ACHV
ACHIEVE LIFE SCIENCES, INC.
Company overview
- Market capitalization
- $797.49M
- Employees
- 28
- Latest publication
- 2026-09-29
About ACHIEVE LIFE SCIENCES, INC.
Achieve Life Sciences, Inc., a late-stage pharmaceutical company, develops and commercializes cytisinicline for nicotine independence in Canada, the United States, and the United Kingdom. The company offers cytisinicline, a naturally occurring alkaloid that interacts with nicotine receptors in the brain that reduces the severity of nicotine withdrawal symptoms. It has license and supply agreements with Sopharma AD and University of Bristol. Achieve Life Sciences, Inc., is headquartered in Bothell, Washington.
Financial statements
Income Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 228,000USD | 0USD | 0USD |
| Cost Of Revenue | 57,000USD | 57,000USD | 54,000USD | 55,000USD | 62,000USD | — | 57,000USD | 57,000USD |
| Gross Profit | -57,000USD | -57,000USD | -54,000USD | -55,000USD | -62,000USD | 114,000USD | -57,000USD | -57,000USD |
| Research Development | 3,292,000USD | 3,874,000USD | 5,320,000USD | 6,707,000USD | 7,097,000USD | 7,296,000USD | 7,609,000USD | 5,113,000USD |
| Selling General Administrative | 7,147,000USD | 10,857,000USD | 9,372,000USD | 5,856,000USD | 5,797,000USD | 4,894,000USD | 4,857,000USD | 3,318,000USD |
| Selling And Marketing Expenses | 24,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 10,406,000USD | 14,731,000USD | 14,638,000USD | 12,563,000USD | 12,894,000USD | 12,190,000USD | 12,466,000USD | 8,431,000USD |
| Operating Income | -10,463,000USD | -14,731,000USD | -14,692,000USD | -12,563,000USD | -12,894,000USD | -12,190,000USD | -12,466,000USD | -8,431,000USD |
| Interest Income | 297,000USD | 427,000USD | 554,000USD | 192,000USD | 322,000USD | 482,000USD | 673,000USD | 833,000USD |
| Interest Expense | 274,000USD | 251,000USD | 192,000USD | 191,000USD | 185,000USD | 197,000USD | 366,000USD | 804,000USD |
| Net Interest Income | 23,000USD | 176,000USD | 362,000USD | 1,000USD | 137,000USD | 285,000USD | 307,000USD | 29,000USD |
| Income Before Tax | -10,168,000USD | -14,662,000USD | -14,441,000USD | -12,718,000USD | -12,827,000USD | -12,360,000USD | -12,512,000USD | -8,461,000USD |
| Net Income | -10,168,000USD | -14,662,000USD | -14,441,000USD | -12,718,000USD | -12,827,000USD | -12,360,000USD | -12,512,000USD | -8,461,000USD |
| Net Income From Continuing Ops | -10,168,000USD | -14,662,000USD | -14,441,000USD | -12,718,000USD | -12,827,000USD | -12,360,000USD | -12,512,000USD | -8,461,000USD |
| Ebit | -9,894,000USD | -14,411,000USD | -14,249,000USD | -12,527,000USD | -12,642,000USD | -12,163,000USD | -12,146,000USD | -7,657,000USD |
| Ebitda | -9,837,000USD | -14,354,000USD | -14,194,000USD | -12,472,000USD | -12,580,000USD | -12,105,000USD | -12,089,000USD | -7,600,000USD |
| Depreciation And Amortization | 57,000USD | 57,000USD | 55,000USD | 55,000USD | 62,000USD | 58,000USD | 57,000USD | 57,000USD |
| Reconciled Depreciation | 57,000USD | 57,000USD | 54,000USD | 55,000USD | 62,000USD | 58,000USD | 57,000USD | 57,000USD |
| Total Other Income Expense Net | 295,000USD | 69,000USD | 251,000USD | -155,000USD | 67,000USD | -170,000USD | -46,000USD | -30,000USD |
| Income Tax Expense | — | — | — | — | — | — | — | -87,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD | FY 20172017-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cost Of Revenue | 228,000USD | 228,000USD | 236,000USD | 250,000USD | 255,000USD | 254,000USD | 282,000USD | 282,000USD |
| Gross Profit | -228,000USD | -228,000USD | -236,000USD | -250,000USD | -255,000USD | -254,000USD | -282,000USD | -282,000USD |
| Research Development | 22,964,000USD | 15,814,000USD | 30,078,000USD | 23,966,000USD | 6,882,000USD | 9,674,000USD | 5,868,000USD | 3,101,000USD |
| Selling General Administrative | 31,868,000USD | 11,436,000USD | 10,722,000USD | 9,128,000USD | 7,868,000USD | 6,854,000USD | 6,945,000USD | 3,531,000USD |
| Total Operating Expenses | 54,652,000USD | 27,250,000USD | 40,800,000USD | 33,094,000USD | 14,495,000USD | 16,528,000USD | 12,813,000USD | 6,632,000USD |
| Operating Income | -54,880,000USD | -27,250,000USD | -40,800,000USD | -33,094,000USD | -14,750,000USD | -16,528,000USD | -12,813,000USD | -6,632,000USD |
| Interest Income | 1,495,000USD | 735,000USD | 199,000USD | 17,000USD | 69,000USD | 170,000USD | 171,000USD | 21,000USD |
| Interest Expense | 819,000USD | 2,853,000USD | 1,789,000USD | 17,000USD | 69,000USD | 0USD | 0USD | 0USD |
| Net Interest Income | 676,000USD | -1,878,000USD | -1,590,000USD | 17,000USD | 69,000USD | 170,000USD | 171,000USD | 21,000USD |
| Income Before Tax | -54,648,000USD | -29,815,000USD | -42,350,000USD | -33,152,000USD | -14,730,000USD | -16,395,000USD | -12,687,000USD | -13,634,000USD |
| Net Income | -54,648,000USD | -29,815,000USD | -41,875,000USD | -32,902,000USD | -14,661,000USD | -16,141,000USD | -12,687,000USD | -10,583,000USD |
| Net Income From Continuing Ops | -54,648,000USD | -35,571,000USD | -42,350,000USD | -33,152,000USD | -14,730,000USD | -16,395,000USD | -12,687,000USD | -10,583,000USD |
| Ebit | -53,829,000USD | -26,962,000USD | -40,800,000USD | -33,094,000USD | -14,730,000USD | -16,528,000USD | -12,813,000USD | -13,634,000USD |
| Ebitda | -53,601,000USD | -26,734,000USD | -40,564,000USD | -32,844,000USD | -14,475,000USD | -16,274,000USD | -12,531,000USD | -13,352,000USD |
| Depreciation And Amortization | 228,000USD | 228,000USD | 236,000USD | 250,000USD | 255,000USD | 254,000USD | 282,000USD | 282,000USD |
| Reconciled Depreciation | 228,000USD | 236,000USD | 236,000USD | 250,000USD | 255,000USD | 254,000USD | 282,000USD | 282,000USD |
| Total Other Income Expense Net | 232,000USD | -2,565,000USD | -1,550,000USD | -58,000USD | 20,000USD | 133,000USD | 126,000USD | -7,002,000USD |
| Income Tax Expense | — | — | -475,000USD | -250,000USD | -69,000USD | -254,000USD | -126,000USD | -3,051,000USD |
| Non Operating Income Net Other | — | — | 239,000USD | — | 20,000USD | 133,000USD | 126,000USD | -7,002,000USD |
| Net Income Applicable To Common Shares | — | — | -42,350,000USD | -33,152,000USD | -14,730,000USD | -16,395,000USD | -12,687,000USD | -10,583,000USD |
| Tax Provision | — | — | — | — | — | 0USD | 0USD | -3,051,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 190,439,000USD | 33,104,999USD | 41,790,000USD | 52,040,000USD | 58,935,000USD | 27,358,000USD | 38,633,000USD | 47,917,000USD |
| Cash And Equivalents | 47,958,000USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 187,303,000USD | 29,269,000USD | 36,404,000USD | 48,114,000USD | 55,397,000USD | 23,245,000USD | 34,340,000USD | 42,911,000USD |
| Short Term Investments | 139,345,000USD | 1,191,000USD | 15,475,000USD | 16,184,000USD | 3,523,000USD | 10,229,000USD | 21,607,000USD | 33,367,000USD |
| Total Current Assets | 188,294,000USD | 31,061,000USD | 39,889,000USD | 50,055,000USD | 56,903,000USD | 25,000,000USD | 36,467,000USD | 45,529,000USD |
| Total Liabilities | 205,115,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 197,657,000USD | 11,833,000USD | 9,082,000USD | 9,730,000USD | 8,573,000USD | 7,130,000USD | 6,682,000USD | 6,716,000USD |
| Other Current Liabilities | 200,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | -14,676,000USD | 10,678,000USD | 21,518,000USD | 33,615,000USD | 41,668,000USD | 10,279,000USD | 20,899,000USD | 31,378,000USD |
| Total Equity Including Noncontrolling Interest | -14,676,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 34,000USD | 49,000USD | 64,000USD | 79,000USD | 93,000USD | 106,000USD | 119,000USD | 20,000USD |
| Goodwill | 1,034,000USD | — | — | — | — | — | — | — |
| Short Term Debt | 36,000USD | 5,630,000USD | 3,765,000USD | 1,263,000USD | 1,266,000USD | 1,251,000USD | 55,000USD | 22,000USD |
| Common Stock | 170,000USD | 121,000USD | 121,000USD | 121,000USD | 118,000USD | 103,000USD | 103,000USD | 103,000USD |
| Retained Earnings | -345,163,000USD | -270,394,000USD | -260,226,000USD | -245,564,000USD | -231,123,000USD | -218,405,000USD | -205,578,000USD | -193,218,000USD |
| Accumulated Other Comprehensive Income | -88,000USD | 2,000USD | 10,000USD | 9,000USD | 3,000USD | 6,000USD | 31,000USD | 75,000USD |
| Intangible Assets | — | 696,000USD | 751,000USD | 807,000USD | 863,000USD | 918,000USD | 974,000USD | 1,030,000USD |
| Other Current Assets | — | 1,792,000USD | 3,485,000USD | 1,941,000USD | 1,506,000USD | 1,755,000USD | 2,127,000USD | 2,618,000USD |
| Total Liab | — | 22,427,000USD | 20,272,000USD | 18,425,000USD | 17,267,000USD | 17,079,000USD | 17,734,000USD | 16,539,000USD |
| Other Current Liab | — | 5,370,000USD | 4,450,000USD | 6,524,000USD | 6,089,000USD | 4,223,000USD | 4,677,000USD | 5,683,000USD |
| Capital Stock | — | 121,000USD | 121,000USD | 121,000USD | 118,000USD | 103,000USD | 103,000USD | 103,000USD |
| Good Will | — | 1,034,000USD | 1,034,000USD | 1,034,000USD | 1,034,000USD | 1,034,000USD | 1,034,000USD | 1,034,000USD |
| Cash | — | 28,078,000USD | 20,929,000USD | 31,930,000USD | 51,874,000USD | 13,016,000USD | 12,733,000USD | 9,544,000USD |
| Net Debt | — | -13,126,000USD | -5,974,000USD | -21,972,000USD | -41,914,000USD | -3,056,000USD | -2,775,000USD | 301,000USD |
| Short Long Term Debt | — | 5,579,000USD | 3,704,000USD | 1,204,000USD | 1,208,000USD | 1,194,000USD | — | — |
| Short Long Term Debt Total | — | 14,952,000USD | 14,955,000USD | 9,958,000USD | 9,960,000USD | 9,960,000USD | 9,958,000USD | 9,845,000USD |
| Long Term Debt | — | 9,322,000USD | 11,185,000USD | 8,674,000USD | 8,657,000USD | 8,657,000USD | 9,837,000USD | 9,823,000USD |
| Accounts Payable | — | 833,000USD | 867,000USD | 1,943,000USD | 1,218,000USD | 1,656,000USD | 1,950,000USD | 1,011,000USD |
| Property Plant Equipment Gross | — | 49,000USD | 64,000USD | 79,000USD | 93,000USD | 106,000USD | 119,000USD | 20,000USD |
| Common Stock Shares Outstanding | — | 53,381,989shares | 53,276,361shares | 51,017,662shares | 34,685,072shares | 34,685,072shares | 34,510,786shares | 34,355,050shares |
| Non Current Assets Total | — | 2,043,999USD | 1,901,000USD | 1,984,999USD | 2,032,000USD | 2,358,000USD | 2,166,000USD | 2,388,000USD |
| Non Current Liabilities Total | — | 10,594,000USD | 11,190,000USD | 8,695,000USD | 8,694,000USD | 9,949,000USD | 11,052,000USD | 9,823,000USD |
| Non Current Liabilities Other | — | 1,272,000USD | — | — | — | 1,240,000USD | 1,149,000USD | — |
| Non Currrent Assets Other | — | 29,999USD | -251,000USD | 44,999USD | 42,000USD | 300,000USD | 39,000USD | 304,000USD |
| Net Working Capital | — | 19,228,000USD | 30,807,000USD | 40,325,000USD | 48,330,000USD | 17,870,000USD | 29,785,000USD | 38,813,000USD |
| Unclassified Current Liabilities | — | -5,579,000USD | -3,704,000USD | -1,204,000USD | -1,208,000USD | -1,194,000USD | — | — |
| Unclassified Equity | — | 280,828,000USD | 281,492,000USD | 278,928,000USD | 272,552,000USD | 228,472,000USD | 226,240,000USD | 224,315,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 41,790,000USD | 38,633,000USD | 19,371,000USD | 29,971,000USD | 47,516,000USD | 40,298,000USD | 21,078,000USD | 19,084,000USD |
| Intangible Assets | 751,000USD | 974,000USD | 1,197,000USD | 1,418,000USD | 1,641,000USD | 1,864,000USD | 2,087,000USD | 2,310,000USD |
| Other Current Assets | 3,485,000USD | 2,127,000USD | 1,325,000USD | 2,504,000USD | 1,419,000USD | 1,122,000USD | 662,000USD | 926,000USD |
| Total Liab | 20,272,000USD | 17,734,000USD | 20,819,000USD | 21,668,000USD | 19,474,000USD | 3,012,000USD | 3,028,000USD | 3,282,000USD |
| Total Stockholder Equity | 21,518,000USD | 20,899,000USD | -1,448,000USD | 8,303,000USD | 28,042,000USD | 37,286,000USD | 18,050,000USD | 15,802,000USD |
| Other Current Liab | 4,450,000USD | 4,677,000USD | 3,470,000USD | 3,810,000USD | 3,640,000USD | 2,511,000USD | 1,807,000USD | 3,104,000USD |
| Common Stock | 121,000USD | 103,000USD | 90,000USD | 87,000USD | 79,000USD | 76,000USD | 41,000USD | 18,000USD |
| Capital Stock | 121,000USD | 103,000USD | 90,000USD | 87,000USD | 79,000USD | 76,000USD | 41,000USD | 18,000USD |
| Retained Earnings | -260,226,000USD | -205,578,000USD | -165,751,000USD | -135,936,000USD | -93,586,000USD | -60,434,000USD | -45,704,000USD | -25,381,000USD |
| Good Will | 1,034,000USD | 1,034,000USD | 1,034,000USD | 1,034,000USD | 1,034,000USD | 1,034,000USD | 1,034,000USD | 1,034,000USD |
| Cash | 20,929,000USD | 12,733,000USD | 15,546,000USD | 24,721,000USD | 43,022,000USD | 35,853,000USD | 16,664,000USD | 9,515,000USD |
| Cash And Short Term Investments | 36,404,000USD | 34,340,000USD | 15,546,000USD | 24,721,000USD | 43,022,000USD | 35,853,000USD | 16,664,000USD | 14,654,000USD |
| Total Current Assets | 39,889,000USD | 36,467,000USD | 16,982,000USD | 27,330,000USD | 44,594,000USD | 36,975,000USD | 17,334,000USD | 15,537,000USD |
| Total Current Liabilities | 9,082,000USD | 6,682,000USD | 20,813,000USD | 21,599,000USD | 4,550,000USD | 2,935,000USD | 2,869,000USD | 3,270,000USD |
| Net Debt | -5,974,000USD | -2,775,000USD | 1,185,000USD | -8,523,000USD | -28,029,000USD | -35,684,000USD | -16,302,000USD | -9,492,000USD |
| Short Term Debt | 3,765,000USD | 55,000USD | 16,725,000USD | 16,129,000USD | 69,000USD | 92,000USD | 203,000USD | 22,000USD |
| Short Long Term Debt | 3,704,000USD | — | 16,662,000USD | 16,071,000USD | — | — | — | — |
| Short Long Term Debt Total | 14,955,000USD | 9,958,000USD | 16,731,000USD | 16,198,000USD | 14,993,000USD | 169,000USD | 362,000USD | 23,000USD |
| Long Term Debt | 11,185,000USD | 9,837,000USD | — | 16,071,000USD | 14,920,000USD | — | — | — |
| Short Term Investments | 15,475,000USD | 21,607,000USD | 0USD | — | — | — | 50,000USD | 5,089,000USD |
| Accounts Payable | 867,000USD | 1,950,000USD | 618,000USD | 1,660,000USD | 841,000USD | 332,000USD | 859,000USD | 144,000USD |
| Property Plant Equipment Net | 64,000USD | 119,000USD | 79,000USD | 123,000USD | 64,000USD | 146,000USD | 386,000USD | 35,000USD |
| Property Plant Equipment Gross | 64,000USD | 119,000USD | 66,000USD | 123,000USD | 366,000USD | 188,000USD | 386,000USD | 35,000USD |
| Accumulated Other Comprehensive Income | 10,000USD | 31,000USD | 4,000USD | 4,000USD | 4,000USD | 4,000USD | 4,000USD | 4,000USD |
| Common Stock Shares Outstanding | 43,594,652shares | 32,071,146shares | 19,827,354shares | 10,593,034shares | 8,119,835shares | 2,718,909shares | 412,320shares | 175,511shares |
| Non Current Assets Total | 1,901,000USD | 2,166,000USD | 2,389,000USD | 2,641,000USD | 2,922,000USD | 3,323,000USD | 3,744,000USD | 3,547,000USD |
| Non Current Liabilities Total | 11,190,000USD | 11,052,000USD | 6,000USD | 69,000USD | 14,924,000USD | 77,000USD | 159,000USD | 12,000USD |
| Non Currrent Assets Other | -251,000USD | 39,000USD | 29,000USD | 66,000USD | 183,000USD | 279,000USD | 237,000USD | 168,000USD |
| Net Working Capital | 30,807,000USD | 29,785,000USD | -3,831,000USD | 5,731,000USD | 40,044,000USD | 34,040,000USD | 14,465,000USD | 12,267,000USD |
| Unclassified Current Liabilities | -3,704,000USD | — | -16,662,000USD | -16,071,000USD | — | — | — | — |
| Unclassified Equity | 281,492,000USD | 226,240,000USD | 164,119,000USD | 144,061,000USD | 121,466,000USD | 97,564,000USD | 63,668,000USD | 41,143,000USD |
| Non Current Liabilities Other | — | 1,149,000USD | — | 69,000USD | — | 77,000USD | 159,000USD | — |
| Other Assets | — | — | 1USD | 0USD | 183,000USD | 237,000USD | 237,000USD | 168,000USD |
| Net Receivables | — | — | 111,000USD | 105,000USD | 153,000USD | — | 8,000USD | 7,000USD |
| Inventory | — | — | — | -2,493,000USD | — | — | -8,000USD | -50,000USD |
| Net Tangible Assets | — | — | — | 5,851,000USD | 25,367,000USD | 34,388,000USD | 14,929,000USD | 12,458,000USD |
| Unclassified Non Current Liabilities | — | — | — | -16,071,000USD | — | — | — | — |
| Other Liab | — | — | — | — | 4,000USD | 2,000USD | 159,000USD | 12,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -10,168,000USD | -14,662,000USD | -14,441,000USD | -12,718,000USD | -12,827,000USD | -12,360,000USD | -12,512,000USD | -8,461,000USD |
| Depreciation | 57,000USD | 57,000USD | 54,000USD | 55,000USD | 62,000USD | 58,000USD | 57,000USD | 57,000USD |
| Stock Based Compensation | -685,000USD | 1,301,000USD | 2,340,000USD | 2,888,000USD | 2,232,000USD | 1,243,000USD | 1,340,000USD | 1,454,000USD |
| Other Non Cash Items | -273,000USD | 125,000USD | 119,000USD | 111,000USD | 105,000USD | 464,000USD | 1,578,000USD | 524,000USD |
| Change In Working Capital | 4,137,000USD | -4,798,000USD | 597,000USD | 595,000USD | -660,000USD | 1,406,000USD | -835,000USD | 1,505,000USD |
| Total Cash From Operating Activities | -6,932,000USD | -17,977,000USD | -11,331,000USD | -9,069,000USD | -11,088,000USD | -9,189,000USD | -10,372,000USD | -4,921,000USD |
| Capital Expenditures | 0USD | -3,000USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Free Cash Flow | -6,932,000USD | -17,980,000USD | -11,331,000USD | -9,069,000USD | -11,088,000USD | -9,189,000USD | -10,372,000USD | -4,921,000USD |
| Investments | 14,276,000USD | 713,000USD | -12,654,000USD | 6,703,000USD | 11,353,000USD | 11,717,000USD | 13,271,000USD | -46,568,000USD |
| Total Cashflows From Investing Activities | 14,276,000USD | 709,000USD | -12,654,000USD | 6,703,000USD | 11,353,000USD | 11,717,000USD | 13,271,000USD | -46,568,000USD |
| Total Cash From Financing Activities | 21,000USD | 6,263,000USD | 4,042,000USD | 41,222,000USD | 0USD | 682,000USD | -8,112,000USD | -153,000USD |
| Change In Cash | 7,149,000USD | -11,001,000USD | -19,944,000USD | 38,858,000USD | 263,000USD | 3,209,000USD | -5,212,000USD | -51,642,000USD |
| Begin Period Cash Flow | 20,929,000USD | 31,950,000USD | 51,874,000USD | 13,036,000USD | 12,773,000USD | 9,564,000USD | 14,776,000USD | 66,418,000USD |
| End Period Cash Flow | 28,078,000USD | 20,949,000USD | 31,930,000USD | 51,894,000USD | 13,036,000USD | 12,773,000USD | 9,564,000USD | 14,776,000USD |
| Net Borrowings | — | 5,000,000USD | — | — | — | 0USD | — | — |
| Issuance Of Capital Stock | — | -2,000USD | 3,922,000USD | 41,222,000USD | 0USD | 0USD | 5,000USD | -39,000USD |
| Other Cashflows From Investing Activities | — | 3,000USD | — | — | — | — | 13,660,000USD | — |
| Unclassified Financing Cash Flow | — | 1,265,000USD | -3,922,000USD | — | — | -56,076,000USD | -8,295,000USD | — |
| Other Cashflows From Financing Activities | — | — | 4,042,000USD | — | — | 56,758,000USD | 178,000USD | -114,000USD |
| Change To Account Receivables | — | — | — | — | — | — | -111,000USD | — |
| Unclassified Investing Cash Flow | — | — | — | — | — | — | -13,660,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -54,648,000USD | -39,827,000USD | -29,815,000USD | -42,350,000USD | -33,152,000USD | -14,730,000USD | -16,395,000USD | -12,687,000USD |
| Depreciation | 228,000USD | 229,000USD | 228,000USD | 236,000USD | 250,000USD | 255,000USD | 254,000USD | 282,000USD |
| Stock Based Compensation | 8,761,000USD | 5,325,000USD | 3,439,000USD | 3,270,000USD | 2,187,000USD | 1,286,000USD | 1,201,000USD | 854,000USD |
| Other Non Cash Items | 460,000USD | 2,091,000USD | 2,447,000USD | 1,196,000USD | 41,000USD | 2,323,000USD | -3,000USD | 1,485,000USD |
| Change In Working Capital | -4,266,000USD | 2,412,000USD | -778,000USD | 79,000USD | 1,234,000USD | -285,000USD | -273,000USD | 928,000USD |
| Total Cash From Operating Activities | -49,465,000USD | -29,770,000USD | -24,479,000USD | -37,569,000USD | -29,440,000USD | -13,474,000USD | -15,216,000USD | -10,623,000USD |
| Capital Expenditures | -3,000USD | 0USD | -21,000USD | 0USD | -17,000USD | -17,000USD | -53,000USD | -46,000USD |
| Free Cash Flow | -49,468,000USD | -29,770,000USD | -24,500,000USD | -37,569,000USD | -29,440,000USD | -13,491,000USD | -15,269,000USD | -10,669,000USD |
| Investments | 6,115,000USD | -21,580,000USD | -15,000USD | 0USD | 0USD | -17,000USD | 5,089,000USD | -5,089,000USD |
| Total Cashflows From Investing Activities | 6,111,000USD | -21,580,000USD | -21,000USD | — | -17,000USD | -17,000USD | 5,036,000USD | -5,125,000USD |
| Net Borrowings | 5,000,000USD | -8,295,000USD | 0USD | -20,000USD | 14,929,000USD | 14,929,000USD | 14,929,000USD | 14,929,000USD |
| Total Cash From Financing Activities | 51,527,000USD | 48,527,000USD | 15,278,000USD | 19,315,000USD | 36,610,000USD | 32,680,000USD | 17,325,000USD | 19,757,000USD |
| Sale Purchase Of Stock | 0USD | 0USD | -30,000USD | -47USD | — | 32,680,000USD | 4,991,000USD | 14,797,000USD |
| Issuance Of Capital Stock | 45,142,000USD | 56,076,000USD | 33,014,000USD | 19,212,000USD | 21,343,000USD | 29,497,000USD | 13,126,000USD | 18,433,000USD |
| Change In Cash | 8,176,000USD | -2,793,000USD | -9,225,000USD | -18,251,000USD | 7,169,000USD | 19,189,000USD | 7,149,000USD | 4,009,000USD |
| Begin Period Cash Flow | 12,773,000USD | 15,546,000USD | 24,771,000USD | 43,072,000USD | 35,903,000USD | 16,714,000USD | 9,565,000USD | 5,556,000USD |
| End Period Cash Flow | 20,949,000USD | 12,753,000USD | 15,546,000USD | 24,821,000USD | 43,072,000USD | 35,903,000USD | 16,714,000USD | 9,565,000USD |
| Other Cashflows From Investing Activities | 3,000USD | — | — | — | — | — | 5,089USD | 10,000USD |
| Unclassified Financing Cash Flow | 46,527,000USD | 56,076,000USD | 15,301,000USD | 19,232,047USD | — | -18,112,000USD | -6,794,000USD | -11,293,000USD |
| Change To Account Receivables | — | 111,000USD | -6,000USD | 48,000USD | -153,000USD | — | -1,000USD | 2,000USD |
| Other Cashflows From Financing Activities | — | 746,000USD | 7,000USD | 103,000USD | 338,000USD | 3,183,000USD | 4,199,000USD | 1,324,000USD |
| Change To Inventory | — | — | — | -48,000USD | 153,000USD | — | 1,000USD | 285,000USD |
| Change To Liabilities | — | — | — | 606,000USD | 509,000USD | 101,000USD | 397,000USD | 1,269,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -18,254,000USD | — | 19,189,000USD | 7,145,000USD | 4,009,000USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | -2,323,000USD | — | -1,485,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.