BOLT
Bolt Biotherapeutics, Inc.
Company overview
- Market capitalization
- $6.67M
- Employees
- 23
- Latest publication
- 2026-09-29
About Bolt Biotherapeutics, Inc.
Bolt Biotherapeutics, Inc., a clinical-stage biopharmaceutical company, develops novel immunotherapies for the treatment of cancer. The company's pipeline products include BDC-4182, a next-generation Boltbody ISAC that targets the tumor-associated antigen claudin 18.2 for the treatment of gastric/gastroesophageal junction cancer, pancreatic cancer, and other tumor types; BDC-3042, a dectin-2 agonist antibody program for the treatment of non-small cell lung cancer, melanoma, and other solid tumors; CEA ISAC, a Boltbody ISAC targeting carcinoembryonic antigen cell adhesion molecule 5 for the treatment of solid tumors, including colorectal, non-small cell lung, pancreatic, and breast; and PD-L1 ISAC, a novel human anti-PD-L1 antibody conjugated to a next-generation TLR7/8 agonist payload via a non-cleavable linker to target both tumor and immune cells for the treatment of tumor regression and immunological memory. The company has collaboration agreements with Toray Industries, Genmab A/S, and Innovent Biologics, Inc.; and a license agreement with Stanford University. The company was formerly known as Bolt Therapeutics, Inc. and changed its name to Bolt Biotherapeutics, Inc. in July 2015. Bolt Biotherapeutics, Inc. was incorporated in 2015 and is headquartered in Redwood City, California.
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 | 5,000USD | 26,000USD | 2,500,000USD | 2,169,000USD | 1,804,000USD | 1,222,000USD | 24,092,000USD | 1,141,000USD |
| Research Development | 5,149,000USD | 4,626,000USD | 4,988,000USD | 6,535,000USD | 7,498,000USD | 9,512,000USD | 11,296,000USD | 13,785,000USD |
| Selling General Administrative | 2,422,000USD | 2,798,000USD | 3,117,000USD | 3,337,000USD | 3,516,000USD | 3,825,000USD | 3,947,000USD | 3,799,000USD |
| General And Administrative Expenses | 2,422,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 8,379,000USD | 7,424,000USD | 8,105,000USD | 9,872,000USD | 11,014,000USD | 13,337,000USD | 15,243,000USD | 17,584,000USD |
| Operating Income | -8,374,000USD | -7,601,000USD | -5,605,000USD | -7,703,000USD | -9,210,000USD | -12,115,000USD | -15,669,000USD | -16,443,000USD |
| Total Other Income Expense Net | 654,000USD | 357,000USD | -1,026,000USD | 559,000USD | 649,000USD | 1,075,000USD | -267,000USD | 1,267,000USD |
| Labor And Related Expense | 1,932,000USD | — | — | — | — | — | — | — |
| Net Income | -7,720,000USD | -7,244,000USD | -6,631,000USD | -7,144,000USD | -8,561,000USD | -11,040,000USD | -15,936,000USD | -15,176,000USD |
| Cost Of Revenue | — | 203,000USD | 255,000USD | 290,000USD | — | — | 426,000USD | 440,000USD |
| Gross Profit | — | -177,000USD | 2,500,000USD | 2,169,000USD | 1,804,000USD | 1,222,000USD | -426,000USD | 1,141,000USD |
| Interest Income | — | 276,000USD | 367,000USD | 477,000USD | 599,000USD | 1,053,000USD | 980,000USD | 1,267,000USD |
| Net Interest Income | — | 276,000USD | 367,000USD | 477,000USD | 599,000USD | 1,053,000USD | 980,000USD | 1,267,000USD |
| Income Before Tax | — | -7,244,000USD | -6,631,000USD | -7,144,000USD | -8,561,000USD | -11,040,000USD | -15,936,000USD | -15,176,000USD |
| Net Income From Continuing Ops | — | -7,244,000USD | -6,631,000USD | -7,144,000USD | -8,561,000USD | -11,040,000USD | -15,936,000USD | -15,176,000USD |
| Ebit | — | -7,601,000USD | -5,605,000USD | -7,703,000USD | -9,210,000USD | -12,115,000USD | -15,936,000USD | -16,443,000USD |
| Ebitda | — | -7,398,000USD | -5,350,000USD | -7,413,000USD | -8,863,000USD | -11,716,000USD | -15,510,000USD | -16,003,000USD |
| Depreciation And Amortization | — | 203,000USD | 255,000USD | 290,000USD | 347,000USD | 399,000USD | 426,000USD | 440,000USD |
| Reconciled Depreciation | — | 203,000USD | 255,000USD | 290,000USD | 347,000USD | 399,000USD | 426,000USD | 440,000USD |
| 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 | 7,695,000USD | 7,690,000USD | 7,876,000USD | 5,729,000USD | 1,260,000USD | 231,000USD | 215,000USD | 0USD |
| Cost Of Revenue | 1,491,000USD | 2,181,000USD | 61,542,000USD | 73,123,000USD | 75,655,000USD | 40,357,000USD | 26,002,000USD | 302,000USD |
| Gross Profit | 6,204,000USD | 7,690,000USD | -53,666,000USD | -67,394,000USD | -74,395,000USD | -40,126,000USD | 215,000USD | -302,000USD |
| Research Development | 28,533,000USD | 57,469,000USD | 61,542,000USD | 73,123,000USD | 75,655,000USD | 40,357,000USD | 26,002,000USD | 9,420,000USD |
| Selling General Administrative | 13,795,000USD | 18,457,000USD | 22,530,000USD | 22,927,000USD | 18,393,000USD | 9,056,000USD | 5,182,000USD | 2,209,000USD |
| Unclassified Operating Expenses | -1,491,000USD | 4,812,000USD | -61,542,000USD | -73,123,000USD | -75,655,000USD | -40,357,000USD | — | — |
| Total Operating Expenses | 40,837,000USD | 80,738,000USD | 22,530,000USD | 22,927,000USD | 18,393,000USD | 9,056,000USD | 31,184,000USD | 11,629,000USD |
| Operating Income | -34,633,000USD | -73,048,000USD | -76,196,000USD | -90,321,000USD | -92,788,000USD | -49,182,000USD | -30,969,000USD | -11,629,000USD |
| Interest Income | 2,496,000USD | 5,255,000USD | 6,179,000USD | 2,223,000USD | 281,000USD | 199,000USD | 524,000USD | 193,000USD |
| Net Interest Income | 2,496,000USD | 5,255,000USD | 6,179,000USD | 2,223,000USD | 281,000USD | 199,000USD | 524,000USD | 193,000USD |
| Income Before Tax | -33,376,000USD | -63,118,000USD | -69,197,000USD | -88,098,000USD | -98,591,000USD | -60,728,000USD | -30,487,000USD | -11,589,000USD |
| Net Income | -33,376,000USD | -63,118,000USD | -69,197,000USD | -88,098,000USD | -98,591,000USD | -60,728,000USD | -30,487,000USD | -11,589,000USD |
| Net Income From Continuing Ops | -33,376,000USD | -63,118,000USD | -71,291,000USD | -88,098,000USD | -98,591,000USD | -60,728,000USD | -30,487,000USD | -11,589,000USD |
| Ebit | -34,633,000USD | -68,236,000USD | -76,196,000USD | -90,321,000USD | -92,788,000USD | -49,182,000USD | -30,969,000USD | -11,629,000USD |
| Ebitda | -33,142,000USD | -66,455,000USD | -74,342,000USD | -88,655,000USD | -91,595,000USD | -48,571,000USD | -30,634,000USD | -11,327,000USD |
| Depreciation And Amortization | 1,491,000USD | 1,781,000USD | 1,854,000USD | 1,666,000USD | 1,193,000USD | 611,000USD | 335,000USD | 302,000USD |
| Reconciled Depreciation | 1,291,000USD | 1,781,000USD | 1,849,000USD | 1,666,000USD | 1,193,000USD | 611,000USD | 335,000USD | 302,000USD |
| Total Other Income Expense Net | 1,257,000USD | 9,930,000USD | 6,999,000USD | 2,223,000USD | -5,803,000USD | -11,546,000USD | 482,000USD | 40,000USD |
| Income Tax Expense | — | — | 1,716,105USD | -2,223,000USD | 5,803,000USD | 11,546,000USD | -482,000USD | 40,000USD |
| Interest Expense | — | — | — | 2,223,000USD | 5,803,000USD | 0USD | 0USD | 0USD |
| Net Income Applicable To Common Shares | — | — | — | -88,098,000USD | -98,591,000USD | -60,728,000USD | -30,487,000USD | -11,589,000USD |
| 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 | 40,344,000USD | 48,027,000USD | 56,748,000USD | 65,053,000USD | 75,499,000USD | 85,862,000USD | 99,632,000USD | 109,334,000USD |
| Cash And Equivalents | 12,860,000USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 17,598,000USD | 22,892,000USD | 27,505,000USD | 31,910,000USD | 34,769,000USD | 38,838,000USD | 47,323,000USD | 53,798,000USD |
| Short Term Investments | 4,738,000USD | 11,283,000USD | 15,802,000USD | 14,157,000USD | 25,168,000USD | 30,447,000USD | 40,118,000USD | 44,432,000USD |
| Long Term Investments | 509,000USD | 1,019,000USD | 4,337,000USD | 6,906,000USD | 13,725,000USD | 19,115,000USD | 22,880,000USD | 30,598,000USD |
| Total Current Assets | 20,564,000USD | 25,752,000USD | 30,260,000USD | 35,606,000USD | 38,336,000USD | 42,509,000USD | 50,814,000USD | 57,147,000USD |
| Other Current Assets | 2,766,000USD | 2,860,000USD | 1,782,000USD | 2,748,000USD | 3,567,000USD | 2,961,000USD | 2,326,000USD | 2,924,000USD |
| Other Non Current Assets | 87,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 27,704,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 7,867,000USD | 7,343,000USD | 8,435,000USD | 9,966,000USD | 12,310,000USD | 13,562,000USD | 15,856,000USD | 18,083,000USD |
| Other Non Current Liabilities | 132,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 12,640,000USD | 19,822,000USD | 26,505,000USD | 32,101,000USD | 38,842,000USD | 46,810,000USD | 57,198,000USD | 72,031,000USD |
| Total Equity Including Noncontrolling Interest | 12,640,000USD | — | — | — | — | — | — | — |
| Deferred Revenue | 819,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 17,646,000USD | 19,606,000USD | 20,475,000USD | 21,381,000USD | 22,235,000USD | 23,206,000USD | 24,895,000USD | 20,321,000USD |
| Accounts Payable | 868,000USD | 1,736,000USD | 1,443,000USD | 1,518,000USD | 1,852,000USD | 1,534,000USD | 1,507,000USD | 1,482,000USD |
| Short Term Debt | 3,091,000USD | 2,956,000USD | 2,826,000USD | 2,700,000USD | 2,559,000USD | 2,400,000USD | 2,251,000USD | 2,824,000USD |
| Common Stock | 0USD | — | — | — | — | — | — | 1,000USD |
| Retained Earnings | -475,743,000USD | -468,023,000USD | -460,779,000USD | -454,148,000USD | -447,004,000USD | -438,443,000USD | -427,403,000USD | -411,467,000USD |
| Accumulated Other Comprehensive Income | -44,000USD | -11,000USD | -21,000USD | -10,000USD | -6,000USD | 40,000USD | 97,000USD | 205,000USD |
| Total Liab | — | 28,205,000USD | 30,243,000USD | 32,952,000USD | 36,657,000USD | 39,052,000USD | 42,434,000USD | 37,303,000USD |
| Other Current Liab | — | 2,021,000USD | 3,717,000USD | 3,839,000USD | 5,387,000USD | 6,545,000USD | 9,083,000USD | 11,806,000USD |
| Capital Stock | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 1,000USD |
| Cash | — | 11,609,000USD | 11,703,000USD | 17,753,000USD | 9,601,000USD | 8,391,000USD | 7,205,000USD | 9,366,000USD |
| Current Deferred Revenue | — | 630,000USD | 449,000USD | 1,909,000USD | 2,512,000USD | 3,083,000USD | 3,015,000USD | 1,971,000USD |
| Net Debt | — | 10,699,000USD | 11,255,000USD | 5,836,000USD | 14,582,000USD | 16,318,000USD | 18,004,000USD | 8,811,000USD |
| Short Long Term Debt Total | — | 22,308,000USD | 22,958,000USD | 23,589,000USD | 24,183,000USD | 24,709,000USD | 25,209,000USD | 18,177,000USD |
| Property Plant Equipment Gross | — | 27,139,000USD | 27,862,000USD | 28,513,000USD | 29,077,000USD | 29,701,000USD | 32,173,000USD | 27,173,000USD |
| Common Stock Shares Outstanding | — | 1,869,924shares | 1,869,924shares | 1,919,441shares | 1,917,629shares | 38,339,697shares | 38,285,490shares | 38,250,982shares |
| Non Current Assets Total | — | 22,275,000USD | 26,488,000USD | 29,447,000USD | 37,163,000USD | 43,353,000USD | 48,818,000USD | 52,187,000USD |
| Non Current Liabilities Total | — | 20,862,000USD | 21,808,000USD | 22,986,000USD | 24,347,000USD | 25,490,000USD | 26,578,000USD | 19,220,000USD |
| Non Current Liabilities Other | — | 158,000USD | 132,000USD | 133,000USD | 133,000USD | 132,000USD | — | — |
| Non Currrent Assets Other | — | 1,650,000USD | 1,676,000USD | 1,160,000USD | 1,203,000USD | 1,032,000USD | 1,043,000USD | 1,268,000USD |
| Net Working Capital | — | 18,409,000USD | 21,825,000USD | 25,640,000USD | 26,026,000USD | 28,947,000USD | 34,958,000USD | 39,064,000USD |
| Unclassified Non Current Liabilities | — | 20,704,000USD | 21,676,000USD | 22,853,000USD | 24,214,000USD | 25,358,000USD | 26,578,000USD | 19,220,000USD |
| Unclassified Equity | — | 487,856,000USD | 487,305,000USD | 486,259,000USD | 485,852,000USD | 485,213,000USD | 484,504,000USD | 483,291,000USD |
| Net Receivables | — | — | 973,000USD | 948,000USD | 700,000USD | 710,000USD | 1,165,000USD | 425,000USD |
| Inventory | — | — | — | — | — | — | 1USD | — |
| 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 | 56,748,000USD | 99,632,000USD | 159,784,000USD | 227,807,000USD | 307,718,000USD | 46,542,000USD | 48,447,000USD | 15,975,000USD |
| Other Current Assets | 1,782,000USD | 2,326,000USD | 3,519,000USD | 3,858,000USD | 2,741,000USD | 2,523,000USD | 774,000USD | 466,000USD |
| Total Liab | 30,243,000USD | 42,434,000USD | 47,043,000USD | 56,301,000USD | 57,599,000USD | 151,489,000USD | 94,293,000USD | 31,918,000USD |
| Total Stockholder Equity | 26,505,000USD | 57,198,000USD | 112,741,000USD | 171,506,000USD | 250,119,000USD | -104,947,000USD | -45,846,000USD | -15,943,000USD |
| Other Current Liab | 3,717,000USD | 9,083,000USD | 12,486,000USD | 15,140,000USD | 12,384,000USD | 6,663,000USD | 2,866,000USD | 1,823,000USD |
| Capital Stock | 0USD | 0USD | 1,000USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Retained Earnings | -460,779,000USD | -427,403,000USD | -364,285,000USD | -295,088,000USD | -206,990,000USD | -108,399,000USD | -47,671,000USD | -17,184,000USD |
| Cash | 11,703,000USD | 7,205,000USD | 10,810,000USD | 9,244,000USD | 27,383,000USD | 5,542,000USD | 34,826,000USD | 13,634,000USD |
| Cash And Short Term Investments | 27,505,000USD | 47,323,000USD | 102,189,000USD | 168,888,000USD | 186,219,000USD | 22,838,000USD | 34,826,000USD | 13,634,000USD |
| Total Current Assets | 30,260,000USD | 50,814,000USD | 105,708,000USD | 172,746,000USD | 189,160,000USD | 25,361,000USD | 35,900,000USD | 14,100,000USD |
| Total Current Liabilities | 8,435,000USD | 15,856,000USD | 20,456,000USD | 23,118,000USD | 21,328,000USD | 11,264,000USD | 8,656,000USD | 2,755,000USD |
| Current Deferred Revenue | 449,000USD | 3,015,000USD | 2,201,000USD | 1,993,000USD | 2,869,000USD | 1,502,000USD | 599,000USD | — |
| Net Debt | 11,255,000USD | 18,004,000USD | 9,409,000USD | 13,367,000USD | -3,028,000USD | 5,335,000USD | -24,641,000USD | -13,594,000USD |
| Short Term Debt | 2,826,000USD | 2,251,000USD | 2,782,000USD | 2,391,000USD | 2,501,000USD | 1,501,000USD | 3,096,000USD | 40,000USD |
| Short Long Term Debt Total | 22,958,000USD | 25,209,000USD | 20,219,000USD | 22,611,000USD | 24,355,000USD | 10,877,000USD | 10,185,000USD | 40,000USD |
| Long Term Investments | 4,337,000USD | 22,880,000USD | 26,413,000USD | 23,943,000USD | 85,348,000USD | 0USD | — | — |
| Short Term Investments | 15,802,000USD | 40,118,000USD | 91,379,000USD | 159,644,000USD | 158,836,000USD | 17,296,000USD | 0USD | 0USD |
| Net Receivables | 973,000USD | 1,165,000USD | 1,300,000USD | 800,000USD | 200,000USD | 12,000USD | 300,000USD | — |
| Accounts Payable | 1,443,000USD | 1,507,000USD | 2,987,000USD | 3,594,000USD | 3,574,000USD | 1,598,000USD | 2,095,000USD | 892,000USD |
| Property Plant Equipment Net | 20,475,000USD | 24,895,000USD | 24,077,000USD | 28,525,000USD | 30,603,000USD | 16,384,000USD | 11,517,000USD | 1,442,000USD |
| Property Plant Equipment Gross | 27,862,000USD | 32,173,000USD | 29,829,000USD | 28,525,000USD | 30,603,000USD | 16,384,000USD | 11,517,000USD | 1,442,000USD |
| Accumulated Other Comprehensive Income | -21,000USD | 97,000USD | 37,000USD | -919,000USD | -321,000USD | — | -645,000USD | -414,000USD |
| Common Stock Shares Outstanding | 1,869,924shares | 38,183,931shares | 37,811,984shares | 37,358,425shares | 37,399,694shares | 36,246,750shares | 8,009,939shares | 1,943,715shares |
| Non Current Assets Total | 26,488,000USD | 48,818,000USD | 54,076,000USD | 55,061,000USD | 118,558,000USD | 21,181,000USD | 12,547,000USD | 1,875,000USD |
| Non Current Liabilities Total | 21,808,000USD | 26,578,000USD | 26,587,000USD | 33,183,000USD | 36,271,000USD | 140,225,000USD | 85,637,000USD | 29,163,000USD |
| Non Current Liabilities Other | 132,000USD | — | 43,000USD | 42,000USD | 210,000USD | 25,553,000USD | 71,000USD | 539,000USD |
| Non Currrent Assets Other | 1,676,000USD | 1,043,000USD | 3,586,000USD | 2,593,000USD | 1,042,000USD | 4,797,000USD | 446,000USD | 433,000USD |
| Net Working Capital | 21,825,000USD | 34,958,000USD | 85,252,000USD | 149,628,000USD | 167,832,000USD | 14,097,000USD | 27,244,000USD | 11,345,000USD |
| Unclassified Non Current Liabilities | 21,676,000USD | 26,578,000USD | 26,544,000USD | 20,178,000USD | 21,644,000USD | 111,986,000USD | 84,523,000USD | 28,329,000USD |
| Unclassified Equity | 487,305,000USD | 484,504,000USD | 476,987,000USD | 467,513,000USD | 765,148,000USD | 3,452,000USD | 2,470,000USD | 1,655,000USD |
| Inventory | — | 1USD | — | -800,000USD | -200,000USD | -12,000USD | -300,000USD | — |
| Common Stock | — | — | 1,000USD | — | -307,718,000USD | — | — | — |
| Other Assets | — | — | 1USD | 2,593,000USD | 2,607,000USD | 4,797,000USD | 1,030,000USD | 433,000USD |
| Unclassified Current Assets | — | — | -1,300,000USD | — | — | — | — | — |
| Other Liab | — | — | — | 12,963,000USD | 14,417,000USD | 329,000USD | 1,043,000USD | 295,000USD |
| Net Tangible Assets | — | — | — | 171,506,000USD | 250,119,000USD | -104,947,000USD | -45,846,000USD | -15,943,000USD |
| Unclassified Non Current Assets | — | — | — | -2,593,000USD | — | -4,797,000USD | — | — |
| Deferred Long Term Liab | — | — | — | — | — | 2,357,000USD | — | — |
| 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 | -7,244,000USD | -6,631,000USD | -7,144,000USD | -8,561,000USD | -11,040,000USD | -15,936,000USD | -15,176,000USD | -21,195,000USD |
| Depreciation | 203,000USD | 255,000USD | 290,000USD | 347,000USD | 399,000USD | 426,000USD | 440,000USD | 457,000USD |
| Stock Based Compensation | 545,000USD | 1,041,000USD | 407,000USD | 625,000USD | 709,000USD | 1,182,000USD | 1,098,000USD | 2,825,000USD |
| Other Non Cash Items | 1,135,000USD | 490,000USD | 506,000USD | 454,000USD | 118,000USD | 1,094,000USD | 250,000USD | -3,000USD |
| Change In Working Capital | -2,117,000USD | -2,311,000USD | -3,791,000USD | -2,462,000USD | -3,551,000USD | -1,196,000USD | -578,000USD | 1,774,000USD |
| Total Cash From Operating Activities | -8,023,000USD | -7,156,000USD | -9,732,000USD | -9,597,000USD | -13,365,000USD | -14,430,000USD | -13,966,000USD | -16,142,000USD |
| Capital Expenditures | -8,023,000USD | 0USD | -72,000USD | 0USD | 0USD | 0USD | -41,000USD | 0USD |
| Free Cash Flow | -8,023,000USD | -7,156,000USD | -9,804,000USD | -9,597,000USD | -13,365,000USD | -14,430,000USD | -14,007,000USD | -16,142,000USD |
| Investments | 7,892,000USD | 1,074,000USD | 17,884,000USD | 10,793,000USD | 14,551,000USD | 12,232,000USD | 17,138,000USD | 18,003,000USD |
| Total Cashflows From Investing Activities | 7,923,000USD | 1,074,000USD | 17,884,000USD | 10,793,000USD | 14,551,000USD | 12,232,000USD | 17,138,000USD | 18,003,000USD |
| Total Cash From Financing Activities | 6,000USD | 5,000USD | 0USD | 14,000USD | 0USD | 29,000USD | 0USD | 79,000USD |
| Issuance Of Capital Stock | 6,000USD | 5,000USD | 0USD | 14,000USD | 0USD | 29,000USD | 0USD | — |
| Change In Cash | -94,000USD | -6,077,000USD | 8,152,000USD | 1,210,000USD | 1,186,000USD | -2,169,000USD | 3,172,000USD | 1,940,000USD |
| Begin Period Cash Flow | 11,903,000USD | 19,518,000USD | 10,385,000USD | 10,156,000USD | 8,970,000USD | 11,139,000USD | 7,967,000USD | 4,262,000USD |
| End Period Cash Flow | 11,809,000USD | 13,441,000USD | 18,537,000USD | 11,366,000USD | 10,156,000USD | 8,970,000USD | 11,139,000USD | 6,202,000USD |
| Other Cashflows From Investing Activities | 31,000USD | -963,000USD | 963,000USD | — | 963,000USD | — | 148,000USD | — |
| Other Cashflows From Financing Activities | 6,000USD | 5,000USD | -14,000USD | 14,000USD | — | — | 17,138,000USD | 18,003,000USD |
| Unclassified Investing Cash Flow | 8,023,000USD | — | — | — | — | — | — | — |
| Sale Purchase Of Stock | — | — | — | — | — | — | -79,000USD | 79,000USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | — | -17,059,000USD | -18,003,000USD |
| 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 | -33,376,000USD | -63,118,000USD | -69,197,000USD | -88,098,000USD | -98,591,000USD | -60,728,000USD | -30,487,000USD | -11,589,000USD |
| Depreciation | 1,291,000USD | 1,781,000USD | 1,854,000USD | 1,666,000USD | 1,193,000USD | 611,000USD | 335,000USD | 302,000USD |
| Stock Based Compensation | 2,782,000USD | 7,407,000USD | 9,223,000USD | 9,576,000USD | 8,500,000USD | 1,420,000USD | 508,000USD | 123,000USD |
| Other Non Cash Items | 1,568,000USD | 1,081,000USD | -1,541,000USD | 3,409,000USD | 8,563,000USD | 13,638,000USD | 1,036,000USD | 153,000USD |
| Change In Working Capital | -12,115,000USD | -8,440,000USD | -9,864,000USD | -3,057,000USD | 20,507,000USD | -2,283,000USD | 2,265,000USD | 1,139,000USD |
| Total Cash From Operating Activities | -39,850,000USD | -61,289,000USD | -69,525,000USD | -76,504,000USD | -57,066,000USD | -47,308,000USD | -26,343,000USD | -9,872,000USD |
| Capital Expenditures | -72,000USD | -41,000USD | -206,000USD | -1,953,000USD | -2,338,000USD | -3,262,000USD | -508,000USD | -290,000USD |
| Free Cash Flow | -39,922,000USD | -61,330,000USD | -69,731,000USD | -78,457,000USD | -59,404,000USD | -50,570,000USD | -26,851,000USD | -10,162,000USD |
| Investments | 43,411,000USD | 57,576,000USD | 71,664,000USD | 57,862,000USD | -232,201,000USD | -17,330,000USD | -17,330,000USD | -17,330,000USD |
| Total Cashflows From Investing Activities | 44,302,000USD | 57,576,000USD | 71,038,000USD | 57,862,000USD | -232,201,000USD | -20,592,000USD | -508,000USD | -290,000USD |
| Total Cash From Financing Activities | 19,000USD | 108,000USD | 253,000USD | 503,000USD | 311,108,000USD | 39,597,000USD | 48,627,000USD | 19,094,000USD |
| Issuance Of Capital Stock | 19,000USD | 108,000USD | 291,000USD | 503,000USD | 311,108,000USD | 41,564,000USD | 48,667,000USD | 19,133,000USD |
| Change In Cash | 4,471,000USD | -3,605,000USD | 1,766,000USD | -18,139,000USD | 21,841,000USD | -28,303,000USD | 21,776,000USD | 8,932,000USD |
| Begin Period Cash Flow | 8,970,000USD | 12,575,000USD | 10,809,000USD | 28,948,000USD | 7,107,000USD | 35,410,000USD | 13,634,000USD | 4,702,000USD |
| End Period Cash Flow | 13,441,000USD | 8,970,000USD | 12,575,000USD | 10,809,000USD | 28,948,000USD | 7,107,000USD | 35,410,000USD | 13,634,000USD |
| Other Cashflows From Investing Activities | 963,000USD | 148,000USD | — | 59,815,000USD | -229,863,000USD | -17,330,000USD | — | — |
| Other Cashflows From Financing Activities | 19,000USD | 108,000USD | 71,038,000USD | 57,862,000USD | 51,902,000USD | 39,303,000USD | 48,595,000USD | 38,246,000USD |
| Unclassified Financing Cash Flow | — | — | -71,076,000USD | -57,862,000USD | 245,568,000USD | -41,270,000USD | -48,595,000USD | -38,246,000USD |
| Change To Liabilities | — | — | — | 606,000USD | 22,250,000USD | 2,813,000USD | 3,692,000USD | 1,337,000USD |
| Unclassified Investing Cash Flow | — | — | — | -57,862,000USD | 232,201,000USD | 17,330,000USD | 17,330,000USD | 17,330,000USD |
| Sale Purchase Of Stock | — | — | — | — | 13,638,000USD | — | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | 2,762,000USD | — | — | — |
| Net Borrowings | — | — | — | — | — | — | -40,000USD | -39,000USD |
| 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.