BCTX
BriaCell Therapeutics Corp.
Company overview
- Market capitalization
- $36.15M
- Employees
- 0
- Latest publication
- 2026-09-29
About BriaCell Therapeutics Corp.
BriaCell Therapeutics Corp., a pre-clinical stage immuno-oncology company, engages in developing targeted immunotherapies to transform cancer care. Its lead candidate is Bria-IMT, a targeted immunotherapy program against end-stage breast cancer that is in Phase 3 clinical trials. The company develops Bria-OTS, a personalized off-the-shelf immunotherapy; and a soluble CD80 protein therapeutic that acts as a stimulator of the immune system and an immune checkpoint inhibitor. It has a license agreement with the University of Maryland, Baltimore County to develop and commercialize soluble CD80 as a biologic agent for the treatment of cancer. BriaCell Therapeutics Corp., has a collaboration with MSK Accelerator to accelerate theclinical development of Bria-OTS+ for multiple cancer indications including metastatic breast cancer, prostate cancer, and other cancers. The company is headquartered in West Vancouver, Canada.
Financial statements
Income Quarterly
| Metric | Q2 20262026-01-31 · USD | Q1 20262025-10-31 · USD | Q4 20252025-07-31 · USD | Q3 20252025-04-30 · USD | Q2 20252025-01-31 · USD | Q1 20252024-10-31 · USD | Q4 20242024-07-31 · USD | Q3 20242024-04-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 225,340USD | 0USD | 0USD | 0USD | 22,671USD | 0USD |
| Cost Of Revenue | 27,140USD | 36,986USD | 36,427USD | 37,922USD | 38,398USD | 36,350USD | 99,742USD | 5,137USD |
| Gross Profit | -27,140USD | -36,987USD | -36,427USD | -37,922USD | -38,398USD | -36,350USD | -99,742USD | -5,137USD |
| Research Development | 8,261,650USD | 9,367,459USD | 9,716,661USD | 6,645,766USD | 8,378,224USD | 5,102,154USD | 6,115,751USD | 10,464,383USD |
| Selling General Administrative | 2,016,493USD | 2,297,560USD | 5,934,125USD | 2,097,350USD | 2,188,100USD | 2,070,587USD | 1,891,437USD | 2,148,207USD |
| Unclassified Operating Expenses | -2,746,877USD | — | -3,997,381USD | — | — | — | — | — |
| Total Operating Expenses | 7,531,266USD | 11,665,020USD | 11,653,405USD | 8,743,117USD | 10,566,325USD | 7,172,742USD | 8,007,189USD | 12,612,590USD |
| Operating Income | -7,668,006USD | -11,665,020USD | -11,689,833USD | -8,743,117USD | -10,566,325USD | -7,172,742USD | -8,007,189USD | -12,612,590USD |
| Interest Income | 105,638USD | 48,482USD | — | 26,632USD | 46,832USD | 13,050USD | 2USD | 15,606USD |
| Net Interest Income | 105,638USD | 48,482USD | — | -10,347USD | 46,832USD | 13,050USD | 2USD | 15,606USD |
| Income Before Tax | -7,429,378USD | -11,602,490USD | -11,156,653USD | -8,600,361USD | -9,340,690USD | -8,114,352USD | -1,733,543USD | 2,312,499USD |
| Net Income | -7,352,942USD | -11,489,297USD | -11,057,253USD | -8,464,928USD | -9,272,295USD | -8,076,628USD | -1,685,528USD | 2,344,636USD |
| Net Income From Continuing Ops | -7,296,893USD | -8,278,328USD | — | -6,224,929USD | -6,337,828USD | -5,829,276USD | -1,248,752USD | 1,692,242USD |
| Ebit | -7,668,006USD | -11,665,020USD | -11,689,833USD | -8,549,270USD | -10,566,325USD | -7,172,742USD | -8,007,188USD | 2,312,500USD |
| Ebitda | -7,640,866USD | -11,627,659USD | -11,653,406USD | -8,512,443USD | -10,527,038USD | -7,135,636USD | -7,906,620USD | 2,317,714USD |
| Depreciation And Amortization | 27,140USD | 37,361USD | 36,427USD | 36,827USD | 39,287USD | 37,106USD | 100,568USD | 5,214USD |
| Reconciled Depreciation | 26,657USD | 26,657USD | — | 26,656USD | 26,657USD | 26,657USD | 72,444USD | 3,816USD |
| Total Other Income Expense Net | 238,628USD | 62,530USD | 533,180USD | 142,755USD | 1,225,634USD | -941,610USD | 6,273,647USD | 14,925,090USD |
| Minority Interest | 75,073USD | 80,763USD | — | 98,027USD | 46,408USD | 27,101USD | 34,587USD | 23,517USD |
| Interest Expense | — | — | — | 52,608USD | — | — | — | 0USD |
| Selling And Marketing Expenses | — | — | — | — | — | — | 21,765USD | 27,016USD |
| Income Tax Expense | — | — | — | — | — | — | 220,429USD | -10,982,404USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-07-31 · USD | FY 20242024-07-31 · USD | FY 20232023-07-31 · USD | FY 20222022-07-31 · USD | FY 20212021-07-31 · USD | FY 20202020-07-31 · USD | FY 20192019-07-31 · USD | FY 20182018-07-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Cost Of Revenue | 147,888USD | 114,643USD | 20,508USD | 19,417USD | 19,462USD | 18,735USD | 18,833USD | 16,877USD |
| Gross Profit | -147,888USD | -114,643USD | -20,508USD | -19,417USD | -19,462USD | -18,735USD | -18,833USD | -16,877USD |
| Research Development | 29,501,834USD | 37,728,775USD | 20,482,463USD | 10,287,359USD | 2,525,648USD | 2,425,838USD | 4,941,076USD | 3,109,701USD |
| Selling General Administrative | 5,934,125USD | 8,540,702USD | 10,598,226USD | 9,320,326USD | 6,192,755USD | 1,498,346USD | 932,169USD | 1,052,105USD |
| Unclassified Operating Expenses | 2,148,451USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 37,584,410USD | 46,269,478USD | 31,080,690USD | 19,607,684USD | 8,715,233USD | 3,916,155USD | 6,233,615USD | 4,955,024USD |
| Operating Income | -37,732,298USD | -46,269,478USD | -31,080,690USD | -19,607,684USD | -8,715,233USD | -3,939,439USD | -6,252,448USD | -4,971,902USD |
| Interest Expense | 51,288USD | — | 0USD | 1,244USD | 100,217USD | 36,204USD | 31,467USD | 20,344USD |
| Income Before Tax | -36,832,621USD | -6,846,073USD | -27,114,354USD | -34,420,222USD | -17,267,003USD | -4,024,536USD | -5,817,673USD | -5,407,660USD |
| Net Income | -36,493,821USD | -6,651,608USD | -27,114,354USD | -34,420,222USD | -17,267,003USD | -4,024,536USD | -5,817,673USD | -5,407,660USD |
| Ebit | -37,732,298USD | -6,846,073USD | -31,080,690USD | -34,418,965USD | -17,168,828USD | -3,980,540USD | -5,786,203USD | -5,387,315USD |
| Ebitda | -37,584,410USD | -6,729,606USD | -31,060,295USD | -34,399,380USD | -17,149,762USD | -3,965,285USD | -5,767,370USD | -5,370,438USD |
| Depreciation And Amortization | 147,888USD | 116,467USD | 20,395USD | 19,585USD | 19,066USD | 15,255USD | 18,833USD | 16,877USD |
| Total Other Income Expense Net | 899,677USD | 39,423,404USD | 3,966,335USD | -14,812,537USD | -8,551,769USD | -78,901USD | 434,775USD | -435,756USD |
| Total Revenue | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Selling And Marketing Expenses | — | 685USD | — | — | — | 67USD | 137USD | 561USD |
| Interest Income | — | 288,018USD | 891,213USD | 136,731USD | 3,149USD | 513USD | 12,004USD | 15,991USD |
| Net Interest Income | — | 288,018USD | 891,213USD | -11,522,620USD | -42,946USD | -36,216USD | -19,313USD | -4,373USD |
| Income Tax Expense | — | 62,852USD | -153,000USD | 30,730USD | 6,584,000USD | -72,250USD | 343,743USD | -319,124USD |
| Net Income From Continuing Ops | — | -4,931,548USD | -20,302,394USD | -15,288,941USD | -428,334USD | -4,944,221USD | -5,789,662USD | -5,412,663USD |
| Reconciled Depreciation | — | 83,897USD | 15,271USD | 15,272USD | 15,256USD | 18,741USD | 18,743USD | 16,894USD |
| Minority Interest | — | 140,082USD | 0USD | — | — | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | -26,838,903USD | -428,334USD | -4,944,221USD | -5,789,662USD | -5,412,663USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-01-31 · USD | Q1 20262025-10-31 · USD | Q4 20252025-07-31 · USD | Q3 20252025-04-30 · USD | Q2 20252025-01-31 · USD | Q1 20252024-10-31 · USD | Q4 20242024-07-31 · USD | Q3 20242024-04-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 33,594,454USD | 13,075,050USD | 29,766,468USD | 23,489,684USD | 13,800,025USD | 14,496,747USD | 8,151,990USD | 8,476,949USD |
| Intangible Assets | 176,889USD | 180,707USD | 253,705USD | 188,343USD | 279,339USD | 272,869USD | 277,361USD | 280,325USD |
| Other Current Assets | -810,634USD | — | 2,056,183USD | — | 2,148,919USD | 2,426,830USD | 1,975,088USD | 6,257,429USD |
| Total Liab | 3,380,646USD | 3,724,646USD | 5,933,657USD | 6,991,787USD | 9,044,233USD | 9,328,230USD | 11,879,266USD | 16,994,527USD |
| Total Stockholder Equity | 30,725,087USD | 9,977,962USD | 24,584,605USD | 17,152,855USD | 5,309,986USD | 5,627,352USD | -3,307,309USD | -8,151,437USD |
| Other Current Liab | 1,305,903USD | 1,188,858USD | 954,581USD | 1,452,654USD | 335,435USD | 1,050,497USD | 403,105USD | 458,275USD |
| Common Stock | 116,392,349USD | 101,739,923USD | 139,883,572USD | 129,901,520USD | 125,937,859USD | 114,200,711USD | 100,182,859USD | 95,099,260USD |
| Capital Stock | 117,117,225USD | 101,739,923USD | — | 94,022,525USD | 85,451,119USD | 82,040,741USD | 72,166,414USD | 69,591,784USD |
| Retained Earnings | -126,387,823USD | -119,953,129USD | -153,654,209USD | -143,222,450USD | -143,750,460USD | -127,014,253USD | -118,614,649USD | -115,102,182USD |
| Cash | 29,903,628USD | 2,714,012USD | 14,428,074USD | 17,215,085USD | 7,389,123USD | 8,062,832USD | 1,196,769USD | 1,278,653USD |
| Cash And Short Term Investments | 29,903,628USD | 10,175,972USD | 24,564,587USD | 17,215,085USD | 7,389,123USD | 8,062,832USD | 1,196,769USD | 1,278,653USD |
| Total Current Assets | 32,178,884USD | 11,348,407USD | 27,397,313USD | 20,427,229USD | 10,556,200USD | 11,440,980USD | 5,072,353USD | 7,556,899USD |
| Total Current Liabilities | 3,185,550USD | 3,317,773USD | 5,469,389USD | 5,983,202USD | 7,709,209USD | 6,944,181USD | 10,357,727USD | 9,234,680USD |
| Net Debt | -29,903,628USD | -2,714,012USD | -14,428,074USD | -17,215,085USD | -7,389,123USD | -8,062,832USD | -1,196,769USD | -1,278,653USD |
| Long Term Investments | 582,455USD | 554,448USD | — | 496,653USD | 454,391USD | 421,975USD | 418,490USD | 469,660USD |
| Short Term Investments | 0USD | 7,461,960USD | 10,136,510USD | — | — | — | 175USD | — |
| Net Receivables | 3,085,890USD | 1,172,435USD | 776,542USD | 3,212,144USD | 3,167,076USD | 3,378,147USD | 1,900,495USD | 20,816USD |
| Accounts Payable | 1,879,647USD | 2,128,915USD | 4,514,805USD | 4,530,548USD | 7,373,773USD | 5,893,683USD | 9,954,622USD | 8,776,405USD |
| Property Plant Equipment Net | 251,141USD | 273,980USD | 408,099USD | 441,639USD | 504,772USD | 508,547USD | 538,872USD | — |
| Accumulated Other Comprehensive Income | 40,720,560USD | -138,684USD | 38,355,243USD | -191,605USD | -204,392USD | -193,048USD | -192,524USD | -189,515USD |
| Common Stock Shares Outstanding | 2,802,337shares | 1,883,906shares | 1,883,906shares | 1,867,758shares | 2,699,566shares | 1,776,069shares | 1,201,841shares | 1,065,448shares |
| Non Current Assets Total | 1,415,570USD | 1,726,643USD | 2,369,153USD | 3,062,454USD | 3,243,824USD | 3,055,767USD | 3,079,636USD | 920,049USD |
| Non Current Liabilities Total | 195,096USD | 406,873USD | 464,269USD | 1,008,584USD | 1,335,024USD | 2,384,049USD | 1,521,539USD | 7,759,847USD |
| Non Currrent Assets Other | 197,567USD | 717,508USD | 986,511USD | 1,746,297USD | 1,786,166USD | 1,687,028USD | 1,682,447USD | -576USD |
| Net Working Capital | 28,993,334USD | 8,030,634USD | — | 10,454,565USD | 1,931,735USD | 3,230,459USD | -3,807,303USD | -1,227,767USD |
| Unclassified Equity | -117,117,224USD | -73,410,071USD | — | -63,357,135USD | -62,124,140USD | -63,406,799USD | -56,849,409USD | -57,550,784USD |
| Unclassified Non Current Liabilities | — | — | — | 1,008,584USD | 1,335,024USD | 2,384,049USD | 1,521,539USD | 7,759,847USD |
| Good Will | — | — | — | — | 682USD | — | — | — |
| Unclassified Current Assets | — | — | — | — | -2,148,918USD | -2,426,829USD | — | — |
| Inventory | — | — | — | — | — | — | -1,369,016USD | -1,711,883USD |
| Property Plant Equipment Gross | — | — | — | — | — | — | 456,801USD | — |
| Other Assets | — | — | — | — | — | — | — | 1USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-07-31 · USD | FY 20242024-07-31 · USD | FY 20232023-07-31 · USD | FY 20222022-07-31 · USD | FY 20212021-07-31 · USD | FY 20202020-07-31 · USD | FY 20192019-07-31 · USD | FY 20182018-07-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 29,766,468USD | 8,151,990USD | 36,277,636USD | 54,603,990USD | 72,541,062USD | 522,331USD | 444,656USD | 2,284,957USD |
| Intangible Assets | 253,705USD | 277,361USD | 287,228USD | 295,404USD | 306,954USD | 260,866USD | 276,121USD | 274,733USD |
| Other Current Assets | 2,056,183USD | 1,975,088USD | 6,650,477USD | 1,642,779USD | 645,992USD | 217,699USD | 8,683USD | 113,385USD |
| Total Liab | 5,933,657USD | 11,879,266USD | 41,322,155USD | 41,357,393USD | 37,957,913USD | 4,119,751USD | 1,133,321USD | 1,339,941USD |
| Total Stockholder Equity | 24,584,605USD | -3,307,309USD | -5,044,519USD | 13,246,597USD | 34,583,148USD | -3,597,420USD | -688,665USD | 945,016USD |
| Other Current Liab | 954,583USD | 403,105USD | 905,109USD | 612,775USD | 428,269USD | 3,714,012USD | 810,795USD | 219,284USD |
| Common Stock | 139,883,572USD | 100,182,859USD | 92,941,567USD | 84,116,628USD | 68,454,843USD | 12,263,858USD | 11,112,255USD | 7,838,620USD |
| Retained Earnings | -153,654,209USD | -118,614,649USD | -107,713,070USD | -77,397,157USD | -36,420,522USD | -18,169,480USD | -14,746,082USD | -9,738,791USD |
| Cash | 14,428,074USD | 1,196,769USD | 28,381,364USD | 52,634,892USD | 71,572,398USD | 21,249USD | 157,034USD | 720,259USD |
| Cash And Short Term Investments | 24,564,587USD | 1,196,769USD | 28,381,364USD | 52,634,892USD | 71,572,398USD | 21,249USD | 157,034USD | 1,749,511USD |
| Total Current Assets | 27,397,313USD | 5,072,353USD | 35,990,404USD | 54,308,584USD | 72,234,104USD | 261,463USD | 168,533USD | 1,877,460USD |
| Total Current Liabilities | 5,469,388USD | 10,357,727USD | 2,405,890USD | 1,206,920USD | 695,863USD | 3,963,811USD | 1,133,321USD | 1,339,941USD |
| Net Debt | -14,428,074USD | -1,196,769USD | -28,381,364USD | -52,634,892USD | -71,539,921USD | 228,550USD | 165,492USD | 400,397USD |
| Short Term Investments | 10,136,510USD | 175USD | — | — | — | — | 0USD | 1,029,251USD |
| Net Receivables | 776,542USD | 1,900,495USD | 958,562USD | 30,911USD | 15,714USD | 22,515USD | 2,816USD | 14,563USD |
| Accounts Payable | 4,514,805USD | 9,954,622USD | 1,500,781USD | 594,145USD | 267,594USD | 4,246USD | 1,072USD | 277,164USD |
| Property Plant Equipment Net | 408,099USD | 538,872USD | 0USD | — | — | — | — | — |
| Accumulated Other Comprehensive Income | 38,355,243USD | -192,524USD | -185,215USD | -177,858USD | -173,322USD | -138,684USD | -101,176USD | -80,982USD |
| Common Stock Shares Outstanding | 1,883,906shares | 1,096,995shares | 1,041,311shares | 1,032,939shares | 301,305shares | 47,592shares | 38,644shares | 28,520shares |
| Non Current Assets Total | 2,369,153USD | 3,079,636USD | 287,231USD | 295,406USD | 306,957USD | 260,868USD | 276,123USD | 407,496USD |
| Non Current Liabilities Total | 464,269USD | 1,521,539USD | 38,916,264USD | 40,150,473USD | 37,262,050USD | 155,940USD | 301,329USD | 1,460,138USD |
| Non Currrent Assets Other | 986,513USD | 1,682,447USD | 0USD | 0USD | 0USD | 1USD | 0USD | 132,762USD |
| Capital Stock | — | 72,166,414USD | 69,591,784USD | 65,589,293USD | 54,782,633USD | 11,230,181USD | 10,381,785USD | 7,838,621USD |
| Long Term Investments | — | 418,490USD | 2USD | 2USD | 2USD | 2USD | 2USD | 2USD |
| Inventory | — | -1,369,588USD | 5,671,029USD | -24,103USD | 516,230USD | 199,031USD | 8,097USD | 0USD |
| Property Plant Equipment Gross | — | 456,801USD | 0USD | — | — | — | — | — |
| Net Working Capital | — | -3,807,303USD | 25,147,050USD | 41,405,613USD | 57,241,355USD | -4,548,526USD | -1,185,354USD | 700,350USD |
| Unclassified Non Current Liabilities | — | 1,521,539USD | 38,916,264USD | -22,463,571USD | 37,036,606USD | — | — | 1,460,138USD |
| Unclassified Equity | — | -56,849,409USD | -59,679,585USD | -58,884,309USD | -52,060,484USD | -8,783,295USD | -7,335,447USD | -4,912,452USD |
| Other Assets | — | — | 0USD | — | — | — | 1USD | 1USD |
| Unclassified Current Assets | — | — | -5,671,028USD | — | — | — | — | — |
| Other Liab | — | — | — | 31,307,022USD | 199,458USD | 191,572USD | — | — |
| Non Current Liabilities Other | — | — | — | 31,307,022USD | — | 191,572USD | 1USD | — |
| Net Tangible Assets | — | — | — | 10,098,593USD | 57,015,913USD | -4,740,096USD | -1,185,352USD | 873,332USD |
| Short Long Term Debt Total | — | — | — | — | 32,476USD | 249,799USD | 322,526USD | 1,120,657USD |
| Long Term Debt | — | — | — | — | 25,986USD | 155,940USD | — | — |
| Current Deferred Revenue | — | — | — | — | — | -4,246USD | -1,072USD | — |
| Short Term Debt | — | — | — | — | — | 249,799USD | 322,526USD | 1,120,657USD |
| Short Long Term Debt | — | — | — | — | — | 306,878USD | 396,224USD | 1,460,138USD |
| Unclassified Current Liabilities | — | — | — | — | — | — | — | -1,737,302USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q2 20262026-01-31 · USD | Q1 20262025-10-31 · USD | Q4 20252025-07-31 · USD | Q3 20252025-04-30 · USD | Q2 20252025-01-31 · USD | Q1 20252024-10-31 · USD | Q4 20242024-07-31 · USD | Q3 20242024-04-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -4,200,703USD | -11,374,518USD | -11,057,253USD | -8,716,587USD | -9,062,751USD | -7,912,310USD | -1,671,700USD | 2,309,949USD |
| Depreciation | 16,328USD | 36,986USD | 36,427USD | 37,922USD | 38,398USD | 36,350USD | 99,742USD | 5,137USD |
| Stock Based Compensation | 580,542USD | 294,686USD | — | 224,815USD | 285,093USD | 266,971USD | 377,892USD | 392,215USD |
| Other Non Cash Items | -3,223,455USD | 330,883USD | -755,676USD | 87,807USD | -697,916USD | 1,265,532USD | -5,890,771USD | -14,102,100USD |
| Change To Account Receivables | -1,098,568USD | 1,231,948USD | -2,063USD | 18,190USD | 1,000USD | 1,004,742USD | -1,006,000USD | 20,031USD |
| Change In Working Capital | -1,282,019USD | 315,867USD | 572,507USD | -1,514,203USD | 1,170,894USD | -2,874,072USD | 1,808,262USD | 5,006,695USD |
| Total Cash From Operating Activities | -8,109,307USD | -10,690,778USD | -11,203,995USD | -10,105,059USD | -8,551,373USD | -9,484,499USD | -5,654,465USD | -6,780,317USD |
| Capital Expenditures | -4USD | -4USD | -3USD | -4USD | 0USD | 0USD | -624,206USD | 0USD |
| Free Cash Flow | -8,109,308USD | -10,690,773USD | -11,203,998USD | -10,105,063USD | -8,551,372USD | -9,484,500USD | -6,278,671USD | -6,780,318USD |
| Total Cashflows From Investing Activities | 7,414,366USD | -104,065USD | -10,250,520USD | -147,901USD | -107,972USD | -102,275USD | -625,773USD | -301,795USD |
| Total Cash From Financing Activities | 28,379,194USD | 0USD | 18,683,085USD | 20,703,914USD | 7,695,162USD | 16,309,958USD | 6,038,373USD | 0USD |
| Issuance Of Capital Stock | 27,874,441USD | 0USD | — | 14,714,376USD | 4,688,847USD | 11,667,001USD | — | 0USD |
| Change In Cash | 27,005,672USD | -10,874,234USD | -2,756,262USD | 10,329,055USD | -1,173,888USD | 6,862,462USD | -98,000USD | -7,206,143USD |
| Begin Period Cash Flow | 2,714,012USD | 14,676,461USD | 17,184,337USD | 6,902,301USD | 8,536,808USD | 1,200,529USD | 1,295,268USD | 8,481,174USD |
| End Period Cash Flow | 29,903,628USD | 3,802,227USD | 14,428,074USD | 17,231,356USD | 7,362,920USD | 8,062,991USD | 1,197,268USD | 1,275,031USD |
| Other Cashflows From Investing Activities | 7,310,301USD | — | — | — | -75,000USD | -75,000USD | -456,801USD | — |
| Other Cashflows From Financing Activities | -10,350,743USD | — | — | — | 527,764USD | 293,252USD | -456,801USD | -220,848USD |
| Unclassified Financing Cash Flow | 10,855,496USD | — | — | 5,989,538USD | 2,478,551USD | 4,349,705USD | 6,495,174USD | — |
| Unclassified Investing Cash Flow | — | — | -10,250,517USD | — | — | — | — | — |
| Investments | — | — | — | -105,000USD | -75,000USD | -75,000USD | -456,801USD | -225,000USD |
| Change To Inventory | — | — | — | — | — | — | 2,397,998USD | — |
| Sale Purchase Of Stock | — | — | — | — | — | — | 0USD | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-07-31 · USD | FY 20242024-07-31 · USD | FY 20232023-07-31 · USD | FY 20222022-07-31 · USD | FY 20212021-07-31 · USD | FY 20202020-07-31 · USD | FY 20192019-07-31 · USD | FY 20182018-07-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -36,495,163USD | -6,547,442USD | -27,267,613USD | -34,126,699USD | -17,626,513USD | -4,942,762USD | -5,817,673USD | -5,407,660USD |
| Depreciation | 147,893USD | 114,643USD | 20,508USD | 19,417USD | 19,462USD | 18,735USD | 18,833USD | 16,877USD |
| Stock Based Compensation | 776,879USD | 1,804,078USD | 2,193,790USD | 3,074,584USD | 1,968,226USD | 1,686USD | 46,075USD | 365,492USD |
| Other Non Cash Items | -80,473USD | -36,173,413USD | 99,735USD | 18,730,457USD | 10,630,947USD | 88,774USD | -361,740USD | 903,447USD |
| Change To Account Receivables | 1,017,559USD | -1,001,052USD | 7,024USD | -14,659USD | 12,681USD | -24,193USD | 15,589USD | -11,982USD |
| Change In Working Capital | -2,645,414USD | 9,638,339USD | -4,743,732USD | -497,542USD | -2,911,477USD | 3,280,547USD | 1,041,035USD | -466,675USD |
| Total Cash From Operating Activities | -39,073,157USD | -32,967,871USD | -31,891,100USD | -15,874,365USD | -9,887,579USD | -1,554,702USD | -5,119,544USD | -4,954,009USD |
| Capital Expenditures | -3USD | -624,208USD | -4USD | 0USD | -4USD | 0USD | -5USD | -3USD |
| Free Cash Flow | -39,073,154USD | -33,592,082USD | -31,891,096USD | -15,874,362USD | -9,887,584USD | -1,554,701USD | -5,119,550USD | -4,954,006USD |
| Total Cashflows From Investing Activities | -10,605,176USD | -931,666USD | — | — | — | 0USD | 1,347,531USD | -590,496USD |
| Total Cash From Financing Activities | 63,037,750USD | 6,038,373USD | 5,310,916USD | -4,758,932USD | 82,923,051USD | 1,441,917USD | 3,010,277USD | 5,286,431USD |
| Change In Cash | 13,239,766USD | -28,232,702USD | -26,251,565USD | -20,765,368USD | 71,548,043USD | -170,632USD | -757,215USD | -377,652USD |
| Begin Period Cash Flow | 1,188,308USD | 29,429,971USD | 54,249,773USD | 73,445,656USD | 24,354USD | 196,727USD | 951,064USD | 1,315,232USD |
| End Period Cash Flow | 14,428,074USD | 1,197,268USD | 27,998,208USD | 52,680,288USD | 71,572,398USD | 26,095USD | 193,848USD | 937,580USD |
| Other Cashflows From Investing Activities | -330,000USD | -7,154USD | — | — | — | — | 1,019,866USD | — |
| Other Cashflows From Financing Activities | -303,233USD | -681,801USD | 1,594USD | -29,977USD | 13,703,148USD | 268,277USD | 671,176USD | 1,449,749USD |
| Unclassified Investing Cash Flow | -10,275,173USD | — | — | — | — | — | -1,013,373USD | — |
| Unclassified Financing Cash Flow | 63,340,983USD | 6,720,174USD | 5,372,840USD | 8,204,793USD | 69,552,838USD | — | — | 3,163,612USD |
| Investments | — | -681,801USD | 0USD | — | 0USD | 30,958USD | 1,341,043USD | -591,043USD |
| Sale Purchase Of Stock | — | 0USD | -63,518USD | -12,933,748USD | 0USD | — | — | — |
| Issuance Of Capital Stock | — | 4,418,926USD | 4,000,000USD | 21,890,376USD | 51,622,337USD | 1,054,551USD | 2,261,220USD | — |
| Unclassified Operating Cash Flow | — | -1,804,076USD | -2,193,788USD | -3,074,582USD | -1,968,224USD | — | — | — |
| Change To Inventory | — | — | -7USD | 15USD | -10,147USD | — | — | — |
| Change To Liabilities | — | — | — | 384,292USD | -2,191,063USD | 3,562,494USD | 710,460USD | -186,650USD |
| Net Borrowings | — | — | — | 0USD | -332,935USD | 27,600USD | -117,540USD | 673,070USD |
| Cash And Cash Equivalents Changes | — | — | — | -16,227,033USD | — | — | — | — |
| 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.