Xenon Pharmaceuticals Inc. logo

Xenon Pharmaceuticals Inc.

XENE | NASDAQ
Chart Builder DCF Calculator
$39.01
+$0.02 (+0.05%)
Sep 22, 2026, 2:37 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
-213.04M -102.3M -105.26M -90.9M -84.71M -65.05M -65.69M -62.79M -57.92M -47.93M -44.74M -48.46M -47.46M -41.73M -37.4M -37.15M -31.16M -19.67M -25.56M -15.45M -22.11M -15.76M
Depreciation & Amortization
1.15M 587K 611K 641K 632K 659K 633K 700K 659K 586K 851K 1.73M 602K 354K 515K 358K 375K 376K 270K 209K 231K 196K
Stock-Based Compensation
33.63M 16.89M 14.12M 13.71M 13.71M 12.17M 13.6M 13M 14.72M 9.4M 9.18M 8.74M 8.45M 5.99M 5.81M 5.74M 5.21M 3.61M 2.71M 2.64M 2.7M 1.97M
Other Working Capital
-949K -1.78M 6.45M 4.68M -5.8M -1.23M 2.74M -239K 936K -5.99M -228K -3.45M 6.85M 2.34M -449K -2.41M 6.5M -6.07M -2.2M -2.24M 3.26M -533K
Other Non-Cash Items
-3.57M -1.14M 1.12M 536K 3.68M 3.97M 3.49M 67K 9.27M -2.7M -33K -791K -1.48M -1.88M -2.74M 3.26M 1.92M 3.22M 523K 420K 233K -130K
Deferred Income Tax
-1.5M 447K -1.11M -701K -170K -1.21M -8.61M -322K -333K 403K -200K -156K -224K 288K 5K -203K -104K 258K 346K -267K -30K 9K
Change in Working Capital
-949K -3.38M 9.05M 4.96M 2.62M -12.19M 2.19M -322K 936K -5.95M -522K -3.3M 6.89M 2.56M 1.07M -2.41M 6.89M -6.23M 1.01M -2.57M 5.89M -6.98M
Operating Cash Flow
-184.29M -88.9M -81.48M -71.75M -64.23M -61.65M -54.39M -49.67M -32.68M -46.19M -35.47M -42.23M -33.22M -34.41M -32.73M -30.4M -16.87M -18.43M -20.71M -15.01M -13.08M -20.71M
Capital Expenditures
-408K -133K -318K -281K -157K -43K -783K -590K -1.51M -188K -78K -1.2M -2.13M -2.21M -1.75M -386K -544K -212K -514K -223K -909K -404K
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -49.23M -30.04M n/a n/a n/a n/a -20.28M -144.75M n/a n/a -45.96M
Purchase of Investments
-996.03M -505.65M -60.9M -74.7M -88.82M -131.24M -66.35M -164.09M -124.98M -176.85M -376.59M -146.77M -162.27M -108.28M -114.74M -294.76M -72.68M -68.96M -257.19M -10M -21.62M -100.66M
Sales Maturities Of Investments
257.92M 98.5M 337.03M 113.51M 171.23M 165.79M 165.64M 165.18M 237.21M 133.84M 136.94M 196M 192.31M 157.11M 102.16M 61.04M 74.54M 20.28M 42.28M 25.8M 30.73M 45.96M
Other Investing Acitivies
n/a n/a -213.11M n/a n/a n/a n/a n/a n/a n/a n/a 49.23M 30.04M n/a n/a n/a n/a 20.28M 144.75M n/a n/a 45.96M
Investing Cash Flow
-738.52M -407.28M 62.7M 38.53M 82.26M 34.51M 98.5M 498K 110.72M -43.19M -239.73M 48.03M 27.9M 46.62M -14.34M -234.1M 1.32M -48.89M -215.43M 15.58M 8.19M -55.1M
Debt Repayment
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
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 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
837.53M n/a -191.75K -33.48K -22.2K n/a 47K n/a n/a n/a 35K n/a n/a n/a 6K 699K n/a n/a 15K 28K 111K 106K
Financial Cash Flow
843.04M 843.01M 113.54M 2.36M 65K 1.15M 12.13M n/a n/a n/a 324.01M 29.51M n/a n/a 6K 699K 269.89M 7.88M 323.95M 4.76M 111K 118.72M
Net Cash Flow
-79.64M 346.7M 94.65M -30.87M 18.72M -26.06M 55.09M -49.11M 77.84M -89.75M 49.07M 35.02M -4.96M 12.27M -46.25M -266.5M 253.45M -59.15M 87.88M 4.88M -5.06M 42.98M
Free Cash Flow
-184.7M -89.03M -81.8M -72.03M -64.39M -61.7M -55.17M -50.26M -34.19M -46.38M -35.54M -43.43M -35.35M -36.62M -34.48M -30.79M -17.41M -18.64M -21.22M -15.23M -13.99M -21.11M
Adj. Free Cash Flow
-218.32M -105.92M -95.91M -85.74M -78.1M -73.87M -68.77M -63.26M -48.91M -55.78M -44.73M -52.17M -43.81M -42.61M -40.3M -36.53M -22.62M -22.25M -23.93M -17.87M -16.69M -23.08M
Maintenance CapEx
-408K -133K -318K -281K -157K n/a -783K -590K -1.51M -188K -78K -1.2M -2.13M -2.21M -1.75M -386K -544K n/a -514K n/a -909K -404K
Growth CapEx
n/a n/a n/a n/a n/a -43K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -212K n/a -223K n/a n/a
Owner Earnings
-184.7M -89.03M -81.8M -72.03M -64.39M -61.65M -55.17M -50.26M -34.19M -46.38M -35.54M -43.43M -35.35M -36.62M -34.48M -30.79M -17.41M -18.43M -21.22M -15.01M -13.99M -21.11M

© 2026 bestshares.com. All rights reserved.