Xenetic Biosciences Inc. logo

Xenetic Biosciences Inc.

XBIO | NASDAQ
Chart Builder DCF Calculator
$2.47
-$0.52 (-17.39%)
Sep 22, 2026, 2:34 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
-2.48M -2.23M -2.68M -3.16M -3.08M -3.67M -3.96M -4.08M -4.7M -4.47M -4.13M -4.45M -4.19M -5.82M -6.55M -6.91M -7.46M -5.89M -5.65M -5M -11.21M -11.06M
Depreciation & Amortization
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 7.96K 17.57K 27.04K 36.33K 37.41K 36.54K 35.48K 34.24K 31.48K 29.84K
Stock-Based Compensation
77.27K 29.68K 48.93K 60.04K 87.58K 113.99K 171.81K 221.28K 264.01K 291.31K 283.09K 327.16K 394.26K 460.74K 511.48K 505.93K 479.7K 453.75K 410.44K 378.12K 377.79K 379.6K
Other Working Capital
93.64K 65.81K 255.66K 260.08K 1.16M 942.85K 886.31K 978.55K 288.73K 150.58K 845 -460.04K -490.76K 88.63K -78.74K -219.68K 14.58K -151.53K 4.06K 95.68K 159.14K 302.38K
Other Non-Cash Items
-73.21K 27.17K 15.85K 15.85K n/a n/a n/a n/a n/a n/a n/a 488.75K 870.35K 2.18M 2.18M 1.69M 1.31M n/a n/a 2.92M 6.32M 6.18M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -381.6K -381.6K -381.6K -381.6K n/a n/a n/a -2.92M n/a n/a
Change in Working Capital
158.23K 356.12K 329.42K 362.45K 476.71K 894.29K 970.98K 919.46K 1.01M 10.7K -262.73K -442.4K -898.63K -118.27K -426.69K -290.31K 327.59K 95.98K 461.19K 358.14K 267.41K -316.09K
Operating Cash Flow
-2.31M -1.82M -2.29M -2.72M -2.52M -2.66M -2.82M -2.94M -3.43M -4.17M -4.11M -4.07M -4.2M -3.66M -4.65M -5.35M -5.31M -5.31M -4.74M -4.23M -4.21M -4.79M
Capital Expenditures
-3 -6 -1 -1 2 2 n/a n/a 4 4 2 2 -2 -3 -1 -2 -2 -1 -3 -2 -2 -2
Cash Acquisitions
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 -500K -500K -500K -500K n/a n/a n/a n/a n/a
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 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
Investing Cash Flow
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 -500K -500K -500K -500K n/a n/a n/a n/a n/a
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
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
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
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
Financial Cash Flow
4M 4M 4M 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 11.45M 11.45M 11.45M 16.88M 5.43M 5.43M
Net Cash Flow
1.69M 2.18M 1.72M -2.72M -2.52M -2.66M -2.82M -2.94M -3.43M -4.17M -4.11M -4.07M -4.2M -4.16M -5.15M -5.85M 5.65M 6.15M 6.72M 12.65M 1.22M 641.16K
Free Cash Flow
-2.31M -1.82M -2.29M -2.72M -2.52M -2.66M -2.82M -2.94M -3.43M -4.17M -4.11M -4.07M -4.2M -3.66M -4.65M -5.35M -5.31M -5.31M -4.74M -4.23M -4.21M -4.79M
Adj. Free Cash Flow
-2.39M -1.85M -2.34M -2.78M -2.61M -2.77M -2.99M -3.16M -3.69M -4.46M -4.4M -4.4M -4.6M -4.12M -5.16M -5.86M -5.79M -5.76M -5.15M -4.61M -4.59M -5.17M
Maintenance CapEx
n/a n/a 4 4 4 4 n/a n/a 8 8 8 8 n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
-3 -6 -5 -5 -2 -2 n/a n/a -4 -4 -6 -6 -2 -3 -1 -2 -2 -1 -3 -2 -2 -2
Owner Earnings
-2.31M -1.82M -2.29M -2.72M -2.52M -2.66M -2.82M -2.94M -3.43M -4.17M -4.11M -4.07M -4.2M -3.66M -4.65M -5.35M -5.31M -5.31M -4.74M -4.23M -4.21M -4.79M

© 2026 bestshares.com. All rights reserved.