Rocket Lab USA Inc. logo

Rocket Lab USA Inc.

RKLB | NASDAQ
Chart Builder DCF Calculator
$70.59
+$0.70 (+1.00%)
Sep 22, 2026, 10:37 AM 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
-165.46M -182.62M -198.21M -197.63M -231.31M -206.53M -190.18M -188.33M -176.96M -181.21M -182.57M -169.28M -163.32M -154.85M -135.94M -95.54M -148.9M -128.15M -117.32M -139.46M -64.1M -56.64M
Depreciation & Amortization
62.4M 50.22M 43.94M 38.33M 34.7M 34.05M 33.66M 32.68M 32.38M 31.02M 29.74M 29.93M 30M 30.89M 29.95M 25.03M 19.74M 14.54M 10.85M 10.35M 10.52M 10.41M
Stock-Based Compensation
81.61M 79.98M 71.1M 69.77M 66.94M 62.96M 56.82M 50.01M 51.21M 52.52M 53.46M 55.74M 56.12M 57.73M 55.65M 51.7M 59M 43.42M 32.56M 25.28M 4.67M 4.47M
Other Working Capital
20.62M 48.36M -7.08M 91.78M 44.56M 49.54M 84.98M 38.65M 34.16M -6.26M -8.86M -23.8M -280K -5.49M -5.49M -1.79M 980K 32.63M 16.98M 31.7M 10.49M -3.91M
Other Non-Cash Items
-137.73M -6.48M -6.92M -3.51M 7.36M 3.88M 4.43M 6.07M 6.84M 8.58M 7.08M 5.53M 5.58M 2.48M -7.93M -31.44M 2.4M 6.68M 20.12M 45.72M 15.39M 12.8M
Deferred Income Tax
-30.71M -28.93M -30.67M -34.76M 53K -64K 599K 2.37M 2.46M 366K 708K -1.1M -579K 1.4M -576K -5.11M -9.12M -11.5M -9.98M -3.32M -223K 347K
Change in Working Capital
-59.79M -73.81M -44.76M 24.43M 11.5M 5.19M 45.79M 8.47M 1.06M 12.66M -7.29M 3.59M -1.19M -43.24M -47.69M -54.15M -22.94M -7.65M -8.02M 5.22M -18.51M -6.91M
Operating Cash Flow
-249.68M -161.63M -165.52M -103.38M -110.77M -100.53M -48.89M -88.72M -83.01M -76.07M -98.87M -75.6M -73.39M -105.58M -106.54M -109.51M -99.8M -82.65M -71.79M -56.22M -52.24M -35.53M
Capital Expenditures
-148.68M -154.67M -156.29M -128.19M -93.29M -76.59M -67.09M -55.95M -65.98M -61.21M -54.71M -59.29M -46.59M -48.84M -42.41M -41.67M -39.07M -27.9M -25.7M -18.79M -15.2M -22.77M
Cash Acquisitions
-176.71M -139.62M -132.31M -132.31M -10.69M -10.82M -10.82M -9.19M 813K -15.31M -15.31M -16.93M -16.87M -236K -65.82M -132.26M -131.51M -132.02M -66.44M n/a n/a -12.21M
Purchase of Investments
-297.97M -283.69M -277M -201.99M -180.58M -169.71M -164.43M -225.44M -262.16M -283.85M -280.88M -286.98M -391.57M -335.96M -259.57M -179.85M n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
224.95M 221.53M 216.25M 198.66M 197.38M 156.8M 118.39M 172.89M 209M 257.48M 289.3M 240.82M 175.9M 99.82M 21.72M 240K n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
2.43M 1.94M 1.95M 2.65M 15.93M 25.65M 25.63M 98.46M 84.43M 73.62M 73.62M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Investing Cash Flow
-395.98M -354.52M -347.4M -261.18M -71.25M -74.67M -98.33M -19.23M -33.89M -29.27M 12.02M -122.38M -279.13M -285.22M -346.08M -353.54M -170.58M -159.92M -92.13M -18.79M -15.2M -34.97M
Debt Repayment
-75.21M -83.59M -61.47M 8.49M 7.91M 13.3M 302.95M 308.22M 310.95M 313.86M 2.09M -326K -315K -304K -271K -193K -116K 98.85M 98.9M 98.9M 98.9M n/a
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 -30.36M -30.36M -30.36M -30.36M 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
936.56M -128.47M -87.97M -37.04M 1.23M 7.38M -46.27M -49.21M -50.64M -49.85M 5.28M 5.66M 6.93M -10.04M 2.31M -435K 732.12M 745.12M 730.49M 733.3M -1.12M 21.33M
Financial Cash Flow
1.84B 1.42B 1.07B 881.92M 405.79M 113.48M 256.68M 259.01M 260.31M 264.02M 7.37M 5.34M 6.61M -10.35M 2.04M -271K 702M 813.97M 799.94M 802.39M 98.33M 21.89M
Net Cash Flow
1.19B 902.13M 558.24M 515.92M 224.44M -61.53M 108.87M 152.3M 143.8M 158.08M -79.44M -191.8M -345.88M -396.07M -446.2M -457.5M 437.59M 572.44M 638.14M 727.31M 30.86M -47.75M
Free Cash Flow
-398.35M -316.3M -321.81M -231.56M -204.06M -177.12M -115.98M -144.67M -148.99M -137.28M -153.57M -134.88M -119.98M -154.43M -148.95M -151.18M -138.87M -110.55M -97.49M -75.01M -67.44M -58.3M
Adj. Free Cash Flow
-479.96M -396.28M -392.91M -301.33M -271M -240.08M -172.8M -194.68M -200.2M -189.8M -207.04M -190.62M -176.1M -212.16M -204.6M -202.87M -197.88M -153.97M -130.05M -100.29M -72.12M -62.77M
Maintenance CapEx
-54.45M -35.34M -25.48M -13.16M -6.96M -5.14M n/a -2.09M -18.48M -22.4M -22.4M -20.31M -3.92M n/a n/a n/a -5.75M -5.75M -5.75M -13.09M -9.5M -18.72M
Growth CapEx
-94.23M -119.34M -130.8M -115.02M -86.33M -71.46M -67.09M -53.86M -47.5M -38.81M -32.3M -38.97M -42.66M -48.84M -42.41M -41.67M -33.32M -22.15M -19.95M -5.7M -5.7M -4.05M
Owner Earnings
-304.13M -196.97M -191M -116.54M -117.73M -105.66M -48.89M -90.81M -101.48M -98.47M -121.27M -95.91M -77.32M -105.58M -106.54M -109.51M -105.55M -88.4M -77.54M -69.31M -61.74M -54.25M

© 2026 bestshares.com. All rights reserved.