ATLX
Atlas Lithium Corp
Company overview
- Market capitalization
- $75.85M
- Employees
- 64
- Latest publication
- 2026-09-29
About Atlas Lithium Corp
Atlas Lithium Corporation operates as a mineral exploration and development company in Brazil. It operates the Minas Gerais Lithium project that consists of 85 mineral rights covering an area of 468 square kilometers located in northeastern Minas Gerais, Brazil; and Northeastern Brazil Lithium project covering an area of 71 square kilometers located in the States of Paraíba, Rio Grande do Norte, and Tocantins. The company is also involved in the exploration and development of mineral rights relating to minerals, such as rare earths, copper, titanium, graphite, nickel, iron, gold, and quartzite. The company was formerly known as Brazil Minerals, Inc. and changed its name to Atlas Lithium Corporation in October 2022. Atlas Lithium Corporation was founded in 2011 and is based in Belo Horizonte, Brazil.
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 | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD | Q4 20232023-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 74,386USD | 35,511USD | 0USD | 31,805USD | 123,474USD | 169,548USD | 182,788USD | 0USD |
| Cost Of Revenue | 2,343USD | 14,044USD | 52,061USD | 50,028USD | 107,502USD | 100,083USD | 91,786USD | 42,888USD |
| Gross Profit | 72,043USD | 21,467USD | -52,061USD | -18,223USD | 15,972USD | 69,466USD | 91,000USD | -42,888USD |
| Selling General Administrative | 16,868,292USD | 7,761,134USD | 6,515,392USD | 6,100,120USD | 10,974,822USD | 10,341,051USD | 9,537,898USD | 12,100,690USD |
| Total Operating Expenses | 16,864,483USD | 7,761,134USD | 7,992,686USD | 6,104,233USD | 10,885,460USD | 10,334,852USD | 9,637,166USD | 17,142,262USD |
| Operating Income | -16,792,440USD | -7,739,667USD | -7,992,686USD | -6,122,456USD | -10,869,488USD | -10,265,387USD | -9,546,164USD | -17,142,262USD |
| Net Interest Income | 246,895USD | 311,876USD | 52,061USD | -175,326USD | 613,473USD | 470,879USD | -515,146USD | — |
| Income Before Tax | -16,540,056USD | -7,432,828USD | -7,975,769USD | -6,279,680USD | -11,554,281USD | -9,713,347USD | -9,947,088USD | -17,033,318USD |
| Income Tax Expense | -2,982,648USD | — | -1,022,493USD | -720,447USD | 3,790USD | 4,300USD | 6,220USD | -342,000USD |
| Tax Provision | 0USD | 0USD | 0USD | 0USD | 3,790USD | 4,300USD | 6,220USD | — |
| Net Income | -13,557,408USD | -6,581,126USD | -6,953,276USD | -5,559,233USD | -11,077,581USD | -9,028,788USD | -9,171,360USD | -17,021,463USD |
| Net Income From Continuing Ops | -16,540,056USD | -7,432,828USD | -7,975,769USD | -6,279,680USD | -11,558,071USD | -9,717,647USD | -12,396,925USD | -17,033,318USD |
| Ebit | -16,540,056USD | -7,608,386USD | -7,975,769USD | -6,104,354USD | -11,554,281USD | -9,713,347USD | -9,431,943USD | -17,033,318USD |
| Ebitda | -16,506,567USD | -7,432,828USD | -7,898,550USD | -6,032,009USD | -11,491,462USD | -9,642,567USD | -9,398,831USD | -16,990,430USD |
| Depreciation And Amortization | 33,489USD | -104,618USD | 77,219USD | 72,345USD | 62,819USD | 70,780USD | 33,112USD | 42,888USD |
| Reconciled Depreciation | 33,489USD | -104,618USD | 77,219USD | 72,345USD | 62,819USD | 70,780USD | 33,112USD | 42,888USD |
| Total Other Income Expense Net | 252,384USD | 306,839USD | 16,917USD | -157,224USD | -684,793USD | 552,040USD | -400,924USD | 108,944USD |
| Minority Interest | 2,982,648USD | 851,702USD | 1,022,493USD | 720,447USD | 480,490USD | 688,859USD | 781,948USD | 11,855USD |
| Selling And Marketing Expenses | — | — | 1,469,199USD | — | — | — | — | — |
| Interest Expense | — | — | — | 175,326USD | — | — | 515,145USD | 14,015USD |
| Unclassified Operating Expenses | — | — | — | — | — | — | — | 5,041,572USD |
| 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 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 | FY 20162016-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 92,491USD | 6,765USD | 10,232USD | 23,446USD | 15,393USD | 19,716USD | 43,253USD | 13,323USD |
| Cost Of Revenue | 151,922USD | 14,659USD | 245,810USD | 129,943USD | 182,168USD | 126,217USD | 208,840USD | 218,245USD |
| Gross Profit | -59,431USD | -14,659USD | -235,578USD | -106,497USD | -166,775USD | -106,501USD | -165,587USD | -204,922USD |
| Selling General Administrative | 22,337,014USD | 2,826,097USD | 1,373,608USD | 1,175,056USD | 1,097,569USD | 1,052,830USD | 1,217,217USD | 1,117,699USD |
| General And Administrative Expenses | 22,337,014USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 31,592,273USD | 5,861,020USD | 3,280,514USD | 1,175,056USD | 1,097,569USD | 1,052,830USD | 1,217,217USD | 1,117,699USD |
| Operating Income | -31,651,704USD | -5,861,020USD | -3,516,092USD | -1,281,553USD | -1,264,344USD | -1,159,331USD | -1,382,804USD | -1,322,621USD |
| Total Other Income Expense Net | -250,161USD | -200,597USD | -509,373USD | -264,482USD | -821,537USD | -689,341USD | -508,103USD | -417,008USD |
| Interest Expense | 650,003USD | 155,812USD | 253,599USD | 427,313USD | 754,749USD | 689,341USD | 506,564USD | 472,061USD |
| Income Before Tax | -31,901,865USD | -6,061,617USD | -4,025,465USD | -1,546,035USD | -2,085,881USD | -1,848,672USD | -1,890,907USD | -1,739,629USD |
| Income Tax Expense | 0USD | -1,031,000USD | -999,000USD | -52,379USD | 531,851USD | -182,000USD | 305,551USD | 94,558USD |
| Net Income | -31,901,865USD | -4,931,755USD | -2,772,358USD | -1,141,663USD | -1,862,077USD | -1,666,200USD | -1,691,433USD | -1,588,418USD |
| Minority Interest | -3,791,273USD | 1,031,059USD | 1,253,107USD | 404,372USD | 223,804USD | 182,472USD | — | — |
| Net Income Applicable To Common Shares | -28,110,592USD | — | -2,772,358USD | -1,141,663USD | -1,862,077USD | -1,666,200USD | — | — |
| Selling And Marketing Expenses | — | 3,034,822USD | 1,906,906USD | — | — | — | — | — |
| Net Interest Income | — | -1,661USD | -253,599USD | -427,313USD | -754,749USD | -689,341USD | — | — |
| Tax Provision | — | 0USD | 0USD | 0USD | 0USD | 0USD | — | — |
| Net Income From Continuing Ops | — | -5,659,579USD | -4,025,465USD | -1,546,035USD | -2,085,881USD | -1,848,672USD | — | — |
| Ebit | — | -5,905,805USD | -3,771,866USD | -1,118,722USD | -1,331,132USD | -1,159,331USD | -1,384,343USD | -1,267,568USD |
| Ebitda | — | -5,891,146USD | -3,734,538USD | -1,070,957USD | -1,267,675USD | -1,083,985USD | -1,294,303USD | -1,180,563USD |
| Depreciation And Amortization | — | 14,659USD | 37,328USD | 47,765USD | 63,457USD | 75,346USD | 90,040USD | 87,005USD |
| Reconciled Depreciation | — | 13,806USD | 37,328USD | 47,765USD | 63,457USD | 75,346USD | — | — |
| Source | DisclosureDeterministicAmendment | 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 | 89,348,437USD | 87,446,641USD | 87,697,452USD | 72,169,028USD | 63,316,494USD | 60,799,545USD | 57,854,608USD | 60,494,479USD |
| Cash And Equivalents | 36,092,613USD | — | 35,935,104USD | — | — | — | — | — |
| Total Current Assets | 37,417,338USD | 36,365,651USD | 37,876,432USD | 23,548,238USD | 14,857,169USD | 14,677,236USD | 16,242,384USD | 22,862,293USD |
| Other Current Assets | 38,479USD | 608,239USD | 146,620USD | 594,626USD | 515,055USD | 174,591USD | 164,414USD | 105,379USD |
| Other Non Current Assets | 463,639USD | — | — | — | — | — | — | — |
| Total Liabilities | 35,640,679USD | — | 35,168,172USD | — | — | — | — | — |
| Total Current Liabilities | 15,381,739USD | 14,416,207USD | 14,809,507USD | 6,380,624USD | 6,881,896USD | 6,299,473USD | 5,688,604USD | 6,461,194USD |
| Other Current Liabilities | 9,857USD | — | 8,828USD | — | — | — | — | — |
| Other Non Current Liabilities | 24,729USD | — | 27,240USD | — | — | — | — | — |
| Total Stockholder Equity | 47,436,806USD | 45,433,791USD | 51,950,515USD | 34,288,132USD | 25,009,398USD | 23,634,742USD | 21,257,782USD | 23,282,232USD |
| Total Equity Including Noncontrolling Interest | 53,707,758USD | — | 52,529,280USD | — | — | — | — | — |
| Inventory | 518,905USD | 518,906USD | 505,307USD | 519,917USD | 445,250USD | 417,776USD | 492,812USD | 545,284USD |
| Property Plant Equipment Net | 50,533,517USD | 49,837,956USD | 48,583,009USD | 47,376,130USD | 45,763,980USD | 43,657,283USD | 15,904,779USD | 37,121,304USD |
| Intangible Assets | 264,001USD | 286,630USD | 309,258USD | 331,887USD | 354,516USD | 377,145USD | 399,773USD | 388,139USD |
| Accounts Payable | 4,348,430USD | 3,449,834USD | 3,942,879USD | 5,009,709USD | 6,317,257USD | 5,560,549USD | 5,001,664USD | 5,763,095USD |
| Short Term Debt | 349,885USD | 10,484,382USD | 286,876USD | 409,535USD | 250,585USD | 395,841USD | 216,218USD | 410,716USD |
| Common Stock | 30,063USD | 27,770USD | 26,969USD | 21,797USD | 18,842USD | 17,499USD | 16,015USD | 15,257USD |
| Retained Earnings | -193,335,227USD | -183,160,795USD | -171,570,902USD | -165,058,617USD | -158,474,836USD | -152,953,340USD | -144,410,340USD | -133,556,301USD |
| Accumulated Other Comprehensive Income | -102,125USD | 298,881USD | -141,940USD | 282,920USD | 278,452USD | -95,266USD | -458,809USD | -157,031USD |
| Total Liab | — | 34,716,201USD | — | 36,596,401USD | 37,073,178USD | 36,509,843USD | 35,843,367USD | 36,684,742USD |
| Other Current Liab | — | 481,991USD | — | 784,631USD | 288,476USD | 283,216USD | 470,722USD | 287,383USD |
| Capital Stock | — | 27,771USD | — | 21,798USD | 18,843USD | 17,500USD | 16,016USD | 15,258USD |
| Cash | — | 34,358,623USD | — | 20,977,191USD | 13,864,963USD | 14,000,031USD | 15,537,476USD | 22,056,560USD |
| Cash And Short Term Investments | — | 34,358,623USD | — | 20,977,191USD | 13,864,963USD | 14,000,031USD | 15,537,476USD | 22,056,560USD |
| Net Debt | — | -23,600,928USD | — | -10,381,927USD | -3,454,521USD | -3,442,971USD | -5,200,457USD | -11,443,976USD |
| Short Long Term Debt | — | 10,179,592USD | — | 245,754USD | 81,918USD | 242,192USD | 81,918USD | 245,754USD |
| Short Long Term Debt Total | — | 10,757,695USD | — | 10,595,264USD | 10,410,442USD | 10,557,060USD | 10,337,019USD | 10,612,584USD |
| Net Receivables | — | 879,883USD | 28,539USD | 1,456,504USD | 31,901USD | 84,838USD | 47,682USD | 155,070USD |
| Property Plant Equipment Gross | — | 49,880,996USD | — | 47,402,010USD | 45,782,365USD | 43,668,298USD | 39,359,056USD | 37,123,786USD |
| Common Stock Shares Outstanding | — | 27,237,495shares | — | 20,153,907shares | 18,004,362shares | 16,502,000shares | 15,450,000shares | 14,965,000shares |
| Non Current Assets Total | — | 51,080,990USD | — | 48,620,790USD | 48,459,325USD | 46,122,309USD | 41,612,224USD | 37,632,185USD |
| Non Current Liabilities Total | — | 20,299,993USD | — | 30,215,777USD | 30,191,282USD | 30,210,370USD | 30,154,763USD | 30,223,548USD |
| Non Currrent Assets Other | — | 320,995USD | — | 912,773USD | 2,340,829USD | 2,087,881USD | 25,307,672USD | 122,742USD |
| Net Working Capital | — | 21,949,444USD | — | 17,167,614USD | 7,975,273USD | 8,377,763USD | 10,553,780USD | 16,401,099USD |
| Unclassified Current Liabilities | — | -10,179,592USD | — | — | — | — | — | -20,000,245,754USD |
| Unclassified Non Current Liabilities | — | 20,299,993USD | — | 20,330,184USD | 20,331,877USD | 20,376,869USD | 20,346,880USD | 20,441,853USD |
| Unclassified Equity | — | 228,240,164USD | — | 199,020,234USD | 183,168,097USD | 176,648,349USD | 166,094,900USD | 156,965,049USD |
| Long Term Debt | — | — | — | 9,885,593USD | 9,859,405USD | 9,833,501USD | 9,807,883USD | 9,781,695USD |
| Good Will | — | — | — | — | — | — | — | 387,750,861USD |
| Other Assets | — | — | — | — | — | — | — | 1USD |
| Current Deferred Revenue | — | — | — | — | — | — | — | 20,000,000,000USD |
| Unclassified Non Current Assets | — | — | — | — | — | — | — | -387,750,862USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | DisclosureDeterministicAmendment | 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 | 87,697,452USD | 57,854,608USD | 43,573,669USD | 5,684,231USD | 1,564,197USD | 951,888USD | 1,026,440USD | 987,357USD |
| Cash And Equivalents | 35,935,104USD | — | — | — | — | — | — | — |
| Total Current Assets | 37,876,432USD | 16,242,384USD | 29,714,656USD | 345,414USD | 57,930USD | 305,145USD | 193,777USD | 63,286USD |
| Other Current Assets | 146,620USD | 164,414USD | 113,905USD | 47,082USD | 34,492USD | 17,726USD | 22,853USD | 3,662USD |
| Total Liabilities | 35,168,172USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 14,809,507USD | 5,688,604USD | 5,905,019USD | 2,797,967USD | 998,405USD | 2,326,890USD | 2,154,356USD | 2,073,564USD |
| Other Current Liabilities | 8,828USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 27,240USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 51,950,515USD | 21,257,782USD | 7,247,791USD | 1,696,453USD | -1,094,469USD | -3,473,137USD | -2,767,359USD | -2,643,711USD |
| Total Equity Including Noncontrolling Interest | 52,529,280USD | — | — | — | — | — | — | — |
| Net Receivables | 28,539USD | 47,682USD | 50,824USD | 17,796USD | 17,908USD | 20,106USD | 22,853USD | 24,029USD |
| Inventory | 505,307USD | 492,812USD | 0USD | -17,705USD | 0USD | 11,676USD | 15,054USD | 33,188USD |
| Property Plant Equipment Net | 48,583,009USD | 15,904,779USD | 7,767,175USD | 217,550USD | 53,866USD | 89,276USD | 172,802USD | 243,778USD |
| Intangible Assets | 309,258USD | 399,773USD | 45,777USD | 4,971,267USD | 1,302,440USD | 407,467USD | 509,862USD | 530,293USD |
| Accounts Payable | 3,942,879USD | 5,001,664USD | 3,588,074USD | 408,874USD | 310,047USD | 327,704USD | 153,693USD | 140,968USD |
| Short Term Debt | 286,876USD | 216,218USD | 194,506USD | 21,493USD | 10,167USD | 1,674,771USD | 1,504,215USD | 1,094,944USD |
| Common Stock | 26,969USD | 16,015USD | 12,764USD | 5,111USD | 4,144USD | 1,997,930USD | 1,132,435USD | 332,260USD |
| Retained Earnings | -171,570,902USD | -144,410,340USD | -102,822,123USD | -59,585,949USD | -54,957,429USD | -52,185,071USD | -51,043,408USD | -49,181,331USD |
| Accumulated Other Comprehensive Income | -141,940USD | -458,809USD | -138,828USD | -981,040USD | -712,810USD | -775,113USD | -580,956USD | -566,105USD |
| Total Liab | — | 35,843,367USD | 35,898,576USD | 2,876,931USD | 1,107,331USD | 2,448,140USD | 2,347,084USD | 2,261,987USD |
| Other Current Liab | — | 470,722USD | 2,122,439USD | 2,367,600USD | 678,191USD | 324,415USD | 496,448USD | 837,652USD |
| Capital Stock | — | 16,016USD | 12,765USD | 5,326USD | 3,109,394USD | 1,997,931USD | 1,132,436USD | 332,261USD |
| Other Assets | — | -57,796,753,392USD | — | — | -39USD | — | — | — |
| Cash | — | 15,537,476USD | 29,549,927USD | 280,525USD | 22,776USD | 253,598USD | 151,088USD | 2,407USD |
| Cash And Short Term Investments | — | 15,537,476USD | 29,549,927USD | 280,525USD | 22,776USD | 255,637USD | 155,870USD | 2,407USD |
| Net Debt | — | -5,200,457USD | -19,420,443USD | -259,032USD | -12,609USD | 1,421,173USD | 1,353,127USD | 1,092,537USD |
| Short Long Term Debt | — | 81,918USD | 67,024USD | 21,493USD | 10,167USD | 1,674,771USD | 1,515,992USD | 1,094,944USD |
| Short Long Term Debt Total | — | 10,337,019USD | 10,129,484USD | 21,493USD | 10,167USD | 1,674,771USD | 1,504,215USD | 1,094,944USD |
| Long Term Debt | — | 9,807,883USD | 9,703,700USD | — | — | — | — | — |
| Property Plant Equipment Gross | — | 39,359,056USD | 6,852,359USD | 659,282USD | 456,786USD | 479,672USD | 602,078USD | — |
| Common Stock Shares Outstanding | — | 14,532,000shares | 10,066,000shares | 4,611,000shares | 3,690,000shares | 1,695,000shares | 1,069,000shares | 294,064shares |
| Non Current Assets Total | — | 41,612,224USD | 13,859,013USD | 5,338,817USD | 1,506,306USD | 646,743USD | 832,663USD | 924,071USD |
| Non Current Liabilities Total | — | 30,154,763USD | 29,993,557USD | 78,964USD | 108,926USD | 121,250USD | 192,728USD | 188,423USD |
| Non Currrent Assets Other | — | 25,307,672USD | 6,046,061USD | 150,000USD | -1,506,267USD | -646,743USD | -1USD | — |
| Net Working Capital | — | 10,553,780USD | 24,044,931USD | -2,452,553USD | -940,475USD | -2,021,745USD | -1,960,579USD | -2,010,278USD |
| Unclassified Non Current Liabilities | — | 20,346,880USD | 20,289,857USD | — | — | — | — | — |
| Unclassified Equity | — | 166,094,900USD | 110,183,213USD | 62,253,005USD | 51,462,232USD | 45,491,186USD | 46,592,134USD | 46,439,204USD |
| Current Deferred Revenue | — | — | 1,080,783USD | — | — | — | — | — |
| Long Term Investments | — | — | 0USD | 150,000USD | 150,000USD | 150,000USD | 150,000USD | 150,000USD |
| Unclassified Current Liabilities | — | — | -1,147,807USD | — | — | -1,674,771USD | -1,515,992USD | -1,094,944USD |
| Short Term Investments | — | — | — | 47,093USD | 17,246USD | 2,039USD | 4,782USD | 3,662USD |
| Non Current Liabilities Other | — | — | — | 78,964USD | 108,926USD | 121,250USD | 192,729USD | 188,423USD |
| Other Liab | — | — | — | — | 108,926USD | 121,250USD | 192,729USD | 188,423USD |
| Net Tangible Assets | — | — | — | — | -2,397,124USD | -3,880,605USD | -3,277,222USD | -3,174,005USD |
| Source | DisclosureDeterministicAmendment | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 66,921USD |
| Stock Based Compensation | 8,113,212USD |
| Other Non Cash Items | 5,695USD |
| Change To Inventory | 14,941USD |
| Change To Liabilities | 314,924USD |
| Change In Working Capital | 438,007USD |
| Operating Cash Flow | -18,214,299USD |
| Capital Expenditures | -1,815,412USD |
| Unclassified Investing Cash Flow | -231,447USD |
| Investing Cash Flow | -2,046,859USD |
| Net Debt Issuance | -492,022USD |
| Other Financing Activities | 9,590,800USD |
| Unclassified Financing Cash Flow | 11,317,743USD |
| Financing Cash Flow | 20,416,521USD |
| Effect Of Forex Changes On Cash | 2,146USD |
| Change In Cash | 157,509USD |
| End Cash Flow | 36,092,613USD |
| Source | DisclosureDeterministicFinal |
Cash flow Quarterly
| Metric | Q4 20252025-12-31 · 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 | Q1 20242024-03-31 · USD | Q4 20232023-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -7,432,828USD | -6,279,680USD | -10,213,587USD | -11,558,071USD | -9,717,647USD | -9,953,308USD | -13,184,196USD | -17,033,318USD |
| Depreciation | -104,618USD | 72,345USD | 74,175USD | 62,819USD | 70,780USD | 33,112USD | 31,912USD | 42,888USD |
| Stock Based Compensation | 1,378,174USD | 1,577,716USD | 4,830,170USD | 7,222,523USD | 6,271,513USD | 4,972,482USD | 6,840,202USD | 7,928,956USD |
| Other Non Cash Items | 294,253USD | 216,462USD | 452,654USD | 1,372,689USD | 12,491USD | 117,037USD | 15,202USD | -33,618USD |
| Change To Account Receivables | 331,023USD | -132,678USD | -81,894USD | -1,730,439USD | 6,983USD | -1USD | 39,825USD | -9,605USD |
| Change To Inventory | -15,505USD | 90,132USD | 25,336USD | 118,100USD | -394,621USD | -128,774USD | -21,889USD | -492,615USD |
| Change In Working Capital | -936,418USD | 509,741USD | 453,011USD | -1,672,540USD | 442,820USD | -358,280USD | 193,616USD | 750,795USD |
| Total Cash From Operating Activities | -6,801,437USD | -3,903,416USD | -4,403,577USD | -4,572,580USD | -2,920,043USD | -5,188,957USD | -6,103,264USD | -8,344,297USD |
| Capital Expenditures | -1,074,279USD | -2,077,772USD | -4,212,590USD | -3,784,578USD | -6,782,747USD | -10,721,576USD | -6,055,535USD | -5,560,490USD |
| Free Cash Flow | -7,875,716USD | -5,981,188USD | -8,616,167USD | -8,357,158USD | -9,702,790USD | -15,910,533USD | -12,158,799USD | -13,904,787USD |
| Total Cashflows From Investing Activities | -1,074,279USD | -2,077,772USD | -4,212,590USD | -3,784,578USD | -6,782,747USD | -10,721,576USD | -6,055,535USD | -5,560,490USD |
| Net Borrowings | -405,267USD | -365,925USD | -40,438USD | -478,625USD | 1USD | — | — | — |
| Total Cash From Financing Activities | 22,835,141USD | 5,845,120USD | 7,078,012USD | 1,840,125USD | 151,249USD | 30,140,298USD | 0USD | 20,392,153USD |
| Issuance Of Capital Stock | 25,757,308USD | 5,263,146USD | 6,654,450USD | 2,318,750USD | 600,698USD | 30,000,000USD | 0USD | 10,692,129USD |
| Change In Cash | 14,957,913USD | -135,068USD | -1,537,445USD | -6,519,084USD | -10,211,170USD | 14,738,265USD | -12,020,462USD | 6,692,570USD |
| Begin Period Cash Flow | 20,977,191USD | 14,000,031USD | 15,537,476USD | 22,056,560USD | 32,267,730USD | 17,529,465USD | 29,549,927USD | 22,857,357USD |
| End Period Cash Flow | 35,935,104USD | 13,864,963USD | 14,000,031USD | 15,537,476USD | 22,056,560USD | 32,267,730USD | 17,529,465USD | 29,549,927USD |
| Other Cashflows From Investing Activities | -879,907USD | -527,555USD | -1,035,362USD | -507,946USD | -1,588,166USD | -2,607,096USD | -199,676USD | 360,342USD |
| Other Cashflows From Financing Activities | -2,516,900USD | 947,899USD | 464,000USD | -148,836USD | -449,450USD | 449,450USD | -6,055,535USD | 9,700,024USD |
| Investments | — | -2,077,772USD | -4,212,590USD | -3,784,578USD | -6,782,747USD | -8,277,960USD | -6,055,535USD | -5,560,490USD |
| Unclassified Investing Cash Flow | — | 2,605,327USD | 5,247,952USD | 4,292,524USD | 8,370,913USD | 10,885,056USD | 6,255,211USD | 5,200,148USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | — | 6,055,535USD | -739,307,871USD |
| Sale Purchase Of Stock | — | — | — | — | — | — | — | 750,000,000USD |
| 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 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD | FY 20172017-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Depreciation | 119,121USD | 198,623USD | 24,923USD | 37,328USD | 47,765USD | 63,457USD | 75,346USD | 90,040USD |
| Stock Based Compensation | 9,255,259USD | 25,306,720USD | 15,513,666USD | 1,653,738USD | 168,015USD | 175,422USD | 379,319USD | 454,110USD |
| Other Non Cash Items | -67,875USD | 1,517,419USD | -1,962USD | 914,711USD | 110,359USD | 606,179USD | 557,928USD | 395,060USD |
| Change To Inventory | 26,594USD | -427,184USD | 0USD | — | — | 212,037USD | 160,330USD | 40,281USD |
| Change To Liabilities | -1,076,896USD | — | — | 720,717USD | 84,776USD | 140,555USD | 146,590USD | — |
| Change In Working Capital | -955,036USD | -1,394,384USD | 20,490,787USD | -94,184USD | 223,115USD | 364,891USD | 324,766USD | 217,403USD |
| Operating Cash Flow | -22,166,692USD | — | — | — | — | — | — | — |
| Capital Expenditures | -6,091,572USD | -27,344,436USD | -7,970,172USD | -6,857USD | -13,643USD | -677USD | -803USD | -37,985USD |
| Unclassified Investing Cash Flow | -2,867,818USD | 32,247,320USD | 1,828,785USD | 1,762,563USD | — | — | — | — |
| Investing Cash Flow | -8,959,390USD | — | — | — | — | — | — | — |
| Net Debt Issuance | -866,909USD | — | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | 52,389,938USD | — | -750,000,000USD | — | — | — | — | — |
| Financing Cash Flow | 51,523,029USD | — | — | — | — | — | — | — |
| Effect Of Forex Changes On Cash | 681USD | — | — | — | — | — | — | — |
| Change In Cash | 20,397,628USD | -14,012,451USD | 29,269,569USD | -230,822USD | 102,510USD | 148,681USD | -80,967USD | 77,839USD |
| End Cash Flow | 35,935,104USD | — | — | — | — | — | — | — |
| Net Income | — | -44,413,222USD | -41,990,016USD | -2,772,358USD | -1,546,035USD | -2,085,881USD | -1,848,672USD | -1,890,907USD |
| Change To Account Receivables | — | -1,683,632USD | -50,602USD | 17,917USD | -30,432USD | 488USD | -273USD | 83,055USD |
| Total Cash From Operating Activities | — | -18,784,844USD | -5,962,602USD | -1,914,503USD | -996,781USD | -791,072USD | -511,313USD | -734,294USD |
| Free Cash Flow | — | -46,129,280USD | -13,932,774USD | -1,921,360USD | -1,010,424USD | -791,749USD | -512,116USD | -772,279USD |
| Investments | — | -27,344,436USD | -1,794,507USD | -288,761USD | -13,643USD | -677USD | -1,976USD | — |
| Total Cashflows From Investing Activities | — | -27,344,436USD | -7,970,172USD | 512,439USD | -13,643USD | -677USD | -1,976USD | -37,985USD |
| Net Borrowings | — | -787,776USD | 10,000,024USD | -85,820USD | 9,249USD | 160,442USD | 354,274USD | — |
| Total Cash From Financing Activities | — | 32,131,672USD | 43,156,759USD | 988,738USD | 1,104,549USD | 941,852USD | 389,274USD | 852,655USD |
| Issuance Of Capital Stock | — | 32,919,448USD | 21,811,151USD | 1,074,558USD | 320,000USD | 123,500USD | 0USD | — |
| Begin Period Cash Flow | — | 29,549,927USD | 280,358USD | 253,598USD | 151,088USD | 2,407USD | 83,374USD | 6,268USD |
| End Period Cash Flow | — | 15,537,476USD | 29,549,927USD | 22,776USD | 253,598USD | 151,088USD | 2,407USD | 84,107USD |
| Other Cashflows From Investing Activities | — | -4,902,884USD | -34,278USD | -954,506USD | -11,741USD | — | -1,173USD | — |
| Other Cashflows From Financing Activities | — | -150,953USD | 33,156,735USD | 801,200USD | 775,300USD | 657,500USD | 35,000USD | 259,266USD |
| Sale Purchase Of Stock | — | — | 750,000,000USD | — | — | — | — | — |
| Unclassified Operating Cash Flow | — | — | — | -1,653,738USD | — | — | — | — |
| Source | DisclosureDeterministicAmendment | 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.