Cellebrite DI Ltd. logo

Cellebrite DI Ltd.

CLBT | NASDAQ
Chart Builder DCF Calculator
$11.49
-$0.07 (-0.61%)
Sep 22, 2026, 1:02 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
6.37M 10.94M 21.26M 20.19M 19.48M 17.4M 19.27M -207.09M -23.81M -71.37M -14.65M 6.5M -32.35M -40.61M 7.08M 25.09M 33.2M 55.44M 51.87M 8.14M 7.8M 3.59M
Depreciation & Amortization
8.92M 7.01M 3.94M 2.7M 2.59M 2.63M 2.73M 2.62M 2.58M 2.68M 2.62M 2.38M 2.57M 2.45M 2.52M 2.31M 2.26M 2.11M 1.73M 2.1M 1.7M 1.48M
Stock-Based Compensation
n/a 14.38M n/a 15.31M 8.81M 8.78M 9.27M 9.06M 6.56M 5.7M 5.06M 4.88M 4.6M 4.46M 3.79M 3.46M 3.61M 2.86M 1.66M 1.42M 1.7M 1.7M
Other Working Capital
20.79M -35.35M 27.09M 6.98M 18.22M -5.31M 25.29M 34.28M 4.16M -19.59M 26.86M 11.93M -3.49M -2.99M 10.46M 17.87M 9.83M -18.94M 14.85M 21.72M -4.49M -11.88M
Other Non-Cash Items
13.28M -2.94M 12.41M -2.22M -3.51M -2.9M -3.7M 226.02M 35.18M 78.46M 27.11M 7.3M 36.16M 39.94M 2.42M -25.37M -38.58M -56.39M -50.61M -17.25M -148K -352K
Deferred Income Tax
-15K -750K 1.9M -51K -1.39M -386K -1.81M -634K -942K -626K 2.29M 2.37M -98K 560K -61K -489K -918K -924K 269K -1.34M 134K -703K
Change in Working Capital
-10.96M -8.75M 42.72M -2.66M 6.6M -4.64M 40.22M 11.68M -5.05M -4.8M 21.4M 5.75M 5.7M 5.68M 20M -5.56M -3.63M -13.63M 24.87M -1.11M 2.76M -5.84M
Operating Cash Flow
17.59M 19.89M 82.23M 33.27M 32.58M 20.88M 65.97M 41.65M 14.51M 10.04M 43.83M 29.18M 16.58M 12.48M 35.74M -556K -4.07M -10.54M 29.79M -8.05M 13.94M -124K
Capital Expenditures
-3.07M -3.04M -3.96M -3.32M -3.61M -2.34M -4.32M -1.82M -2.35M -2.12M -4.95M -1.08M -825K -1.06M -3.18M -2.03M -1.57M -2.31M -778K -1.48M -1.55M -1.31M
Cash Acquisitions
n/a -15.28M -147.46M n/a n/a n/a n/a -2.75M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -20M n/a -3M n/a
Purchase of Investments
-50.05M -74.58M -126.03M -111.06M -53.19M -213.96M -54.08M -13.43M -109.89M -111.39M -38.31M -15M -10.65M -16.35M -60.25M -19.43M -49.41M -36.28M n/a n/a n/a n/a
Sales Maturities Of Investments
52.18M 64.31M 63.42M 190.54M 63.37M 89.79M 42.45M 13.55M 78.98M 31.92M 46.42M 14.55M 13.43M 16.07M 25.99M 9.66M 22.39M 25.18M 26.21M 18.05M 21.72M 7.85M
Other Investing Acitivies
-4.25M 22.07M -32.09M -12.38M 34.01M n/a -1.14M -14.22M -279K -625K -2.69M -9.36M -12.7M -2.72M -1.79M -400K n/a n/a n/a n/a n/a n/a
Investing Cash Flow
-13.75M -13.58M -246.11M 63.79M 40.58M -126.5M -15.95M -18.67M -33.26M -81.6M 3.16M -10.9M -10.74M -4.06M -37.44M -11.8M -28.59M -13.4M 5.43M 16.57M 17.17M 6.54M
Debt Repayment
n/a n/a 4.59M 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 -11K 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 -100M -100M n/a n/a
Other Financial Acitivies
n/a n/a n/a n/a n/a 3.62M 6.73M n/a 3.32M 5.07M 4.53M n/a n/a n/a 1.98M 7.3M 1.06M 3.63M n/a 30.47M 187K n/a
Financial Cash Flow
3.61M 3.51M 6.93M 5.27M 13.83M 3.62M 6.73M 5.53M 3.32M 5.07M 4.53M 8.82M 5.69M 2.73M 1.98M 7.3M 1.06M 3.63M 944K -69.53M 187K n/a
Net Cash Flow
7.56M 9.23M -156.9M 102.14M 88.75M -101.18M 55.31M 29.39M -15.48M -67.09M 52.45M 26.56M 11.53M 11.33M 3.08M -7.12M -34.03M -20.25M 36.09M -61.51M 31.43M 6.12M
Free Cash Flow
14.52M 16.84M 78.27M 29.95M 28.98M 18.54M 61.65M 39.83M 12.16M 7.92M 38.88M 28.1M 15.75M 11.41M 32.56M -2.59M -5.64M -12.84M 29.01M -9.53M 12.4M -1.43M
Adj. Free Cash Flow
14.52M 2.46M 78.27M 14.64M 20.17M 9.76M 52.38M 30.78M 5.61M 2.23M 33.82M 23.22M 11.15M 6.96M 28.78M -6.04M -9.25M -15.7M 27.35M -10.94M 10.69M -3.13M
Maintenance CapEx
-3.07M -3.04M -2.28M -1.7M -2.12M -815.4K -2.94M n/a -716.75K -543.36K -3.21M n/a n/a -253.17K -2.62M -1.5M -1.26M -1.47M n/a -495.27K -503.77K -176.23K
Growth CapEx
n/a n/a -1.68M -1.63M -1.49M -1.52M -1.38M -1.82M -1.64M -1.58M -1.74M -1.08M -825K -810.83K -557.29K -527.92K -310.57K -830.19K -778K -983.73K -1.04M -1.13M
Owner Earnings
14.52M 16.84M 79.95M 31.58M 30.46M 20.06M 63.03M 41.65M 13.8M 9.5M 40.62M 29.18M 16.58M 12.22M 33.12M -2.06M -5.33M -12.01M 29.79M -8.54M 13.44M -300.23K

© 2026 bestshares.com. All rights reserved.