Vertex Inc. logo

Vertex Inc.

VERX | NASDAQ
Chart Builder DCF Calculator
$11.74
-$0.34 (-2.81%)
Sep 22, 2026, 2:22 PM 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
9.04M -2.51M -7M 4.05M -961K 11.13M -67.8M 7.22M 5.16M 2.68M 15.33M -3.4M -6.9M -18.13M -5.31M -1.14M -5.52M -334K -627K -3.95M 808K 2.29M
Depreciation & Amortization
28.09M 28.09M 26.98M 25.97M 24.45M 23.27M 22.3M 21.12M 21.38M 21.94M 20.31M 19.33M 17.88M 16.94M 15.83M 14.79M 17.63M 12.91M 12.88M 14.21M 8.88M 8.82M
Stock-Based Compensation
13.76M 18.51M 11.51M 13.22M 11.99M 21.04M 10.97M 10.14M 10M 16.32M 7.69M 7.77M 7.02M 11.43M 5.35M 5.26M 4.19M 4.93M 5.91M 7.42M 6.29M 6.54M
Other Working Capital
-32.72M -27M 55.56M 5.03M -8.11M -27.15M 27.25M 1.72M 15.94M -18.27M 15.49M -2.7M 1.26M 2.28M 34.02M 4.27M -532K -21.1M 26.74M 7.95M 16.6M -37.48M
Other Non-Cash Items
3.14M -2.35M 4.1M -2.83M 3.41M -13.06M 19.32M 380K -4.71M 1.15M 5.62M 2.15M 825K 1.68M 2.09M 3.07M 783K 1.88M 1.28M 696K 1.62M 1.42M
Deferred Income Tax
4.24M 1.81M -2.37M -1.39M -712K -929K 59.68M 1.09M -7.11M -2.59M -1.54M 2.3M 653K -12.98M -1.33M 68K -150K 62K -41K -263K -2.2M -615K
Change in Working Capital
-24.55M -5.58M 9.04M 23.45M 7.84M -26.66M -3.34M 1.45M 33.01M -14.95M 221K -550K -23.87M 4.55M 27.19M -7.04M -10.94M -16.85M 19.9M 8.09M 14.04M -21.41M
Operating Cash Flow
33.72M 37.98M 42.27M 62.47M 46M 14.81M 41.13M 41.4M 57.73M 24.57M 47.64M 27.59M -4.39M 3.49M 43.82M 15.01M 5.99M 2.6M 39.3M 26.2M 29.43M -2.97M
Capital Expenditures
-23.17M -30.32M -32.17M -32.32M -26.42M -27.06M -23.24M -23.03M -20.78M -20.06M -18.79M -18.54M -16.85M -14.06M -20.16M -16.07M -10.98M -16.79M -13.25M -10.79M -12.6M -8.42M
Cash Acquisitions
n/a -21.97M n/a n/a n/a n/a n/a -65.68M n/a n/a n/a n/a n/a n/a n/a n/a n/a -474K n/a -57.82M -187.49M -6.1M
Purchase of Investments
n/a n/a n/a n/a -15M -2.4M -3.75M -4.47M -3.51M -4.27M -3.46M -4.44M -4.94M -3.49M -10.39M 816K -6.94M n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a 11.61M 2.1M 5.75M 4.06M 4.8M 2.35M 7.44M 5.35M 3.25M n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a -5.66M -5.27M -5.88M -4.9M -5.66M -4.99M -3.26M -13.56M -5.62M -4.89M -5.04M -5.04M -4.01M 764K -4.36M -3.01M -2.91M -3.76M -2.78M -2.9M -2.22M
Investing Cash Flow
-28.16M -52.28M -32.17M -32.32M -41.42M -17.85M -24.88M -85.43M -28.3M -19.54M -19.91M -15.54M -16.43M -14.3M -25.18M -15.25M -17.92M -17.26M -13.25M -68.61M -200.09M -14.52M
Debt Repayment
-2.85M -20K -26K -22K -16K -12K -23K -3.92M 298.73M -651K -651K -675K -636K -329K -1.57M -359K -362K 50M -279K n/a -14K -671K
Common Stock Repurchased
-26.56M -20.04M 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
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 -2.7M n/a
Other Financial Acitivies
10.47M -33.36M -12.97M -2.08M -7.79M -20.64M 6.28M -9.2M -59.45M -502K -19.83M -1.85M -1.31M -1.2M -7.31M -8.15M -4.93M -10.82M -2.87M -15.51M 19.59M -7.47M
Financial Cash Flow
-18.59M -53.33M -10.54M -2.09M 496K -20.65M 6.25M -13.12M 239.28M -1.15M -20.48M -2.52M -1.95M -1.53M -8.88M -8.51M -5.29M 39.78M -3.15M -14.69M 16.88M -8.14M
Net Cash Flow
-39.66M -68.14M -498K 28.03M 7.08M -22.38M 20.68M -55.56M 268.26M 3.53M 8.03M 9.1M -22.59M -12.13M 10.54M -9.28M -17.75M 25.03M 22.87M -57.31M -153.77M -25.85M
Free Cash Flow
10.55M 7.66M 10.1M 30.15M 19.59M -12.25M 17.9M 18.37M 36.94M 4.5M 28.84M 9.06M -21.23M -10.57M 23.66M -1.06M -4.99M -14.19M 26.06M 15.42M 16.83M -11.38M
Adj. Free Cash Flow
-3.21M -10.85M -1.41M 16.94M 7.6M -33.29M 6.93M 8.23M 26.94M -11.82M 21.15M 1.28M -28.26M -22M 18.32M -6.31M -9.18M -19.12M 20.15M 7.99M 10.55M -17.92M
Maintenance CapEx
-23.17M -28.09M -28.23M -27.06M -20.73M -22.14M -17.94M -17.32M -15.97M -14.66M -13.83M -14.62M -12.58M -10.35M -16.05M -12.8M -7.96M -13.25M -10.82M -7.56M -9.86M -6.61M
Growth CapEx
n/a -2.23M -3.94M -5.25M -5.68M -4.91M -5.29M -5.71M -4.81M -5.4M -4.96M -3.92M -4.26M -3.71M -4.11M -3.27M -3.02M -3.53M -2.43M -3.23M -2.74M -1.8M
Owner Earnings
10.55M 9.89M 14.04M 35.4M 25.27M -7.34M 23.19M 24.08M 41.76M 9.9M 33.81M 12.98M -16.97M -6.86M 27.77M 2.22M -1.96M -10.66M 28.48M 18.64M 19.57M -9.58M

© 2026 bestshares.com. All rights reserved.