Lantheus  Inc. logo

Lantheus Inc.

LNTH | NASDAQ
Chart Builder DCF Calculator
$100.27
-$0.01 (-0.01%)
Sep 22, 2026, 2:25 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
193.45M 118.42M 54.09M 27.77M 78.76M 72.95M -11.79M 131.09M 62.07M 131.07M 103.38M 131.96M 94.13M -2.81M -119.19M 61.23M 43.06M 42.96M -40.22M -13.42M -26.66M 9.01M
Depreciation & Amortization
45.27M 22.68M 22.82M 20.41M 13.23M 13.63M 17.29M 17.08M 14.82M 15.45M 15.02M 14.65M 15.76M 14.62M 11.88M 12.16M 12.11M 11.79M 12.2M 12.34M 9.63M 8.12M
Stock-Based Compensation
36.05M n/a n/a n/a 22.32M 21.2M n/a n/a n/a 15.38M n/a 13.98M n/a 9.67M n/a 8.1M n/a 5.62M 4.16M 3.87M n/a 3.32M
Other Working Capital
25.86M 22.76M 20.79M -30.74M -7.34M 2.8M 31.34M 332K -34.94M 54.47M 3.17M 34.56M -135.54M 14.28M 30.45M 6.58M 25.25M -1.67M 10.13M 3.75M 9.34M -7.16M
Other Non-Cash Items
-97.58M -58.13M 31.34M 26.88M -8.7M 16.11M 142.51M -14.96M 83.39M -33.43M 19.49M -47.76M 16.23M 133.64M 272.07M 2.29M 18.35M 22.29M 52.12M 13.29M 31.78M -13.86M
Deferred Income Tax
6.26M 19.33M -1.78M 28.96M -7.57M 1.99M -25.63M 3.23M -18.89M 11.7M 2.02M -17.91M -3.75M -35.84M -62.48M 7.63M -7.58M 14.56M 3.14M -2.6M -1.9M 4.74M
Change in Working Capital
33.9M 22.83M -16.29M 1.28M -10.93M -18.3M 33.02M 38.63M -56.67M -12.92M -27.61M 21.82M -154.63M -10.78M 3.07M 2.16M 6.66M -86.96M -17.52M -9.14M 13.02M -1.5M
Operating Cash Flow
217.33M 125.13M 90.18M 105.29M 87.11M 107.56M 155.4M 175.06M 84.72M 127.24M 112.29M 116.74M -32.27M 108.5M 105.35M 93.57M 72.6M 10.26M 13.89M 4.34M 25.87M 9.82M
Capital Expenditures
-5.56M -3.23M -8.79M -10.62M -13.37M -8.72M -16.37M -15.81M -11.18M -8.27M -12.07M -14.62M -10.7M -9.17M -4.72M -6.09M -4.34M -3.19M -4.54M -2.42M -2.66M -2.52M
Cash Acquisitions
312K 29.21M 2.28M -308.85M -219.1M -55M -8M -47M -33.91M -106.26M n/a n/a -10M 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 -5M n/a n/a n/a n/a -4.99M n/a -78.26M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
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 n/a n/a n/a
Other Investing Acitivies
29.21M n/a 5.41M n/a n/a n/a 17.77M n/a n/a 86.26M n/a 97.84M n/a -35.35M -260M n/a n/a 1.8M n/a n/a n/a 15.82M
Investing Cash Flow
23.96M 25.99M -11.51M -319.47M -232.47M -63.72M -6.6M -67.8M -45.09M -106.53M -12.07M 83.22M -20.7M -44.51M -264.72M -6.09M -4.34M -1.39M -4.54M -2.42M -2.66M 13.3M
Debt Repayment
-464K -216K -353K -292K -63K -402K 58K 252K -444K -184K -32K -157K -231K -297K 387.85M -2.67M -2.61M -2.61M -2.59M -2.62M -2.57M -35.57M
Common Stock Repurchased
n/a n/a -100.02M -100M -100M n/a -100M n/a n/a n/a n/a n/a n/a n/a -75M 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
-15.21M -15.7M -1.1M -759K 3.63M -19.8M -892K -1.3M -1.01M -18.48M -772K -728K -5.17M -9.31M 5M -85K -824K -147K 492K 463K -193K 444K
Financial Cash Flow
-7.12M -11.62M -100.79M -99.17M -98.41M -18.22M -101.33M 1.87M 99K -16.85M -450K 108K -4.05M -8.67M 317.84M -1.96M -2.01M -2.18M -2.1M -1.73M -715K -34.79M
Net Cash Flow
234.19M 139.46M -22.89M -313.57M -242.95M 25.73M 46.43M 109.37M 38.74M 4.63M 99.53M 200.06M -56.79M 55.22M 158.39M 85.27M 66.07M 6.85M 7.03M -25K 22.64M -11.69M
Free Cash Flow
211.77M 121.9M 81.39M 94.67M 73.73M 98.85M 139.03M 159.25M 73.55M 118.97M 100.22M 102.12M -42.96M 99.33M 100.63M 87.48M 68.25M 7.07M 9.35M 1.92M 23.21M 7.3M
Adj. Free Cash Flow
175.72M 121.9M 81.39M 94.67M 51.41M 77.65M 139.03M 159.25M 73.55M 103.58M 100.22M 88.14M -42.96M 89.67M 100.63M 79.38M 68.25M 1.45M 5.18M -1.95M 23.21M 3.98M
Maintenance CapEx
-5.56M -3.23M -6.12M -9.73M -13.37M -8.24M -9.01M -4.16M 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 -1.94M
Growth CapEx
n/a n/a -2.66M -896.97K n/a -473.8K -7.35M -11.65M -11.18M -8.27M -12.07M -14.62M -10.7M -9.17M -4.72M -6.09M -4.34M -3.19M -4.54M -2.42M -2.66M -577.62K
Owner Earnings
211.77M 121.9M 84.05M 95.57M 73.73M 99.32M 146.38M 170.9M 84.72M 127.24M 112.29M 116.74M -32.27M 108.5M 105.35M 93.57M 72.6M 10.26M 13.89M 4.34M 25.87M 7.88M

© 2026 bestshares.com. All rights reserved.