StoneCo Ltd. logo

StoneCo Ltd.

STNE | NASDAQ
Chart Builder DCF Calculator
$9.71
+$0.18 (+1.89%)
At close: Sep 21, 2026, 4:00 PM ET
$9.78
+$0.07 (+0.72%)
Pre-market: Sep 22, 2026, 8:30 AM ET
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
3.53B 3.68B 2.45B -1.09B -1.26B -1.36B -1.51B 2.07B 1.93B 1.74B 1.6B 1.02B 814.05M 17.58M -521.15M -1.4B -2.86B -1.84B -1.37B -261.29M 1.24B 837.12M
Depreciation & Amortization
941.25M 981.55M 1.01B 1.01B 1.04B 990.46M 949.39M 926.44M 885.56M 883.02M 878.18M 871.94M 852.81M 828M 800.37M 697.15M 707.3M 607.82M 507.4M 467.17M 314.8M 280.6M
Stock-Based Compensation
70.11M 166.99M 254.12M 328.43M 326.52M 294.02M 232.67M 227.95M 220.87M 206.9M 251.24M 241.37M 250.49M 239.19M 206.93M 188.44M 158.94M 148.83M 133.12M 103.57M 74.93M 46.53M
Other Working Capital
5.49B 2.88B 749.66M -7.87B -9.97B -9.73B -8.43B -188.47M 158.22M 868.49M 214.22M 333.7M -4.64B -3.34B -933.71M -997.44M 2.84B 2.84B 1.57B 1.64B -1.28B -1.27B
Other Non-Cash Items
8.96B 8.25B 7.77B 10.01B 9.28B 8.16B 7.62B 3.68B 3.15B 2.65B 2.11B 1.82B 1.88B 2.5B 2.86B 3.63B 4.51B 3.6B 3.05B 1.95B 247.5M 550M
Deferred Income Tax
-1.64B -1.5B -150.18M -167.53M -129.26M -55.27M -38.5M 20.95M -36.41M 2.45M 35.45M 50.05M 93.03M -26.52M -108.7M -176.68M -176.68M -63.19M -29.63M 30.7M 61.9M 70.5M
Change in Working Capital
-7.03B -8.23B -10.64B -10.42B -8.68B -8.55B -10.88B -10.66B -9.7B -7.48B -3.22B -1.6B -1.71B -1.5B -1.55B -1B 1.54B 2.04B 1.31B 961.83M -2.13B -2.18B
Operating Cash Flow
4.82B 3.34B 687.03M -334.38M 579.68M -523.99M -3.62B -3.74B -3.54B -1.99B 1.65B 2.41B 2.17B 2.06B 1.68B 1.94B 3.88B 4.49B 3.61B 3.25B -194.22M -395.12M
Capital Expenditures
-795.37M -940.87M -1.05B -1.2B -1.23B -1.25B -1.27B -1.19B -1.07B -1.06B -1.17B -1.08B -950.91M -835.54M -661M -1.05B -1.09B -1.1B -1.24B -738.36M -832.65M -719.45M
Cash Acquisitions
3.19B 3.06B 16.7M -18.47M -43.03M -184M -198.83M -183.48M -170.41M -56.08M -37.81M -50.33M -56.33M -62.61M -107.69M -91.39M -4.81B -4.79B -4.78B -4.94B -275.12M -333.02M
Purchase of Investments
-590.78M -3.53B -596.46M n/a n/a n/a n/a n/a -121.1M -257.11M -333.17M -998.47M -877.37M -680.62M -1.09B -495.66M -495.66M -3.04B -2.77B -2.6B -9.98B -7.52B
Sales Maturities Of Investments
68.91M -375M -913.14K 41.21M -97.2M 397.07M 3.05B 3.19B 4.94B 4.38B 1.82B 1.73B 234.25M 637.74M 61.06M 443.92M 443.92M 3.77B 3.87B 3.57B 3.54B 1.58B
Other Investing Acitivies
-119.27M -226.87M -334.15M -455.84M -460.09M -482.62M -501.33M -1.84B -1.59B -1.33B -1.12B 427.69M 84.11M -127.47M -78.31M -95.17M 1.98B 2.06B 1.89B 1.82B 738K 26.13M
Investing Cash Flow
1.53B -2.03B -1.78B -1.18B -1.37B -1.03B 1.59B 361.35M 2.24B 1.8B -845.44M 26.89M -1.57B -1.07B -1.87B -1.29B -3.98B -3.1B -2.98B -2.85B -7.51B -6.93B
Debt Repayment
1.26B 1.01B 2.86B 2.68B 759.13M 654.24M 2.88B 2.77B 3.43B 3.58B 151.37M -1.11B -2.21B -2.71B -2.23B -767.36M -1.41B 1.62B 2.18B 1.19B 3.69B -127.14M
Common Stock Repurchased
-3.08B -2.7B -3.02B -2.31B -2.59B -2.43B -1.59B -1.27B -529.27M -292.75M -292.75M -53.4M -53.4M -106.8M -106.8M -53.42M -53.42M -756.72M -988.8M -988.87M -988.87M -260.97M
Dividend Paid
-3.15B 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
410.64M 806.74M 1.1B 2.96B 3.46B 3.96B 3.75B 2.16B 925.72M 39.39M -7.42M -5.91M -5.41M -630.11M -628.93M -629.77M -629.32M -5.2M 227.05M 214.9M 8.06B 8.06B
Financial Cash Flow
-4.56B -880.3M 937.89M 3.33B 1.63B 2.19B 5.04B 3.66B 3.83B 3.32B -148.8M -1.11B -2.21B -3.34B -2.81B -1.34B -1.98B 909.44M 1.42B 419.9M 10.76B 7.67B
Net Cash Flow
2.11B 733.18M -323.18M 1.78B 842.48M 662.03M 3.05B 320.21M 2.54B 3.13B 663.81M 1.35B -1.58B -2.31B -2.98B -698.73M -2.09B 2.31B 2.05B 849.59M 3.1B 344.86M
Free Cash Flow
4.03B 2.4B -360.59M -1.54B -647.31M -1.78B -4.89B -4.93B -4.61B -3.05B 479.69M 1.33B 1.22B 1.22B 1.02B 882.22M 2.79B 3.39B 2.37B 2.52B -1.03B -1.11B
Adj. Free Cash Flow
3.96B 2.24B -614.71M -1.87B -973.83M -2.07B -5.13B -5.16B -4.83B -3.26B 228.45M 1.09B 973.36M 982.14M 815.71M 693.78M 2.63B 3.24B 2.24B 2.41B -1.1B -1.16B
Maintenance CapEx
-730.28M -796.44M -816.74M -911.12M -947.02M -1.05B -1.14B -1.03B -837M -715.74M -725.31M -581.07M -517.27M -354.21M -61.49M -415.41M -415.41M -413.29M -748.26M -406.69M -540.37M -585.22M
Growth CapEx
-65.08M -144.43M -230.88M -291.62M -279.97M -206.85M -136.47M -166.61M -233.69M -342.53M -442.7M -499.21M -433.64M -481.33M -599.51M -638M -678.58M -688.38M -488.1M -331.67M -292.28M -134.23M
Owner Earnings
4.09B 2.55B -129.71M -1.25B -367.34M -1.57B -4.76B -4.76B -4.38B -2.71B 922.39M 1.83B 1.66B 1.7B 1.62B 1.52B 3.47B 4.08B 2.86B 2.85B -734.59M -980.34M

© 2026 bestshares.com. All rights reserved.