Kymera Therapeutics Inc. logo

Kymera Therapeutics Inc.

KYMR | NASDAQ
Chart Builder DCF Calculator
$121.23
+$3.56 (+3.03%)
Sep 22, 2026, 11:03 AM 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
-61.21M -69.23M -86.98M -82.18M -76.61M -65.58M -70.75M -62.49M -42.06M -48.56M -14.37M -52.87M -38.8M -40.93M -34.87M -43M -40.26M -36.68M -33.9M -28.58M -24.66M -13.08M
Depreciation & Amortization
2.03M 2.02M 2.03M 2.15M 2.08M 2.05M 1.99M 1.99M 1.94M 1.46M 891K 895K 900K 879K 818K 767K 705K 687K 689K 671K 552K 485K
Stock-Based Compensation
18.94M 16.01M 14.45M 15.8M 15.42M 14.23M 13.8M 14.9M 14.34M 11.97M 10.9M 11.66M 11.18M 9.39M 8.91M 9.08M 9.62M 7.87M 8.68M 7.4M 5.73M 3.17M
Other Working Capital
-26.06M -43.73M 7.28M -1.52M 25.48M -12.19M 3.03M 975K 10.46M -14.87M 14.47M 9.47M 8.8M -7.27M 1.83M 1.96M 928K -10.78M -16.61M -14.83M -14.05M -18.53M
Other Non-Cash Items
32.61M -2.73M -2.04M -1.36M -2.12M -2.53M -10.22M -5.96M -27.94M -6.33M 11.14M -1.15M -16.54M -5.25M -16.58M -2.56M -8.88M 1.18M 1.64M 1.68M 1.23M 1.28M
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 n/a n/a n/a
Change in Working Capital
-46.44M -34.91M 5.79M 38.48M 1.35M -27.33M 3.4M 1.36M 10.78M 1.87M -516K 9.82M 8M -8.05M 2.18M 1.45M -178K -13.35M -15.46M -18.42M -13.36M -14.68M
Operating Cash Flow
-54.07M -88.84M -66.75M -27.11M -59.88M -79.15M -61.78M -50.19M -42.94M -39.59M 8.05M -31.65M -35.26M -43.97M -39.54M -34.27M -38.99M -40.3M -38.35M -37.26M -30.51M -22.82M
Capital Expenditures
-473K -434K -106K -181K -695K -467K -936K 189K -4.69M -7.4M -11.63M -8.08M -10.77M -4.01M -373K -1.25M -735K -482K -501K -306K -626K -164K
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 1.18M 5.81M n/a n/a 1.28M
Purchase of Investments
-114.66M -276.27M -498.16M n/a -58.25M -83.66M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -80.12M -164.4M -245.84M -30.15M -16.01M
Sales Maturities Of Investments
135.17M 131.13M 101.83M n/a 116.85M 130.21M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 106.46M 96.88M 109.29M 91.5M 60.5M
Other Investing Acitivies
n/a 2.73M 2.05M -235.12M 2.12M 2.53M 69.5M -157.87M 20.33M -323.21M 30.58M 68.59M 46.61M 28.59M -49.29M -36.24M 82.54M -1.18M -5.81M n/a n/a -1.28M
Investing Cash Flow
20.05M -142.84M -394.4M -235.3M 60.02M 48.62M 68.57M -157.68M 15.64M -330.61M 18.95M 60.51M 35.84M 24.58M -49.67M -37.48M 81.8M 25.86M -68.02M -136.86M 60.72M 44.32M
Debt Repayment
n/a -425K -416K -419K -382K -277K -293K -641K -352K -290K 925K -340K -334K -327K -305K -292K -269K -264K -156K -352K -186K -155K
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
-436K n/a n/a 39.93M n/a n/a 3.06M 251.56M 1.76M 354.05M 1.01M 134K 1.64M 1.49M 2.26M 150.79M 633K 449K 2.24M 246.39M 1.78M 750K
Financial Cash Flow
14.42M 18.77M 705.22M 39.51M 245.73M 258K 2.77M 250.92M 1.41M 353.76M 1.93M -206K 1.31M 1.16M 1.95M 150.5M 364K 185K 2.05M 246.04M 1.59M 595K
Net Cash Flow
-19.6M -212.91M 244.07M -222.9M 245.86M -30.28M 9.55M 43.05M -25.88M -16.44M 28.93M 28.66M 1.89M -18.23M -87.25M 78.75M 43.18M -14.25M -104.32M 71.92M 31.8M 22.1M
Free Cash Flow
-54.54M -89.27M -66.85M -27.29M -60.58M -79.62M -62.72M -50M -47.63M -46.99M -3.58M -39.72M -46.02M -47.98M -39.91M -35.52M -39.72M -40.78M -38.85M -37.57M -31.14M -22.99M
Adj. Free Cash Flow
-73.48M -105.28M -81.31M -43.09M -76M -93.85M -76.52M -64.91M -61.97M -58.96M -14.48M -51.38M -57.21M -57.36M -48.82M -44.59M -49.34M -48.65M -47.53M -44.96M -36.86M -26.16M
Maintenance CapEx
-473K -434K -106K -181K -695K n/a -936K 189K n/a -6.57M n/a -8.08M -6.74M -4.01M n/a -1.25M -735K -482K n/a n/a n/a n/a
Growth CapEx
n/a n/a n/a n/a n/a -467K n/a n/a -4.69M -836.16K -11.63M n/a -4.03M n/a -373K n/a n/a n/a -501K -306K -626K -164K
Owner Earnings
-54.54M -89.27M -66.85M -27.29M -60.58M -79.15M -62.72M -50M -42.94M -46.16M 8.05M -39.72M -41.99M -47.98M -39.54M -35.52M -39.72M -40.78M -38.35M -37.26M -30.51M -22.82M

© 2026 bestshares.com. All rights reserved.