Coursera Inc. logo

Coursera Inc.

COUR | NYSE
Chart Builder DCF Calculator
$5.22
+$0.06 (+1.16%)
Sep 22, 2026, 9:50 AM 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
-136.3M -63.7M -51M -45.81M -50.9M -66.07M -79.53M -78.28M -96.68M -105.45M -116.55M -147.91M -151.86M -169.45M -175.36M -171.38M -167.79M -164.82M -145.22M -124.2M -103.61M -71.16M
Depreciation & Amortization
44.3M 29.2M 28.8M 28.15M 26.96M 25.83M 25.08M 24.5M 24.05M 23.12M 22.27M 21.5M 20.72M 19.83M 18.5M 17.76M 17.01M 16.01M 14.76M 13.22M 11.59M 10.52M
Stock-Based Compensation
67.4M 91.2M 95.1M 95.94M 98.21M 104.43M 108.08M 110.81M 113.39M 112.69M 109.57M 116.84M 115.35M 113.55M 110.79M 99.17M 96.21M 107.88M 91.18M 73.4M 54.69M 19.08M
Other Working Capital
5.3M 18M 30.1M 39.82M 10.15M 13.83M 2.86M -24.55M 6.92M 1.3M 4.4M 1.11M 7.27M 12.85M 4.41M 20.44M 8.33M 7.61M 17.85M 29.04M 31.68M 37.75M
Other Non-Cash Items
42M 3.8M 3.4M 4.58M 35.53M 33.67M 33.93M 26.68M -4.38M -4.51M -9.25M -5.71M -4.57M -697K 6.32M 7.54M 6.06M 2.08M -448K 318K 217K 195K
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a 4.98M 3.66M n/a n/a -4.98M -3.66M n/a n/a 128K 182K 324K 501K 508K 454K 274K
Change in Working Capital
17.1M 29.3M 32.4M 39.25M 6.26M 6.56M 7.75M -1.02M 39.53M 23.51M 23.61M 32.9M 21.68M 41.67M 1.7M 14.99M 22.49M 6.36M 40.97M 20.16M 8.02M 29.29M
Operating Cash Flow
34.5M 89.8M 108.7M 122.12M 116.06M 104.41M 95.36M 87.71M 79.62M 49.4M 29.64M 12.63M -2.33M 4.9M -38.05M -31.8M -25.85M -32.16M 1.75M -16.59M -28.64M -11.8M
Capital Expenditures
-5.9M -6M -6.3M -5.82M -10.73M -17.13M -22.99M -22.18M -21.24M -19.6M -16.4M -14.9M -14.22M -13.09M -13.88M -14.17M -14.29M -13.3M -13.64M -14.59M -13.85M -13.85M
Cash Acquisitions
213.6M n/a n/a n/a n/a n/a n/a -1.7M -5.56M -5.56M -5.56M -3.86M n/a n/a n/a -2.38M -2.38M -2.38M -2.38M 2.78M 5.15M 7.05M
Purchase of Investments
-28.2M n/a n/a n/a n/a n/a n/a 1.7M n/a n/a -121.76M -429.59M -534.97M -534.97M -593.77M -529.4M -422.31M -422.31M -241.76M -16.16M -183.83M -213.52M
Sales Maturities Of Investments
27.5M n/a n/a n/a n/a n/a 66M 216M 361M 521M 530M 590M 595M 450M 375M 180M 66M 122.48M 204.98M 199.98M 185.48M 149.08M
Other Investing Acitivies
-31M -32.4M -28.7M -32.05M -48.71M -42.21M -34.51M -25.73M -185K -861K -1.49M 400K -1.72M -1.38M -1.38M 664K 767K 743K 1.19M -3.55M -5.68M -7.22M
Investing Cash Flow
173.4M -33.6M -30.2M -34.23M -38.03M -37.94M 29.9M 185.86M 334.01M 494.98M 384.8M 142.06M 44.08M -99.45M -234.02M -365.28M -372.21M -314.76M -51.61M 168.46M -12.72M -78.47M
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
-87.3M n/a n/a n/a n/a -31.07M -36.71M -55.03M -60.42M -82.41M -76.78M -58.45M -53.07M 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
-38.4M -32.9M -33.2M -29.6M -25.05M -25.95M -33.26M -19.34M -26.23M -30.25M -29.77M -36.95M -25.06M -15.47M -5.06M -3.58M -5.63M -3.4M -775K -1.56M 136.94M 138.59M
Financial Cash Flow
-109.4M -14.2M -13.5M -11.05M -12.75M -44.89M -54.94M -60.82M -67.65M -86.6M -79.23M -72.62M -59.28M 525K 12.23M 20.32M 27.93M 549.68M 550.16M 544.42M 670.4M 143.1M
Net Cash Flow
98.2M 42M 65M 76.83M 65.3M 21.6M 70.4M 212.83M 346.04M 457.84M 335.21M 82.07M -17.53M -94.03M -259.84M -376.77M -370.13M 202.76M 500.29M 696.28M 629.04M 52.83M
Free Cash Flow
28.6M 83.8M 102.4M 116.29M 105.33M 87.28M 72.37M 65.53M 58.38M 29.8M 13.24M -2.27M -16.55M -8.2M -51.93M -45.98M -40.14M -45.46M -11.9M -31.18M -42.49M -25.66M
Adj. Free Cash Flow
-38.8M -7.4M 7.3M 20.35M 7.12M -17.15M -35.71M -45.28M -55.02M -82.89M -96.33M -119.1M -131.9M -121.74M -162.71M -145.15M -136.35M -153.34M -103.08M -104.58M -97.17M -44.73M
Maintenance CapEx
-4.43M -4.13M -3.93M -3.94M -8.25M -13.81M -18.55M -16.34M -13.82M -11.07M -7.28M -5.54M -4.77M -3.88M -3.9M -3.9M -3.58M -1.67M -1.32M -4.97M -7.14M -10.17M
Growth CapEx
-1.47M -1.87M -2.37M -1.88M -2.47M -3.33M -4.44M -5.84M -7.42M -8.52M -9.12M -9.36M -9.45M -9.21M -9.98M -10.28M -10.71M -11.63M -12.32M -9.62M -6.71M -3.68M
Owner Earnings
30.07M 85.67M 104.77M 118.17M 107.81M 90.6M 76.81M 71.37M 65.8M 38.32M 22.36M 7.09M -7.1M 1.01M -41.95M -35.7M -29.43M -33.83M 423.15K -21.56M -35.77M -21.97M

© 2026 bestshares.com. All rights reserved.