Xencor Inc. logo

Xencor Inc.

XNCR | NASDAQ
Chart Builder DCF Calculator
$25.03
$0 (0.00%)
Sep 22, 2026, 1:41 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
-200.1M -80.28M 214K -139.4M -181.79M -219.74M -239.36M -211.38M -187.23M -140.4M -133.13M -119.03M -127.52M -139.54M -55.18M 29.92M 22.49M 108.71M 82.63M -4.12M 23.52M -63.75M
Depreciation & Amortization
12.74M 10.39M 10.51M 10.93M 11.39M 11.77M 12.11M 12.34M 12.43M 12.29M 11.5M 10.43M 9.53M 8.87M 8.8M 8.75M 8.5M 8.03M 7.49M 6.92M 6.37M 6.06M
Stock-Based Compensation
48.59M 40.58M 31.01M 33.16M 35.41M 41.86M 53.28M 40.95M 41.51M 37.88M 39.06M 51.8M 51.67M 50.71M 48.91M 46.56M 42.74M 39.49M 36.98M 35.14M 34.52M 33.4M
Other Working Capital
11.32M 14.38M 22.67M 32.61M 32.12M 27.33M 5.87M -7.81M -9.01M -21.28M -4.53M -17.43M -12.12M 19.65M 15.92M 39.84M 19.85M -48.43M -65.86M -37.65M -31.08M 22.74M
Other Non-Cash Items
-134.25M -176.45M -224.31M -69.1M -28.48M -14.79M -5.49M -14.7M 9.67M -3.89M -14.48M -36.5M -48.93M -28.37M -26.91M 4.4M 9.89M -25.03M -41.35M -55.25M -58.35M -31.92M
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 n/a n/a n/a n/a n/a n/a n/a 1.53M 1.53M 1.53M
Change in Working Capital
-421K 19.25M 47.45M 25.42M 29.28M 15.75M -24.74M 42.33M -8.09M -8.45M 19.13M -27.23M 20.84M 96.4M 48.87M 21.08M -10.77M -112.28M -102.6M -45.78M -34M 10.24M
Operating Cash Flow
-273.44M -186.53M -135.12M -138.98M -134.18M -165.16M -204.2M -130.46M -131.72M -102.57M -77.93M -120.53M -94.41M -11.94M 24.49M 110.71M 72.85M 18.93M -16.85M -61.56M -26.4M -44.43M
Capital Expenditures
-3.08M -2.32M -3.15M -4.69M -6.63M -9.9M -9.51M -7.81M -9.11M -10.4M -20.53M -30.44M -41.89M -51.6M -43.4M -38.83M -27.73M -16.62M -15.65M -13.56M -15.16M -13.18M
Cash Acquisitions
1.73M 1.73M n/a -1.73M -1.73M -1.73M n/a 501K 501K 501K 501K n/a n/a n/a n/a 15K 15K 15K 15K 1.09M 1.76M 2.69M
Purchase of Investments
-267.44M -267.7M -298.9M -315.26M -512.73M -562.4M -595.05M -879.27M -765.32M -824.21M -782.91M -515.35M -458.5M -394.39M -387.93M -437.99M -484.29M -514.22M -509.6M -555.02M -572.8M -585.32M
Sales Maturities Of Investments
485.42M 408.22M 427.24M 440.63M 461.92M 545.77M 596.69M 619.55M 715.68M 708.44M 693.09M 657.41M 569.8M 441.17M 306.61M 346.56M 339.79M 380.94M 485.15M 593.24M 600.92M 724.17M
Other Investing Acitivies
7.69M 13.07M 13.07M 4.36M 1.97M -4.04M -4.04M -3.02M -1.21M -1.67M -2.08M 1.99M 1.8M 589K 90K -9.82M -10.06M -9.02M -8.19M -3.43M -3.08M -2.76M
Investing Cash Flow
224.32M 152.99M 138.26M 124.34M -53.79M -28.25M -7.87M -267.75M -58.97M -126.39M -110.57M 116.61M 74.41M 178K -119.73M -136.41M -178.39M -156.06M -46.25M 24.67M 12.96M 125.68M
Debt Repayment
n/a n/a n/a n/a n/a n/a -1.6M -1.6M -1.6M -1.6M 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 10.17M 8.05M 9.12M 9.12M 182.28M 184.76M 185.61M 186.53M 4.37M 5.3M 5.89M 5.7M 4.53M 6.47M 5.8M 10.41M 20M 19.75M 21.91M
Financial Cash Flow
9.25M 7.93M 9.96M 13.81M 201.55M 201.95M 199.17M 374.52M 187.13M 187.98M 188.72M 4.37M 5.3M 5.89M 5.7M 37.16M 39.1M 38.43M 43.04M 20M 19.75M 21.91M
Net Cash Flow
-39.78M -25.5M 13.2M -734K 13.68M 8.65M -12.91M -23.7M -3.56M -40.98M 226K 457K -14.7M -5.87M -89.54M 11.45M -66.43M -98.7M -20.06M -16.89M 6.31M 103.16M
Free Cash Flow
-276.52M -188.84M -138.27M -143.67M -140.81M -175.06M -213.71M -138.27M -140.83M -112.97M -98.45M -150.97M -136.3M -63.54M -18.92M 71.88M 45.12M 2.31M -32.5M -75.12M -41.57M -57.61M
Adj. Free Cash Flow
-325.11M -229.42M -169.28M -176.84M -176.22M -216.92M -266.99M -179.22M -182.33M -150.85M -137.51M -202.77M -187.97M -114.25M -67.83M 25.32M 2.38M -37.18M -69.48M -110.27M -76.09M -91.01M
Maintenance CapEx
-2.9M -1.75M -1.14M n/a -2.12M -5.77M -6.83M -6.83M -4.71M -1.06M -11.19M -22.09M -34.94M -49.59M -38.4M -27.5M -18.41M -3.77M -5.49M -5.49M -4.75M -6.3M
Growth CapEx
-183K -566K -2.01M -4.69M -4.51M -4.13M -2.68M -980K -4.4M -9.34M -9.34M -8.36M -6.95M -2.01M -5.01M -11.33M -9.32M -12.85M -10.16M -8.07M -10.41M -6.88M
Owner Earnings
-276.34M -188.28M -136.26M -138.98M -136.3M -170.93M -211.03M -137.29M -136.43M -103.63M -89.12M -142.62M -129.36M -61.53M -13.91M 83.21M 54.44M 15.16M -22.34M -67.05M -31.15M -50.73M

© 2026 bestshares.com. All rights reserved.