ALLR
Allarity Therapeutics, Inc.
Company overview
- Market capitalization
- $15.41M
- Employees
- 7
- Latest publication
- 2026-09-29
About Allarity Therapeutics, Inc.
Allarity Therapeutics, Inc., a clinical-stage precision medicine pharmaceutical company, focuses on developing anti-cancer therapeutics for patients with unmet medical needs in Denmark and the United States. The company develops drugs for the personalized treatment of cancer using drug-specific companion diagnostics generated by its proprietary drug response predictor (DRP) technology. Its lead drug candidate is stenoparib, a dual inhibitor of poly-ADP-ribose polymerase (PARP1/2), which is in a Phase 2 clinical trial for patients with advanced and recurrent ovarian cancer. It is also developing stenoparib with temozolomide, a PARP and WNT inhibitor in combination with a DNA-alkylating chemotherapy agent, which is in a Phase 2 clinical trial for patients with relapsed small cell lung cancer; and stenoparib-DRP, a companion diagnostic product used to select patients for stenoparib treatment. Allarity Therapeutics, Inc. is headquartered in Tarpon Springs, Florida.
Financial statements
Income 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 Revenue | 0USD | 25,000USD | 320,000USD | 0USD | 0USD | 0USD | 6,000USD | 0USD |
| Research Development | 1,345,000USD | 1,297,000USD | 1,674,000USD | 1,203,000USD | 2,321,000USD | 1,403,000USD | 1,847,000USD | 1,021,000USD |
| Selling General Administrative | 1,326,000USD | 1,416,000USD | 1,564,000USD | 1,315,000USD | 1,812,000USD | 1,633,000USD | 5,470,000USD | 1,589,000USD |
| General And Administrative Expenses | 1,326,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 2,671,000USD | 2,739,000USD | 3,238,000USD | 2,518,000USD | 4,133,000USD | 3,036,000USD | 7,317,000USD | 12,313,000USD |
| Operating Income | -2,671,000USD | -2,688,000USD | -2,918,000USD | -2,518,000USD | -4,133,000USD | -3,036,000USD | -7,317,000USD | -12,313,000USD |
| Total Other Income Expense Net | -734,000USD | -62,000USD | -455,000USD | -288,000USD | 1,813,000USD | 304,000USD | -136,000USD | 346,000USD |
| Interest Income | 217,000USD | 163,000USD | 155,000USD | 187,000USD | 237,000USD | 222,000USD | 219,000USD | 261,000USD |
| Interest Expense | 719,000USD | 229,000USD | 59,000USD | 57,000USD | 12,000USD | 57,000USD | 75,000USD | 50,000USD |
| Net Income | -3,405,000USD | -2,750,000USD | -3,373,000USD | -2,806,000USD | -2,320,000USD | -2,732,000USD | -7,453,000USD | -11,590,000USD |
| Cost Of Revenue | — | -26,000USD | — | — | 12,000USD | 11,000USD | 1,000USD | 5,000USD |
| Gross Profit | — | 51,000USD | 320,000USD | — | -12,000USD | -11,000USD | -1,000USD | -5,000USD |
| Net Interest Income | — | -66,000USD | 96,000USD | 130,000USD | 225,000USD | 165,000USD | 144,000USD | 211,000USD |
| Income Before Tax | — | -2,750,000USD | -3,373,000USD | -2,806,000USD | -2,320,000USD | -2,732,000USD | -7,453,000USD | -11,967,000USD |
| Net Income From Continuing Ops | — | -2,750,000USD | -3,373,000USD | -2,806,000USD | -2,320,000USD | -2,732,000USD | -7,453,000USD | -11,590,000USD |
| Ebit | — | -2,688,000USD | -3,314,000USD | -2,749,000USD | -2,308,000USD | -2,675,000USD | -7,378,000USD | -11,917,000USD |
| Ebitda | — | -2,714,000USD | -3,306,000USD | -2,793,000USD | -2,296,000USD | -2,664,000USD | -7,377,000USD | -11,912,000USD |
| Depreciation And Amortization | — | -26,000USD | 8,000USD | -44,000USD | 12,000USD | 11,000USD | 1,000USD | 5,000USD |
| Reconciled Depreciation | — | -26,000USD | 8,000USD | -44,000USD | 12,000USD | 11,000USD | 1,000USD | 5,000USD |
| Tax Provision | — | — | 0USD | 0USD | 0USD | 0USD | 0USD | -377,000USD |
| Unclassified Operating Expenses | — | — | — | — | — | — | — | 9,703,000USD |
| Income Tax Expense | — | — | — | — | — | — | — | -377,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income 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 Revenue | 320,000USD | 0USD | 0USD | 0USD | 0USD | 0USD | 120,000USD | 1,460,332USD |
| Gross Profit | 320,000USD | -9,000USD | -37,000USD | -120,000USD | -106,000USD | -86,000USD | 120,000USD | -3,619,758USD |
| Research Development | 6,601,000USD | 6,096,000USD | 7,103,000USD | 6,930,000USD | 14,196,000USD | 4,218,000USD | 6,367,000USD | — |
| Selling General Administrative | 6,324,000USD | 11,442,000USD | 10,026,000USD | 9,962,000USD | 12,360,000USD | 4,101,000USD | 3,870,000USD | — |
| Total Operating Expenses | 12,925,000USD | 27,241,000USD | 17,129,000USD | 34,463,000USD | 26,556,000USD | 8,319,000USD | 17,731,000USD | 1,362,741USD |
| Operating Income | -12,605,000USD | -27,241,000USD | -17,129,000USD | -34,463,000USD | -26,556,000USD | -8,319,000USD | -17,611,000USD | -4,982,500USD |
| Interest Income | 801,000USD | 533,000USD | 30,000USD | 30,000USD | 0USD | 0USD | 7,000USD | — |
| Interest Expense | 185,000USD | 653,000USD | 498,000USD | 223,000USD | 640,000USD | 320,000USD | 3,312,000USD | 233,236USD |
| Net Interest Income | 616,000USD | -120,000USD | -354,000USD | -193,000USD | -1,846,000USD | -227,000USD | -3,305,000USD | — |
| Income Before Tax | -11,231,000USD | -24,896,000USD | -11,818,000USD | -17,579,000USD | -26,515,000USD | -6,419,000USD | -18,977,000USD | -3,455,112USD |
| Tax Provision | 0USD | -381,000USD | -303,000USD | -1,521,000USD | 133,000USD | -2,161,000USD | -4,577,000USD | — |
| Net Income | -11,231,000USD | -24,515,000USD | -11,901,000USD | -16,058,000USD | -26,648,000USD | -6,602,000USD | -14,313,000USD | -2,292,309USD |
| Net Income From Continuing Ops | -11,231,000USD | -24,515,000USD | -13,017,000USD | -16,058,000USD | -26,648,000USD | -5,073,000USD | -14,400,000USD | — |
| Ebit | -11,033,000USD | -24,243,000USD | -11,320,000USD | -17,356,000USD | -25,875,000USD | -6,099,000USD | -15,665,000USD | -4,930,789USD |
| Ebitda | -11,046,000USD | -24,234,000USD | -11,283,000USD | -17,296,000USD | -25,769,000USD | -6,013,000USD | -15,614,000USD | -4,898,259USD |
| Depreciation And Amortization | -13,000USD | 9,000USD | 37,000USD | 60,000USD | 106,000USD | 86,000USD | 51,000USD | 32,530USD |
| Reconciled Depreciation | -13,000USD | 9,000USD | 30,000USD | 60,000USD | 106,000USD | 46,000USD | 51,000USD | — |
| Total Other Income Expense Net | 1,374,000USD | 2,345,000USD | 5,311,000USD | 16,884,000USD | 41,000USD | 1,900,000USD | -1,366,000USD | 1,527,387USD |
| Cost Of Revenue | — | 9,000USD | 37,000USD | 120,000USD | 106,000USD | 86,000USD | — | 5,080,090USD |
| Unclassified Operating Expenses | — | 9,703,000USD | — | 17,571,000USD | — | — | 7,494,000USD | 1,362,741USD |
| Income Tax Expense | — | -381,000USD | 83,000USD | -1,521,000USD | 133,000USD | 198,000USD | -4,577,000USD | -1,069,969USD |
| Non Operating Income Net Other | — | — | — | 16,884,000USD | — | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | -21,051,000USD | -26,648,000USD | -47,608,000USD | -131,955,000USD | -14,939,000USD |
| Minority Interest | — | — | — | — | 0USD | 15,000USD | 87,000USD | — |
| 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 | 32,115,000USD | 34,923,000USD | 18,258,000USD | 20,796,000USD | 21,205,000USD | 29,730,000USD | 22,650,000USD | 20,378,000USD |
| Cash And Equivalents | 16,982,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 31,729,000USD | 34,503,000USD | 17,928,000USD | 20,466,000USD | 20,883,000USD | 29,422,000USD | 22,341,000USD | 20,366,000USD |
| Other Current Assets | 61,000USD | 13,609,000USD | 2,346,000USD | 3,571,000USD | 1,473,000USD | 3,106,000USD | 579,000USD | 251,000USD |
| Total Liabilities | 28,579,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 28,579,000USD | 28,003,000USD | 8,430,000USD | 8,785,000USD | 9,038,000USD | 11,061,000USD | 10,839,000USD | 7,414,000USD |
| Other Current Liabilities | 1,971,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 3,536,000USD | 6,920,000USD | 9,828,000USD | 12,011,000USD | 12,167,000USD | 18,669,000USD | 11,811,000USD | 12,964,000USD |
| Total Equity Including Noncontrolling Interest | 3,536,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 386,000USD | 420,000USD | 330,000USD | 330,000USD | 322,000USD | 308,000USD | 309,000USD | 12,000USD |
| Accounts Payable | 4,113,000USD | 4,235,000USD | 4,282,000USD | 4,602,000USD | 4,605,000USD | 4,347,000USD | 4,182,000USD | 4,693,000USD |
| Common Stock | 3,000USD | 3,000USD | 3,000USD | 3,000USD | 2,000USD | 2,000USD | 1,000USD | — |
| Retained Earnings | -136,352,000USD | -132,947,000USD | -130,197,000USD | -126,824,000USD | -124,018,000USD | -121,698,000USD | -118,966,000USD | -111,513,000USD |
| Accumulated Other Comprehensive Income | -1,346,000USD | -1,079,000USD | -1,021,000USD | -2,303,000USD | -2,461,000USD | -630,000USD | -354,000USD | -693,000USD |
| Total Liab | — | 28,003,000USD | 8,430,000USD | 8,785,000USD | 9,038,000USD | 11,061,000USD | 10,839,000USD | 7,414,000USD |
| Other Current Liab | — | 2,191,000USD | 2,667,000USD | 4,102,000USD | 2,977,000USD | 5,275,000USD | 5,233,000USD | 1,324,000USD |
| Capital Stock | — | 3,000USD | 3,000USD | 3,000USD | 2,000USD | 2,000USD | 1,000USD | 0USD |
| Cash | — | 19,812,000USD | 14,687,000USD | 16,895,000USD | 17,801,000USD | 25,201,000USD | 19,533,000USD | 18,463,000USD |
| Cash And Short Term Investments | — | 19,812,000USD | 14,687,000USD | 16,895,000USD | 17,801,000USD | 25,201,000USD | 19,533,000USD | 18,463,000USD |
| Net Debt | — | 1,684,000USD | -13,287,000USD | -16,895,000USD | -16,426,000USD | -23,838,000USD | -18,183,000USD | -17,126,000USD |
| Short Term Debt | — | 21,496,000USD | 1,400,000USD | 1,390,000USD | 1,375,000USD | 1,363,000USD | 1,350,000USD | 1,337,000USD |
| Short Long Term Debt | — | 21,496,000USD | 1,400,000USD | 1,390,000USD | 1,375,000USD | 1,363,000USD | 1,350,000USD | 1,337,000USD |
| Short Long Term Debt Total | — | 21,496,000USD | 1,400,000USD | 1,390,000USD | 1,375,000USD | 1,363,000USD | 1,350,000USD | 1,337,000USD |
| Net Receivables | — | 1,082,000USD | 895,000USD | 1,662,000USD | 1,609,000USD | 1,115,000USD | 2,229,000USD | 1,652,000USD |
| Property Plant Equipment Gross | — | 420,000USD | 330,000USD | 330,000USD | 322,000USD | 308,000USD | 309,000USD | 12,000USD |
| Common Stock Shares Outstanding | — | 15,968,591shares | 14,378,942shares | 14,739,800shares | 15,543,321shares | 1,114,692shares | 1,575,762shares | 1,575,762shares |
| Non Current Assets Total | — | 420,000USD | 330,000USD | 330,000USD | 322,000USD | 308,000USD | 309,000USD | 12,000USD |
| Non Current Liabilities Total | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Working Capital | — | 6,500,000USD | 9,498,000USD | 11,681,000USD | 11,845,000USD | 18,361,000USD | 11,502,000USD | 12,952,000USD |
| Unclassified Current Liabilities | — | -21,415,000USD | -1,319,000USD | -2,699,000USD | -1,294,000USD | -1,287,000USD | -1,276,000USD | -1,277,000USD |
| Unclassified Equity | — | 140,940,000USD | 141,040,000USD | 141,132,000USD | 138,642,000USD | 140,993,000USD | 131,129,000USD | 125,170,000USD |
| Unclassified Current Assets | — | — | — | -1,662,000USD | — | — | — | — |
| Short Term Investments | — | — | — | — | — | — | 72,000USD | — |
| 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 | 18,258,000USD | 22,650,000USD | 11,862,000USD | 14,544,000USD | 49,633,000USD | 33,403,000USD | 31,607,000USD | 38,590,856USD |
| Other Current Assets | 2,346,000USD | 579,000USD | 859,000USD | 2,068,000USD | 154,000USD | 174,000USD | 77,000USD | 1,972,376USD |
| Total Liab | 8,430,000USD | 10,839,000USD | 14,613,000USD | 12,654,000USD | 30,849,000USD | 6,552,000USD | 10,704,000USD | 10,686,035USD |
| Total Stockholder Equity | 9,828,000USD | 11,811,000USD | -2,751,000USD | 1,890,000USD | 18,784,000USD | 26,851,000USD | 20,903,000USD | 27,904,821USD |
| Other Current Liab | 2,667,000USD | 5,233,000USD | 4,392,000USD | 2,270,000USD | 19,863,000USD | 1,840,000USD | 1,876,000USD | 592,143USD |
| Common Stock | 3,000USD | 1,000USD | — | 2,000USD | 1,000USD | 1,624,000USD | 924,000USD | 386,066USD |
| Capital Stock | 3,000USD | 1,000USD | 1,742,000USD | 2,005,000USD | 1,442,000USD | 1,624,000USD | 924,000USD | — |
| Retained Earnings | -130,197,000USD | -118,966,000USD | -94,451,000USD | -82,550,000USD | -66,492,000USD | -37,432,000USD | -32,374,000USD | -9,366,258USD |
| Cash | 14,687,000USD | 19,533,000USD | 166,000USD | 2,029,000USD | 19,555,000USD | 298,000USD | 1,524,000USD | 237,378USD |
| Cash And Short Term Investments | 14,687,000USD | 19,533,000USD | 166,000USD | 2,029,000USD | 19,905,000USD | 298,000USD | 1,524,000USD | 237,378USD |
| Total Current Assets | 17,928,000USD | 22,341,000USD | 1,971,000USD | 4,968,000USD | 21,404,000USD | 1,715,000USD | 3,343,000USD | 2,209,755USD |
| Total Current Liabilities | 8,430,000USD | 10,839,000USD | 14,167,000USD | 11,222,000USD | 20,719,000USD | 5,533,000USD | 4,719,000USD | 5,433,012USD |
| Net Debt | -13,287,000USD | -18,183,000USD | 1,134,000USD | 1,706,000USD | -18,469,000USD | 1,489,000USD | -561,000USD | 2,661,496USD |
| Short Term Debt | 1,400,000USD | 1,350,000USD | 1,300,000USD | 2,660,000USD | 98,000USD | 1,520,000USD | 622,000USD | 2,898,875USD |
| Short Long Term Debt | 1,400,000USD | 1,350,000USD | 1,300,000USD | 2,644,000USD | — | 1,411,000USD | 536,000USD | — |
| Short Long Term Debt Total | 1,400,000USD | 1,350,000USD | 1,300,000USD | 3,735,000USD | 1,086,000USD | 1,787,000USD | 963,000USD | 2,898,875USD |
| Net Receivables | 895,000USD | 2,229,000USD | 946,000USD | 871,000USD | 1,345,000USD | 1,124,000USD | 1,658,000USD | 10,776,000USD |
| Accounts Payable | 4,282,000USD | 4,182,000USD | 8,416,000USD | 6,251,000USD | 698,000USD | 2,116,000USD | 2,178,000USD | 1,941,994USD |
| Property Plant Equipment Net | 330,000USD | 309,000USD | 20,000USD | 27,000USD | 94,000USD | 352,000USD | 437,000USD | 55,700USD |
| Property Plant Equipment Gross | 330,000USD | 309,000USD | 20,000USD | 27,000USD | 422,000USD | 695,000USD | 727,000USD | — |
| Accumulated Other Comprehensive Income | -1,021,000USD | -354,000USD | -411,000USD | -721,000USD | -600,000USD | 1,375,000USD | -1,086,000USD | 18,566USD |
| Common Stock Shares Outstanding | 14,378,942shares | 1,606,989shares | 3,385shares | 11shares | 8shares | 4shares | 4shares | 4shares |
| Non Current Assets Total | 330,000USD | 309,000USD | 9,891,000USD | 9,576,000USD | 28,229,000USD | 31,688,000USD | 28,264,000USD | 36,381,101USD |
| Non Current Liabilities Total | 0USD | 0USD | 446,000USD | 1,432,000USD | 10,130,000USD | 1,019,000USD | 5,985,000USD | 5,253,022USD |
| Net Working Capital | 9,498,000USD | 11,502,000USD | -12,196,000USD | -6,254,000USD | 335,000USD | -3,818,000USD | -1,376,000USD | — |
| Unclassified Current Liabilities | -1,319,000USD | -1,276,000USD | -1,300,000USD | -2,603,000USD | -8,590,000USD | -1,354,000USD | — | — |
| Unclassified Equity | 141,040,000USD | 131,129,000USD | 90,369,000USD | 83,154,000USD | 84,433,000USD | 59,660,000USD | 52,515,000USD | 36,866,447USD |
| Short Term Investments | — | 72,000USD | — | 0USD | 350,000USD | — | — | — |
| Intangible Assets | — | — | 9,871,000USD | 9,549,000USD | 28,135,000USD | 30,491,000USD | 27,690,000USD | 36,325,400USD |
| Current Deferred Revenue | — | — | 59,000USD | — | 8,650,000USD | — | — | — |
| Deferred Long Term Liab | — | — | — | 1,432,000USD | — | — | — | — |
| Other Liab | — | — | — | 349,000USD | 9,142,000USD | 2,284,000USD | 6,096,000USD | 34,234,000USD |
| Long Term Debt | — | — | — | 1,083,000USD | 979,000USD | 880,000USD | — | — |
| Non Currrent Assets Other | — | — | — | 6,000USD | -350,000USD | — | — | 1USD |
| Net Tangible Assets | — | — | — | -7,659,000USD | -9,983,000USD | -15,137,000USD | -32,114,000USD | -81,582,000USD |
| Unclassified Non Current Liabilities | — | — | — | -1,432,000USD | — | -2,145,000USD | — | -28,980,978USD |
| Long Term Investments | — | — | — | — | 350,000USD | 845,000USD | 137,000USD | — |
| Inventory | — | — | — | — | -1,345,000USD | — | -2,000USD | — |
| Unclassified Current Assets | — | — | — | — | — | — | — | -10,775,999USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Stock Based Compensation | 348,000USD |
| Change To Liabilities | -865,000USD |
| Change In Working Capital | -169,000USD |
| Operating Cash Flow | -7,057,000USD |
| Capital Expenditures | -64,000USD |
| Investing Cash Flow | -64,000USD |
| Net Common Stock Issuance | -262,000USD |
| Unclassified Financing Cash Flow | 20,002,000USD |
| Financing Cash Flow | 19,740,000USD |
| Effect Of Forex Changes On Cash | -325,000USD |
| Change In Cash | 12,294,000USD |
| End Cash Flow | 26,981,000USD |
| Source | DisclosureDeterministicFinal |
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 | -2,750,000USD | -3,373,000USD | -2,806,000USD | -2,320,000USD | -2,732,000USD | -7,453,000USD | -11,590,000USD | -1,629,000USD |
| Depreciation | -26,000USD | 8,000USD | -44,000USD | 12,000USD | 11,000USD | 1,000USD | 5,000USD | 1,000USD |
| Stock Based Compensation | 160,000USD | 47,000USD | 132,000USD | 164,000USD | 139,000USD | 64,000USD | 17,000USD | 111,000USD |
| Other Non Cash Items | 96,000USD | 1,370,000USD | 212,000USD | 247,000USD | 45,000USD | 276,000USD | 9,713,000USD | -2,124,000USD |
| Change To Account Receivables | -216,000USD | 796,000USD | -53,000USD | -494,000USD | -345,000USD | 882,000USD | -73,000USD | -248,000USD |
| Change In Working Capital | -1,973,000USD | -1,295,000USD | -816,000USD | -3,420,000USD | -149,000USD | 3,906,000USD | -3,156,000USD | -3,575,000USD |
| Total Cash From Operating Activities | -4,493,000USD | -3,243,000USD | -3,410,000USD | -5,481,000USD | -2,686,000USD | -3,206,000USD | -5,443,000USD | -7,216,000USD |
| Capital Expenditures | -64,000USD | 0USD | 0USD | 0USD | 0USD | -298,000USD | 0USD | 0USD |
| Free Cash Flow | -4,557,000USD | -3,251,000USD | -3,410,000USD | -5,481,000USD | -2,686,000USD | -3,504,000USD | -5,443,000USD | -7,216,000USD |
| Total Cashflows From Investing Activities | -64,000USD | -8,000USD | — | — | — | -298,000USD | — | — |
| Net Borrowings | 20,000,000USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | — |
| Total Cash From Financing Activities | 19,740,000USD | -240,000USD | 2,310,000USD | -2,565,000USD | 11,143,000USD | 4,235,000USD | 4,868,000USD | 26,309,000USD |
| Sale Purchase Of Stock | -262,000USD | -484,000USD | -141,000USD | -2,565,000USD | 0USD | 0USD | -3,500,000USD | 0USD |
| Issuance Of Capital Stock | 2,000USD | 244,000USD | 2,451,000USD | 0USD | 11,143,000USD | 4,235,000USD | 8,368,000USD | 27,649,000USD |
| Change In Cash | 15,125,000USD | -2,208,000USD | -906,000USD | -9,903,000USD | 8,171,000USD | 1,070,000USD | -770,000USD | 18,921,000USD |
| Begin Period Cash Flow | 14,687,000USD | 16,895,000USD | 17,801,000USD | 27,704,000USD | 19,533,000USD | 18,463,000USD | 19,233,000USD | 312,000USD |
| End Period Cash Flow | 29,812,000USD | 14,687,000USD | 16,895,000USD | 17,801,000USD | 27,704,000USD | 19,533,000USD | 18,463,000USD | 19,233,000USD |
| Other Cashflows From Financing Activities | 19,740,000USD | 10,648,000USD | 2,310,000USD | — | — | 228,000USD | -562,000USD | — |
| Unclassified Financing Cash Flow | -19,738,000USD | -10,404,000USD | — | — | 11,143,000USD | 4,235,000USD | 9,001,000USD | 26,309,000USD |
| Other Cashflows From Investing Activities | — | -8,000USD | — | — | — | -298,000USD | — | — |
| Dividends Paid | — | — | — | — | — | -228,000USD | -71,000USD | — |
| 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 | -11,231,000USD | -24,515,000USD | -11,901,000USD | -16,058,000USD | -26,648,000USD | -5,073,000USD | -14,400,000USD | -2,292,309USD |
| Depreciation | -13,000USD | 9,000USD | 37,000USD | 60,000USD | 106,000USD | 46,000USD | 51,000USD | 32,530USD |
| Stock Based Compensation | 482,000USD | 71,000USD | -71,000USD | 1,752,000USD | 6,368,000USD | 616,000USD | 333,000USD | 214,055USD |
| Other Non Cash Items | -9,140,000USD | 7,466,000USD | -4,259,000USD | -631,000USD | -466,000USD | -1,999,000USD | 5,602,000USD | -2,471,225USD |
| Change To Account Receivables | -96,000USD | 45,000USD | -26,000USD | — | 0USD | 95,000USD | -95,000USD | 127,819USD |
| Change In Working Capital | -5,680,000USD | 63,000USD | 3,352,000USD | -328,000USD | 5,570,000USD | 445,000USD | 2,061,000USD | 278,195USD |
| Total Cash From Operating Activities | -14,820,000USD | -17,352,000USD | -12,745,000USD | -16,817,000USD | -15,050,000USD | -7,251,000USD | -10,113,000USD | -4,238,754USD |
| Capital Expenditures | -8,000USD | -298,000USD | 0USD | -18,000USD | -18,000USD | -3,000USD | -8,000USD | -5,677USD |
| Free Cash Flow | -14,828,000USD | -17,650,000USD | -12,745,000USD | -16,835,000USD | -15,050,000USD | -7,254,000USD | -10,121,000USD | -4,244,431USD |
| Total Cashflows From Investing Activities | -8,000USD | -298,000USD | — | 791,000USD | 1,000,000USD | -3,000USD | 229,000USD | 1,512,196USD |
| Net Borrowings | 0USD | 0USD | -2,649,000USD | 1,000,000USD | 970,000USD | 17,731,000USD | 22,045,000USD | 18,892,000USD |
| Total Cash From Financing Activities | 10,648,000USD | 36,792,000USD | 10,995,000USD | -1,311,000USD | 33,819,000USD | 6,033,000USD | 11,202,000USD | 2,423,043USD |
| Sale Purchase Of Stock | -3,190,000USD | -3,500,000USD | -6,654,000USD | -1,511,000USD | 0USD | — | — | — |
| Issuance Of Capital Stock | 13,838,000USD | 40,292,000USD | 18,055,000USD | 17,251,000USD | 32,125,000USD | 3,703,000USD | 13,557,000USD | — |
| Change In Cash | -4,846,000USD | 19,367,000USD | -1,863,000USD | -17,526,000USD | 19,257,000USD | -1,226,000USD | 1,287,000USD | -298,649USD |
| Begin Period Cash Flow | 19,533,000USD | 166,000USD | 2,029,000USD | 19,555,000USD | 298,000USD | 1,524,000USD | 237,000USD | 536,027USD |
| End Period Cash Flow | 14,687,000USD | 19,533,000USD | 166,000USD | 2,029,000USD | 19,555,000USD | 298,000USD | 1,524,000USD | 237,378USD |
| Other Cashflows From Investing Activities | -8,000USD | -298,000USD | — | 809,000USD | 1,000,000USD | — | — | 1,626,205USD |
| Other Cashflows From Financing Activities | 10,648,000USD | -562,000USD | -3,251,000USD | -2,311,000USD | 725,000USD | -223,000USD | -5,904,000USD | 2,423,043USD |
| Unclassified Operating Cash Flow | 10,762,000USD | — | — | -1,612,000USD | — | -1,286,000USD | -3,760,000USD | — |
| Unclassified Financing Cash Flow | 3,190,000USD | 40,854,000USD | 34,544,000USD | 3,022,000USD | 32,124,000USD | -15,178,000USD | -18,496,000USD | -18,892,000USD |
| Investments | — | -298,000USD | -18,000USD | 791,000USD | 1,000,000USD | -3,000USD | 1,550,000USD | 11,379,000USD |
| Dividends Paid | — | — | -10,995,000USD | -1,511,000USD | — | — | — | — |
| Change To Liabilities | — | — | — | 1,367,000USD | -1,311,000USD | -1,720,000USD | 1,577,000USD | -3,183,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -17,337,000USD | — | — | — | — |
| Change To Inventory | — | — | — | — | — | — | 1,966,000USD | 160,809USD |
| Unclassified Investing Cash Flow | — | — | — | — | — | — | -1,313,000USD | -11,487,332USD |
| 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.