7.42M -20.29M 17.46M 28.05M 841K 38.7M
Operating Cash Flow
12.24M 8.22M -11.35M -6.5M -4.77M -7.78M 22.77M 12.23M 8.17M 8.66M -10.99M -28.92M -23.44M -20.97M -53.21M -45.96M -54.05M -68.28M -35.45M -3.26M -9.28M 34.66M
Capital Expenditures
-11.38M -10.31M -9.29M -9.17M -8.02M -7.86M -9.47M -10.45M -11.12M -10.75M -10.43M -11.12M -15.76M -20.31M -24.69M -26.23M -22.39M -21.26M -17.61M -15.65M -16.69M -15.07M
Cash Acquisitions
259K 242K 228K 82K n/a n/a n/a n/a 82K 82K 82K 82K n/a n/a n/a n/a n/a n/a n/a n/a 17K 198K
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
n/a n/a n/a 18K 28K 167K 167K 149K 139K n/a 332K 261.21M 263.26M 265.35M 268.05M 10.54M 8.6M 6.53M 3.53M 2.68M 2.47M 2.5M
Investing Cash Flow
-11.12M -10.07M -9.06M -9.07M -7.99M -7.69M -9.3M -10.3M -10.9M -10.67M -10.02M 250.17M 247.5M 245.04M 243.36M -15.69M -13.79M -14.74M -14.08M -12.97M -14.21M -12.37M
Debt Repayment
-60.39M -65.89M -52.71M -44.31M 28.27M 26.15M -4.78M 2.74M -2.72M 156K 5.13M -256.17M -246.78M -235.72M -187.03M 125.72M 128.75M 126.69M 103M 27.41M 35.52M -12.38M
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 -101K -101K -101K -101K
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
-2.47M -3.48M -11.71M -12.31M -17.36M -17.87M -7.97M -7.18M -2.17M -5.65M -7.03M -6.43M -9.44M -4.33M -14.58M -22.02M -19.48M -19.45M -11.05M -13.69M -11.2M -12.66M
Financial Cash Flow
4.37M -2.14M 2.81M 11.36M 10.91M 8.28M -12.75M -4.43M -4.88M -5.5M -1.9M -262.65M -256.27M -240.17M -191.97M 113.4M 118.97M 117.01M 91.85M 13.62M 24.22M -25.15M
Net Cash Flow
5.28M -3.96M -17.4M -4.28M -1.75M -7.39M 118K -2.4M -7.98M -7.68M -22.65M -34.9M -26.37M -11.19M 3.4M 50.06M 49.09M 31.35M 40.73M -2.64M 2.81M 1.82M
Free Cash Flow
863K -2.09M -20.64M -15.66M -12.79M -15.64M 13.3M 1.78M -2.95M -2.09M -21.42M -40.04M -39.2M -41.29M -77.9M -72.19M -76.43M -89.54M -53.06M -18.91M -25.97M 19.6M
Adj. Free Cash Flow
-885K -3.89M -21.43M -16.86M -14.1M -17.19M 11.03M -700K -5.19M -3.96M -23.01M -40.9M -40.46M -42.86M -78.48M -74.2M -78.92M -93.6M -60.07M -26.72M -33.8M 12.49M
Maintenance CapEx
-6.41M -2.42M -1.41M -3.42M -4.3M -7.04M -8.65M -9.07M -10.55M -7.81M -4.86M -4.53M -5.19M -12.13M -19.13M -22.25M -22.39M -15.45M -11.8M -9.84M -10.89M -15.07M
Growth CapEx
-4.97M -7.88M -7.88M -5.75M -3.72M -814.62K -814.62K -1.38M -564.02K -2.95M -5.57M -6.59M -10.57M -8.19M -5.56M -3.98M n/a -5.81M -5.81M -5.81M -5.81M n/a
Owner Earnings
5.84M 5.79M -12.75M -9.92M -9.07M -14.82M 14.12M 3.15M -2.39M 854.02K -15.84M -33.45M -28.63M -33.1M -72.35M -68.21M -76.43M -83.73M -47.25M -13.11M -20.17M 19.6M

© 2026 bestshares.com. All rights reserved.