Zura Bio Limited logo

Zura Bio Limited

ZURA | NASDAQ
Chart Builder DCF Calculator
$4.50
$0 (0.00%)
Sep 22, 2026, 12:11 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
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
Net Income
-87.74M -77.43M -70.65M -64.76M -65.43M -62.1M -52.4M -49.59M -37.16M -58.52M -60.56M -52.09M -43.36M -7.07M 3.69M 9.02M 6.75M 6.6M 5.79M
Depreciation & Amortization
61K 56K 49K 39K 28K 17K 8K 3K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Stock-Based Compensation
12.04M 11.32M 9.95M 10.19M 18.84M 18.03M 16.8M 16.38M 10.31M 9.7M 9.66M 7.26M 4.68M 2.37M n/a n/a n/a n/a n/a
Other Working Capital
-1.05M -1.1M -1.47M -4.03M -2.16M -1.16M -2.51M -628K -1.11M -842K -828K -524K -44.88K 653.99K 1.33M 534.77K -56.1K -261.81K -518.86K
Other Non-Cash Items
-552K -555K -536K 2.12M 1.59M 4.66M 5.21M 6.56M 2.99M 27.39M 30.74M 31.72M 30.43M -406.17K -6.24M -11.37M -8.03M -7.47M -6.13M
Deferred Income Tax
-2.75M 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
Change in Working Capital
1.4M -6.07M -3.63M -949K 1.39M 5.24M 2.31M 5.34M 5.64M 4.65M 5.12M 2.11M -450.88K 1.11M 1.33M 534.77K -56.1K -261.81K -518.86K
Operating Cash Flow
-77.55M -72.68M -64.82M -53.36M -43.57M -34.16M -28.08M -21.31M -18.22M -16.78M -15.05M -11M -8.7M -4M -1.21M -1.81M -1.34M -1.12M -865.7K
Capital Expenditures
-86K -77K -113K -141K -122K -117K -5.08M -5.03M -7.27M -13.01M -8M -8M -5.75M -8 -4 -3 2 3 -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 n/a 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 -139.38M -139.38M -139.38M -139.38M
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
Other Investing Acitivies
n/a n/a n/a -5M -5M -5M -10M -5M -5M -5M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Investing Cash Flow
-86K -77K -113K -141K -122K -117K -5.08M -5.03M -7.27M -13.01M -8M -8M -5.75M n/a n/a -139.38M -139.38M -139.38M -139.38M
Debt Repayment
-90K -90K n/a n/a 90K 90K n/a n/a n/a n/a -10M -10M -9.88M -9.7M 299.98K 61.63K -117.38K -117.38K -117.38K
Common Stock Repurchased
n/a -34K -34K -34K -34K 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
Other Financial Acitivies
-7.33M -7.33M -7.33M 59.9M 59.81M 109.84M 109.84M 49.94M 50.03M 15.92M 14.89M 14.89M 14.89M -1.03M n/a 480K 480K 480K 480K
Financial Cash Flow
128.28M 127.78M -2.16M 4.3M 9.74M 115.03M 109.84M 110.7M 101.13M 75.64M 121.29M 121.29M 125.54M 45.95M 299.98K 141.39M 141.21M 141.21M 141.21M
Net Cash Flow
50.64M 55.03M -67.09M -49.2M -33.95M 80.75M 76.69M 84.36M 75.64M 45.85M 98.24M 102.29M 111.09M 41.96M -912.2K 195.76K 489.63K 704.25K 961.67K
Free Cash Flow
-77.63M -72.75M -64.93M -53.5M -43.69M -34.27M -33.15M -26.34M -25.49M -29.79M -23.05M -19M -14.45M -4M -1.21M -1.81M -1.34M -1.12M -865.7K
Adj. Free Cash Flow
-89.67M -84.07M -74.88M -63.7M -62.53M -52.31M -49.95M -42.71M -35.8M -39.48M -32.71M -26.26M -19.13M -6.36M -1.21M -1.81M -1.34M -1.12M -865.7K
Maintenance CapEx
-58K -53K -49K -39K -28K -17K -8K -3K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
-28K -24K -64K -102K -94K -100K -5.07M -5.03M -7.27M -13.01M -8M -8M -5.75M -9 -4 -3 n/a n/a n/a
Owner Earnings
-77.6M -72.73M -64.86M -53.4M -43.6M -34.17M -28.08M -21.31M -18.22M -16.78M -15.05M -11.27M -9.17M -4.21M -1.21M -1.81M n/a n/a n/a

© 2026 bestshares.com. All rights reserved.