PureCycle Technologies Inc. logo

PureCycle Technologies Inc.

PCT | NASDAQ
Chart Builder DCF Calculator
$5.60
-$0.07 (-1.23%)
Sep 22, 2026, 12:56 PM 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
-256.26M -224.84M -182.57M -228.46M -290.73M -194.7M -289.14M -248.64M -149.47M -157.84M -98.07M -83.25M -126.73M -85.16M -84.75M -94.78M -80.81M -76.86M -81.55M -103.41M -89.04M -82.4M
Depreciation & Amortization
40.1M 33.75M 33.67M 33.85M 33.62M 33.15M 34.71M 28.2M 26.4M 21.81M 14.01M 13.6M 8.54M 6.32M 5.21M 4.32M 3.52M 2.9M 2.28M 1.99M 1.95M 1.92M
Stock-Based Compensation
12.22M 14.13M 14.94M 15.68M 15.66M 12.33M 11.65M 11.76M 12.16M 12.34M 11.83M 10.09M 9.82M 9.84M 10.84M 17.33M 27.93M 25.5M 22.64M 17.83M 6.18M 5.52M
Other Working Capital
-5.01M -95K 8.24M -4.61M -825K 245K -9.46M -7.62M 4.06M 1.03M 5.75M 8.18M -1.25M -19K -3.28M -4.77M 1.03M 1.12M -2.38M 15.85M 8.78M 12.79M
Other Non-Cash Items
7.95M 24.96M -16.26M 41.3M 107.85M 14.43M 107.9M 73.32M -24.26M 3.89M -28.53M -25.09M 37.44M 5.15M 6.41M 14.25M 13.8M 18.33M 26.68M 40.02M 25.92M 26.88M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a 650K 650K 650K 650K n/a n/a n/a n/a n/a n/a n/a n/a n/a 393 393
Change in Working Capital
-6.5M 5.48M 7.49M -8.27M -7.22M -9.73M -9.95M -11.85M 429K -185K 5.21M 8M 118K 537K -3.2M -3.83M 2.55M 1.15M -2.68M 16.31M 9.51M 14.47M
Operating Cash Flow
-202.49M -146.53M -142.74M -145.89M -140.81M -144.52M -144.83M -146.56M -134.09M -119.33M -94.91M -76.64M -70.81M -63.31M -65.48M -62.71M -46.62M -42.6M -46.24M -40.86M -45.48M -33.6M
Capital Expenditures
-55.85M -29.28M -40.85M -49.1M -54.48M -56.24M -55.58M -45.21M -54.38M -121.62M -153.9M -217.77M -284.36M -281.64M -287.19M -261.33M -222.23M -163.94M -145.65M -123.81M -78.75M -62.94M
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 -73.09K -73.09K -73.09K -73.09K n/a n/a n/a n/a n/a n/a
Purchase of Investments
-133.34M -45.29M -13.62M n/a n/a n/a -30.59M -76.14M -88.16M -88.16M -57.58M -12.02M -14.63M -94.32M -192.39M -192.39M -206.24M -327.25M -229.18M -229.18M -200.7M n/a
Sales Maturities Of Investments
56.63M 14.45M n/a n/a n/a 2.2M 79.16M 89.16M 89.16M 86.96M 109.37M 159.87M 247.59M 360.56M 306.38M 306.87M 219.15M 106.19M 61M n/a n/a n/a
Other Investing Acitivies
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 73.09K -45.12M -45.12M -89.31M -45.19M n/a n/a 44.2M 402 402
Investing Cash Flow
-132.55M -60.11M -54.47M -49.1M -54.48M -54.04M -7.01M -32.19M -53.38M -122.82M -102.1M -69.92M -51.4M -60.59M -218.39M -236.23M -254.5M -385.01M -313.84M -308.79M -279.45M -62.94M
Debt Repayment
14.45M -27.62M -10.11M 14.05M 48.27M 76.01M -193.59M -197.5M 5.63M 31.28M 284.51M 285.1M 57.75M n/a n/a -13K -49K -104K -13K 286.8M 285.97M 286.34M
Common Stock Repurchased
-6.87M -5.45M -4.93M -4.97M -3.72M -2.72M -1.62M -1.43M -1.76M -1.69M -1.37M -1.19M -877K -867K -1.64M -3.27M -2.76M -2.74M -1.7M 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
-25.71M 300.61M 304.09M 304.74M 353.71M 51.43M 47.84M 49.08M -9.27M -11.38M -11.14M -10.72M -3.38M -1.4M 43.1M 42.64M 42.85M -255.66M -303.38M -314.67M -315.39M -16.88M
Financial Cash Flow
146.47M 269.29M 323.73M 348.59M 469.77M 196.08M -109.17M -111.74M -5.41M 18.21M 272M 273.19M 53.49M -2.27M 247.53M 246.91M 247.59M 247.56M 293.37M 659.1M 662.23M 663.52M
Net Cash Flow
-188.65M 62.57M 126.48M 153.55M 274.49M -2.48M -261M -290.49M -192.87M -223.94M 74.99M 126.62M -68.72M -126.17M -36.34M -52.03M -25.53M -152.05M -38.72M 337.43M 337.3M 566.97M
Free Cash Flow
-258.33M -175.8M -183.59M -194.99M -195.28M -200.76M -200.41M -191.77M -188.47M -240.94M -248.81M -294.42M -355.17M -344.95M -352.67M -324.04M -268.84M -206.54M -191.9M -164.67M -124.23M -96.54M
Adj. Free Cash Flow
-270.55M -189.93M -198.52M -210.68M -210.95M -213.08M -212.06M -203.53M -200.63M -253.29M -260.63M -304.51M -364.99M -354.79M -363.51M -341.37M -296.77M -232.04M -214.53M -182.49M -130.41M -102.06M
Maintenance CapEx
-18.18M -3.43M n/a -8.57M -16.76M -24.69M -34.71M -28.2M -26.4M -21.81M -14.01M -13.6M -8.54M -6.32M -5.21M -4.32M -3.52M -2.9M -2.28M -1.99M -1.95M -1.92M
Growth CapEx
-37.67M -25.84M -40.85M -40.53M -37.72M -31.56M -20.88M -17.01M -27.98M -99.81M -139.89M -204.18M -275.82M -275.32M -281.98M -257.01M -218.71M -161.04M -143.37M -121.81M -76.8M -61.02M
Owner Earnings
-220.67M -149.96M -142.74M -154.47M -157.56M -169.2M -179.53M -174.76M -160.49M -141.14M -108.91M -90.24M -79.35M -69.63M -70.69M -67.03M -50.14M -45.5M -48.52M -42.86M -47.43M -35.52M

© 2026 bestshares.com. All rights reserved.