Harmony Biosciences  Inc. logo

Harmony Biosciences Inc.

HRMY | NASDAQ
Chart Builder DCF Calculator
$42.06
-$0.04 (-0.10%)
Sep 22, 2026, 2:37 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
75.43M 32.49M 22.49M 50.87M 39.78M 45.56M 49.48M 46.09M 11.59M 38.33M 26.61M 38.46M 34.3M 29.49M 48.51M 87.94M 23.53M 21.49M 22.71M -9.62M 14.12M 7.39M
Depreciation & Amortization
5.97M 5.97M 7.43M 6.13M 5.97M 6.13M 5.97M 6.14M 6.23M 6.3M 6.13M 7.36M 6.49M 6.48M 6.49M 6.48M 6.47M 5.61M 5.18M 5.13M 5.43M 5.34M
Stock-Based Compensation
9.34M 10.62M 10.17M 10.82M 11.46M 12.45M 10.07M 11.45M 10.96M 10.43M 8.86M 7.96M 7.79M 6.56M 7.67M 6.97M 7.37M 4.9M 4.38M 4.66M 3.81M 3.25M
Other Working Capital
15.48M -49.18M 77.3M 40.55M -10.61M -7.46M 14.42M 23.47M -17.43M -11.67M 32.6M 10.44M 4.77M -1.26M -25.45M 36.77M 7.52M -5.97M 10.62M 2.9M 5.48M -3.53M
Other Non-Cash Items
185K 32.18M -2.65M 8.81M 15.11M -580K 943K -17.04M 34.49M -6.19M 2.3M 2.58M -4.29M -1.08M -10.48M -78.02M 142K 6.29M -4.09M 29.22M -2.63M 2.1M
Deferred Income Tax
-3.2M -3.86M 14.68M n/a -6.49M n/a -6.71M n/a n/a n/a 1.12M 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
4.72M -49.63M 74.04M 32.1M 13.5M -29.58M 15.82M 23.86M -20.66M -17.74M 31.64M 6.75M -7.23M 1.11M -25.52M 31.83M -3.78M -9.43M 9.35M 1.03M -2.65M -5.55M
Operating Cash Flow
92.43M 27.76M 126.15M 108.73M 79.33M 33.99M 75.56M 70.5M 42.62M 31.14M 76.67M 63.1M 37.06M 42.56M 26.68M 55.21M 33.73M 28.85M 37.53M 30.42M 18.07M 12.53M
Capital Expenditures
n/a n/a -107K -71K -4K -128K -513K -3K -632K -5K -107K n/a -205K n/a n/a -86K -41K -45K n/a -93K -201K -4K
Cash Acquisitions
n/a n/a -19.25M n/a n/a n/a n/a n/a -33.07M n/a -44.53M n/a n/a n/a n/a n/a n/a n/a -100M n/a n/a n/a
Purchase of Investments
-152.53M -179M -18.84M n/a -23.9M n/a -35.69M n/a n/a n/a -21.61M n/a n/a -47.78M -55.09M n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
21.03M 27.35M 20.56M n/a 19.32M n/a 30.01M n/a n/a n/a 22.62M n/a n/a 45.99M 8.2M n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a -32M n/a -4.72M -15M 2.49M -1M 748K -21.16M -6.18M 7.57M -813K -7.57M n/a 1 -32.36M -22.41M -40M 100M n/a n/a -100M
Investing Cash Flow
-131.5M -183.65M -17.63M -4.79M -19.59M 2.36M -7.19M 745K -54.86M -6.19M -36.07M -813K -7.77M -1.79M -46.9M -32.45M -22.45M -40.05M n/a -93K -201K -100M
Debt Repayment
-5M -5M -5M -3.75M -3.75M -3.75M -3.75M -3.75M -3.75M -3.75M -3.75M -196.5M -500K -500K -500K -500K -500K -500K -500K -22M n/a n/a
Common Stock Repurchased
-1.08M n/a n/a n/a n/a -1.31M n/a n/a -269K n/a -50M -50M -514K n/a n/a n/a n/a n/a n/a 30M 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 -55.26M 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 -2.57M -663K n/a -1.03M 4.71M 1.01M 2.58M 573K 116K 55.49M 191.4M 675K 3.91M 3.16M 2.55M 1.25M 1.88M 7.57M -8.31M n/a n/a
Financial Cash Flow
-558K -7.22M -3.02M -3M -2.69M -352K -2.74M -1.18M -3.45M -3.63M -53.52M -55.1M -339K 3.41M 2.66M 2.05M 750K 1.38M 7.07M -313K 648K 12K
Net Cash Flow
-39.63M -163.1M 105.5M 100.95M 57.05M 36M 65.63M 70.07M -15.69M 21.32M -12.92M 7.19M 28.95M 44.18M -17.56M 24.81M 12.03M -9.81M 44.61M 30.02M 18.52M -87.46M
Free Cash Flow
92.43M 27.76M 126.04M 108.66M 79.32M 33.86M 75.05M 70.5M 41.99M 31.14M 76.56M 63.1M 36.86M 42.56M 26.68M 55.12M 33.69M 28.81M 37.53M 30.33M 17.87M 12.53M
Adj. Free Cash Flow
83.1M 17.14M 115.88M 97.84M 67.87M 21.41M 64.98M 59.05M 31.02M 20.7M 67.7M 55.14M 29.07M 36M 19.01M 48.15M 26.32M 23.91M 33.15M 25.67M 14.06M 9.28M
Maintenance CapEx
n/a n/a n/a n/a n/a n/a -330K n/a -417.01K n/a n/a n/a -42.69K n/a n/a n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a -107K -71K -4K -128K -183K -3K -214.99K -5K -107K n/a -162.31K n/a n/a -86K -41K -45K n/a -93K -201K -4K
Owner Earnings
92.43M 27.76M 126.15M 108.73M 79.33M 33.99M 75.23M 70.5M 42.2M 31.14M 76.67M 63.1M 37.02M 42.56M 26.68M 55.21M 33.73M 28.85M 37.53M 30.42M 18.07M 12.53M

© 2026 bestshares.com. All rights reserved.