Replimune Group Inc. logo

Replimune Group Inc.

REPL | NASDAQ
Chart Builder DCF Calculator
$13.58
+$0.71 (+5.52%)
Sep 22, 2026, 11:34 AM ET · Market open
Fiscal Quarter
Period Ending
Q1 2027
Jun 29, 2026
Q4 2026
Mar 30, 2026
Q3 2026
Dec 30, 2025
Q2 2026
Sep 29, 2025
Q1 2026
Jun 29, 2025
Q4 2025
Mar 30, 2025
Q3 2025
Dec 30, 2024
Q2 2025
Sep 29, 2024
Q1 2025
Jun 29, 2024
Q4 2024
Mar 30, 2024
Q3 2024
Dec 30, 2023
Q2 2024
Sep 29, 2023
Q1 2024
Jun 29, 2023
Q4 2023
Mar 30, 2023
Q3 2023
Dec 30, 2022
Q2 2023
Sep 29, 2022
Q1 2023
Jun 29, 2022
Q4 2022
Mar 30, 2022
Q3 2022
Dec 30, 2021
Q2 2022
Sep 29, 2021
Q1 2022
Jun 29, 2021
Net Income
-69.77M -73.22M -70.93M -83.1M -86.69M -74.13M -66.34M -53.06M -53.77M -55.08M -51.12M -60.04M -49.56M -49.24M -39.69M -43.1M -42.25M -31.7M -29.67M -29.36M -27.31M
Depreciation & Amortization
1.14M 409K 1.42M 842K 873K 848K 993K 925K 736K 705K 700K 654K 621K 528K 1.29M 617K 620K 549K 548K 532K 518K
Stock-Based Compensation
7.67M 8.13M 7.05M 8.34M 8.76M 8.28M 8.64M 8.65M 9.48M 7.92M n/a 9.12M 8.85M 6.92M n/a 6.99M 7.19M 5.77M 5.92M 6.31M 6.25M
Other Working Capital
n/a 6.39M -2.35M 2.43M -5.81M 8.38M 4.86M -1.22M -1.51M 4.14M 99K 8.04M -2.08M 5.29M 2.89M 2.88M 696K 3.41M 1.7M -1.04M 2.29M
Other Non-Cash Items
-14.78M 1.65M -59K -422K 459K -1.79M 2.66M -4.08M -2.04M -1.9M 4.09M -701K -5.21M 259K 5.03M -404K 243K 428K 508K 626K 658K
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 1.82M n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
n/a 6.88M -3.43M -6.87M -417K 13.06M 3.33M 8.92M -3.57M 2.18M -791K 7.39M -3.29M 6.91M 4.78M 2.69M 741K 2.39M 4.35M -1.08M 1.57M
Operating Cash Flow
-75.73M -56.16M -65.96M -81.21M -77.02M -53.73M -50.71M -38.64M -49.17M -46.17M -47.12M -43.59M -48.59M -32.8M -28.59M -33.21M -33.46M -22.56M -18.35M -22.96M -18.31M
Capital Expenditures
-6K -5K -135K -1.34M -2.74M -1.13M -1.8M -2.08M -1.67M -1.74M -1.72M -1.75M -449K -251K -555K -396K -1.07M -1.15M -465K -428K -291K
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 22.5K n/a -432 n/a n/a n/a n/a n/a
Purchase of Investments
-9.88M -3.95M -26.51M -9.85M -37.58M -71.63M -137.02M -89.46M -105.48M -108.4M -99.87M -111.92M -169.33M -149.5M -240.23M -133.07M -60.62M -63.17M -81.19M -79.12M -32.23M
Sales Maturities Of Investments
59.88M 90.46M 101.77M 95.36M 105.37M 65.07M 92.5M 92M 136.91M 133.34M 155.54M 126.35M 177.14M 127M 115.68M 133.5M 67M 60M 68.24M 68.5M 59.52M
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 n/a -22.5K n/a 432 n/a n/a n/a n/a n/a
Investing Cash Flow
49.99M 86.51M 75.12M 84.17M 65.05M -7.7M -46.32M 458K 29.77M 23.2M 53.96M 12.68M 7.36M -22.75M -125.1M 36K 5.32M -4.33M -13.42M -11.05M 26.99M
Debt Repayment
n/a 34.8M -195K -177K -166K -163K -159K -143K -134K -131K 14.87M -113K -104K -1.95M 28.06M -86K -77K -76K -74K -61K -53K
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
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
Other Financial Acitivies
800K n/a n/a n/a n/a 97.03M -48.44M n/a 48.57M n/a n/a n/a n/a 2.12M n/a 1.11M 1.56M n/a n/a n/a n/a
Financial Cash Flow
800K 55.68M 10.45M 324K -158K -132K 155.93M -39K 96.64M -130K 14.87M 438K 1.11M -77K 271.44M 7.42M 32.52M 359K 3.97M 1.15M 1.12M
Net Cash Flow
-23.67M 86.07M 20.65M 4.92M -13.74M -61.12M 58.75M -38.16M 77.2M -23.22M 21.68M -30.49M -40.11M -60.08M 117.74M -23.32M 6.3M -26.33M -27.69M -32.56M 10.01M
Free Cash Flow
-75.73M -56.17M -66.09M -82.56M -79.76M -54.87M -52.51M -40.72M -50.84M -47.91M -48.84M -45.34M -49.04M -33.05M -29.14M -33.61M -34.52M -23.71M -18.81M -23.39M -18.61M
Adj. Free Cash Flow
-83.41M -64.29M -73.14M -90.89M -88.52M -63.15M -61.15M -49.37M -60.31M -55.83M -48.84M -54.46M -57.88M -39.97M -29.14M -40.6M -41.72M -29.48M -24.73M -29.7M -24.86M
Maintenance CapEx
-6K -5K -135K -842K -873K -848K -993K -925K -736K -705K -700K -654K -449K -251K -555K -396K -620K -549K -465K -428K -291K
Growth CapEx
n/a n/a n/a -501K -1.87M -286K -807K -1.16M -933K -1.04M -1.02M -1.1M n/a n/a n/a n/a -448K -603K n/a n/a n/a
Owner Earnings
-75.73M -56.17M -66.09M -82.05M -77.89M -54.58M -51.71M -39.56M -49.9M -46.87M -47.82M -44.24M -49.04M -33.05M -29.14M -33.61M -34.08M -23.11M -18.81M -23.39M -18.61M

© 2026 bestshares.com. All rights reserved.