BRTX
BioRestorative Therapies, Inc.
Company overview
- Market capitalization
- —
- Employees
- 13
- Latest publication
- 2026-09-29
About BioRestorative Therapies, Inc.
BioRestorative Therapies, Inc. develops therapeutic products and medical therapies using cell and tissue protocols primarily involving adult stem cells. The company develops programs related to the treatment of disc/spine disease and metabolic disorders. Its products pipeline comprises BRTX-100, a lead cell therapy candidate formulated from autologous cultured mesenchymal stem cells collected from the patient's bone marrow, as well as used for the non-surgical treatment of painful lumbosacral disc disorders or as a complimentary therapeutic to a surgical procedure; and ThermoStem, a cell-based therapy candidate to target obesity and metabolic disorders using brown adipose derived stem cells to generate brown adipose tissue. The company also operates a commercial biocosmeceutical platform. In addition, it provides investigational curved needle device to deliver cells and/or other therapeutic products or material to the spine and discs, and other parts of the body. The company was formerly known as Stem Cell Assurance, Inc. and changed its name to BioRestorative Therapies, Inc. in August 2011. BioRestorative Therapies, Inc. is headquartered in Melville, New York.
Financial statements
Income Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 23,170USD | 19,600USD | 11,800USD | 303,300USD | 25,000USD | 43,300USD | 233,600USD | 89,100USD |
| Cost Of Revenue | 7,385USD | 1,636USD | 10,570USD | 8,729USD | 2,909USD | 3,339USD | 18,243USD | 6,490USD |
| Gross Profit | 15,785USD | 17,964USD | 1,230USD | 294,571USD | 22,091USD | 39,961USD | 215,357USD | 82,610USD |
| Research Development | 1,926,311USD | 2,627,139USD | 2,594,750USD | 2,225,882USD | 1,714,327USD | 1,658,214USD | 1,320,030USD | 1,292,182USD |
| Selling General Administrative | 1,475,207USD | 1,216,125USD | 1,115,491USD | 1,373,976USD | 3,115,298USD | 898,829USD | 1,182,320USD | 1,259,235USD |
| Total Operating Expenses | 3,401,518USD | 3,843,264USD | 3,710,241USD | 3,599,858USD | 4,829,625USD | 2,730,103USD | 2,502,350USD | 2,551,417USD |
| Operating Income | -3,385,733USD | -3,825,300USD | -3,709,011USD | -3,305,287USD | -4,807,534USD | -2,690,142USD | -2,286,993USD | -2,468,807USD |
| Interest Income | 5,479USD | 34,586USD | 57,740USD | 73,915USD | 99,966USD | 118,988USD | 158,547USD | 175,945USD |
| Net Interest Income | 5,479USD | 34,586USD | 57,740USD | 73,915USD | 99,966USD | 118,988USD | 158,547USD | 175,945USD |
| Income Before Tax | -2,154,405USD | -3,207,636USD | -3,038,277USD | -2,656,263USD | -5,339,799USD | -1,636,148USD | -1,091,416USD | -4,028,562USD |
| Net Income | -2,154,405USD | -3,207,636USD | -3,038,277USD | -2,656,263USD | -5,339,799USD | -1,636,148USD | -1,091,416USD | -4,028,562USD |
| Net Income From Continuing Ops | -2,154,405USD | -3,207,636USD | -3,038,277USD | -2,656,263USD | -5,339,799USD | -1,636,148USD | -1,091,416USD | -4,028,562USD |
| Ebitda | -3,385,733USD | -3,772,464USD | -3,656,391USD | -2,603,513USD | -4,755,753USD | -2,639,773USD | -2,238,724USD | -2,421,102USD |
| Reconciled Depreciation | 52,394USD | 52,836USD | 52,620USD | 52,748USD | 51,781USD | 50,369USD | 48,269USD | 47,705USD |
| Total Other Income Expense Net | 1,231,328USD | 617,664USD | 670,734USD | 649,024USD | -532,265USD | 1,053,994USD | 1,195,577USD | -1,559,755USD |
| Ebit | — | -3,825,300USD | -3,709,011USD | -2,656,261USD | -4,807,534USD | -2,690,142USD | -2,286,993USD | -2,468,807USD |
| Depreciation And Amortization | — | 52,836USD | 52,620USD | 52,748USD | 51,781USD | 50,369USD | 48,269USD | 47,705USD |
| Selling And Marketing Expenses | — | — | — | — | — | 173,060USD | — | 47,705USD |
| Income Tax Expense | — | — | — | — | — | 3USD | — | 5USD |
| 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 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 | 359,700USD | 401,000USD | 145,800USD | 119,800USD | 46,000USD | 77,000USD | 130,000USD | 111,000USD |
| Cost Of Revenue | 23,844USD | 28,072USD | 165,735USD | 120,544USD | 205,205USD | — | — | 0USD |
| Gross Profit | 335,856USD | 372,928USD | 145,800USD | 119,800USD | 46,000USD | 77,000USD | — | 111,000USD |
| Research Development | 10,094,671USD | 5,348,709USD | 4,034,591USD | 3,513,352USD | 729,058USD | 876,829USD | 1,722,338USD | 1,513,150USD |
| Selling General Administrative | 5,888,317USD | 6,579,413USD | 11,331,983USD | 15,580,473USD | 25,624,815USD | 1,923,966USD | 6,518,387USD | 5,893,298USD |
| Total Operating Expenses | 15,982,988USD | 11,928,122USD | 15,366,574USD | 18,983,307USD | 26,353,873USD | 2,829,076USD | 8,562,005USD | 7,758,652USD |
| Operating Income | -15,647,132USD | -11,555,194USD | -15,220,774USD | -18,863,507USD | -26,307,873USD | -2,752,076USD | -8,432,005USD | -7,647,652USD |
| Interest Income | 266,207USD | 616,077USD | 552,293USD | 11,650USD | — | — | — | — |
| Net Interest Income | 266,207USD | 616,077USD | 292,185USD | 11,650USD | -1,815,366USD | -1,640,145USD | -5,139,039USD | -3,221,778USD |
| Income Before Tax | -14,241,975USD | -8,979,381USD | -10,417,704USD | -13,222,296USD | -44,303,295USD | -11,272,687USD | -14,647,890USD | -12,517,803USD |
| Net Income | -14,241,975USD | -8,979,381USD | -10,417,704USD | -13,222,296USD | -44,303,295USD | -11,272,687USD | -14,647,890USD | -12,517,803USD |
| Net Income From Continuing Ops | -14,241,975USD | -8,979,381USD | -15,937,819USD | -18,494,769USD | -44,303,295USD | -9,956,383USD | -14,647,890USD | -12,517,803USD |
| Ebit | -15,647,132USD | -11,555,194USD | -15,137,441USD | -18,863,507USD | -26,307,873USD | -9,632,542USD | -9,508,851USD | -9,296,025USD |
| Ebitda | -15,437,147USD | -11,366,138USD | -14,971,706USD | -18,742,962USD | -26,218,765USD | -9,480,579USD | -9,291,492USD | -9,055,653USD |
| Depreciation And Amortization | 209,985USD | 189,056USD | 165,735USD | 120,545USD | 89,108USD | 151,963USD | 217,359USD | 240,372USD |
| Reconciled Depreciation | 209,985USD | 189,056USD | 154,816USD | 120,545USD | 89,108USD | 121,384USD | 217,359USD | 240,372USD |
| Total Other Income Expense Net | 1,405,157USD | 2,575,813USD | 4,803,070USD | 5,641,211USD | -17,995,422USD | -8,520,611USD | -6,215,885USD | -4,870,151USD |
| Selling And Marketing Expenses | — | 168,028USD | 168,028USD | 163,132USD | 12,290USD | 28,281USD | 321,280USD | 352,204USD |
| Income Tax Expense | — | — | -5USD | -479,256USD | -14,364,690USD | 3,273,223USD | — | -1,648,373USD |
| Interest Expense | — | — | — | 11,650USD | 1,815,366USD | 1,640,145USD | 5,139,039USD | 3,221,778USD |
| Net Income Applicable To Common Shares | — | — | — | -18,494,769USD | -44,303,295USD | -11,272,687USD | -14,647,890USD | -12,517,803USD |
| Non Operating Income Net Other | — | — | — | — | — | -6,842,266USD | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 4,640,279USD | 4,079,635USD | 5,642,662USD | 8,516,559USD | 10,326,821USD | 12,279,799USD | 14,573,451USD | 16,118,877USD |
| Intangible Assets | 511,761USD | 534,198USD | 556,634USD | 579,071USD | 601,508USD | 623,945USD | 646,381USD | 668,818USD |
| Other Current Assets | 194,378USD | 168,440USD | 196,746USD | 201,871USD | 217,400USD | 223,230USD | 256,078USD | 295,861USD |
| Total Liab | 1,614,637USD | 3,722,891USD | 3,435,683USD | 3,671,235USD | 4,182,080USD | 3,748,406USD | 4,581,535USD | 5,319,790USD |
| Total Stockholder Equity | 3,025,642USD | 356,744USD | 2,206,979USD | 4,845,324USD | 6,144,741USD | 8,531,393USD | 9,991,916USD | 10,799,087USD |
| Other Current Liab | 947,739USD | 2,381,396USD | 2,575,785USD | 3,061,304USD | 3,432,580USD | 3,265,336USD | 4,137,742USD | 5,020,291USD |
| Common Stock | 2,548USD | 887USD | 797USD | 797USD | 750USD | 692USD | 692USD | 692USD |
| Capital Stock | 2,548USD | 14,869USD | 14,779USD | 14,779USD | 14,732USD | 14,674USD | 14,674USD | 14,674USD |
| Retained Earnings | -172,075,095USD | -169,920,690USD | -166,713,054USD | -163,674,777USD | -161,018,514USD | -155,678,715USD | -154,042,567USD | -152,951,151USD |
| Cash | 3,112,679USD | 1,511,188USD | 602,444USD | 1,555,251USD | 1,228,789USD | 547,890USD | 1,489,444USD | 2,252,247USD |
| Cash And Short Term Investments | 3,592,030USD | 2,952,922USD | 4,489,827USD | 7,380,936USD | 9,112,921USD | 10,732,591USD | 13,087,861USD | 14,680,465USD |
| Total Current Assets | 3,799,708USD | 3,136,862USD | 4,699,973USD | 7,597,807USD | 9,355,321USD | 11,144,221USD | 13,508,939USD | 15,003,726USD |
| Total Current Liabilities | 1,614,637USD | 3,722,891USD | 3,435,683USD | 3,671,235USD | 4,182,080USD | 3,748,406USD | 4,581,535USD | 5,319,791USD |
| Net Debt | -3,112,679USD | -1,511,188USD | -602,444USD | -1,555,251USD | -1,228,789USD | -547,890USD | -1,447,030USD | -2,168,667USD |
| Short Term Investments | 479,351USD | 1,441,734USD | 3,887,383USD | 5,825,685USD | 7,884,132USD | 10,184,701USD | 11,598,417USD | 12,428,218USD |
| Net Receivables | 13,300USD | 15,500USD | 13,400USD | 15,000USD | 25,000USD | 188,400USD | 165,000USD | 27,400USD |
| Accounts Payable | 666,898USD | 1,341,495USD | 859,898USD | 609,931USD | 599,500USD | 483,070USD | 401,379USD | 215,920USD |
| Property Plant Equipment Net | 328,810USD | 358,767USD | 309,498USD | 339,681USD | 369,992USD | 362,936USD | 418,131USD | 423,953USD |
| Property Plant Equipment Gross | 328,810USD | 1,590,141USD | 309,498USD | 339,681USD | 369,992USD | 1,474,072USD | 418,131USD | 423,953USD |
| Common Stock Shares Outstanding | 8,993,115shares | 8,876,242shares | 9,116,172shares | 8,740,382shares | 8,357,143shares | 7,763,932shares | 8,121,499shares | 8,121,499shares |
| Non Current Assets Total | 840,571USD | 942,773USD | 942,688USD | 918,752USD | 971,500USD | 1,135,578USD | 1,064,512USD | 1,115,151USD |
| Non Current Liabilities Total | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | -1USD |
| Net Working Capital | 2,185,071USD | -586,029USD | 1,271,781USD | 3,926,572USD | 5,173,241USD | 7,395,815USD | 8,927,404USD | 9,683,935USD |
| Unclassified Equity | 175,095,641USD | 170,261,678USD | 168,904,457USD | 168,504,525USD | 167,147,773USD | 164,194,742USD | 164,019,117USD | 163,748,854USD |
| Non Currrent Assets Other | — | 49,808USD | 76,556USD | — | — | 148,697USD | — | 22,380USD |
| Current Deferred Revenue | — | — | — | — | 150,000USD | — | — | 80,700USD |
| Short Term Debt | — | — | — | — | — | — | 42,414USD | 83,580USD |
| Short Long Term Debt Total | — | — | — | — | — | — | 42,414USD | 83,580USD |
| Accumulated Other Comprehensive Income | — | — | — | — | — | — | — | -13,982USD |
| Source | Legacy providerLegacy | 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 | 4,079,635USD | 12,279,799USD | 12,611,720USD | 16,434,691USD | 22,453,446USD | 4,347,048USD | 1,466,323USD | 1,192,381USD |
| Intangible Assets | 534,198USD | 623,945USD | 713,692USD | 803,438USD | 589,740USD | 664,268USD | 739,164USD | 814,059USD |
| Other Current Assets | 168,440USD | 223,230USD | 305,231USD | 363,082USD | 436,181USD | 105,407USD | 35,199USD | 68,928USD |
| Total Liab | 3,722,891USD | 3,748,406USD | 2,607,345USD | 6,144,352USD | 856,497USD | 5,678,540USD | 14,242,469USD | 9,833,419USD |
| Total Stockholder Equity | 356,744USD | 8,531,393USD | 10,004,375USD | 10,290,339USD | 21,596,949USD | -1,331,492USD | -12,776,146USD | -8,641,038USD |
| Other Current Liab | 2,381,396USD | 3,265,336USD | 2,255,639USD | 5,671,805USD | 134,970USD | 767,566USD | 4,534,781USD | 3,735,402USD |
| Common Stock | 887USD | 692USD | 471USD | 369USD | 353USD | 72USD | 7,787USD | 11,728USD |
| Capital Stock | 14,869USD | 14,674USD | 14,453USD | 15,551USD | 15,785USD | 286,220USD | 7,787USD | 11,728USD |
| Retained Earnings | -169,920,690USD | -155,678,715USD | -146,699,334USD | -136,281,630USD | -134,146,128USD | -89,842,833USD | -78,570,146USD | -63,922,256USD |
| Cash | 1,511,188USD | 547,890USD | 884,377USD | 1,713,772USD | 21,026,727USD | 3,064,610USD | 1,664USD | 117,523USD |
| Cash And Short Term Investments | 2,952,922USD | 10,732,591USD | 11,065,995USD | 14,749,408USD | 21,026,727USD | 3,064,610USD | 1,664USD | 117,523USD |
| Total Current Assets | 3,136,862USD | 11,144,221USD | 11,390,526USD | 15,128,490USD | 21,467,908USD | 3,187,017USD | 68,863USD | 180,987USD |
| Total Current Liabilities | 3,722,891USD | 3,748,406USD | 2,607,345USD | 5,982,035USD | 363,822USD | 1,044,788USD | 13,720,579USD | 9,254,888USD |
| Net Debt | -1,511,188USD | -547,890USD | -722,060USD | -1,412,127USD | -20,356,027USD | 1,727,513USD | 7,751,597USD | 4,032,030USD |
| Short Term Investments | 1,441,734USD | 10,184,701USD | 10,181,618USD | 13,035,636USD | 0USD | — | — | — |
| Net Receivables | 15,500USD | 188,400USD | 19,300USD | 16,000USD | 5,000USD | 17,000USD | 32,000USD | 29,000USD |
| Accounts Payable | 1,341,495USD | 483,070USD | 189,389USD | 170,902USD | 50,827USD | 118,851USD | 1,954,427USD | 1,893,827USD |
| Property Plant Equipment Net | 358,767USD | 362,936USD | 507,502USD | 502,762USD | 395,798USD | 495,763USD | 658,296USD | 175,235USD |
| Property Plant Equipment Gross | 1,590,141USD | 1,474,072USD | 1,519,330USD | 1,438,602USD | 1,289,425USD | 1,374,757USD | 1,490,802USD | — |
| Common Stock Shares Outstanding | 8,993,115shares | 7,763,932shares | 4,218,347shares | 3,617,858shares | 1,187,741shares | 394,704shares | 19,462shares | 2,932shares |
| Non Current Assets Total | 942,773USD | 1,135,578USD | 1,221,194USD | 1,306,201USD | 985,538USD | 1,160,031USD | 1,397,460USD | 1,011,394USD |
| Non Current Liabilities Total | 0USD | 0USD | 0USD | 162,317USD | 492,675USD | 4,633,752USD | 521,890USD | 578,531USD |
| Non Currrent Assets Other | 49,808USD | 148,697USD | — | 1USD | -985,538USD | -1,160,031USD | — | 22,100USD |
| Net Working Capital | -586,029USD | 7,395,815USD | 8,783,181USD | 14,688,188USD | 21,104,086USD | 2,142,229USD | -13,651,716USD | -9,073,901USD |
| Unclassified Equity | 170,261,678USD | 164,194,742USD | 156,688,785USD | 146,556,049USD | 155,726,939USD | 88,225,049USD | 65,778,426USD | 55,947,803USD |
| Short Term Debt | — | 324,634USD | 162,317USD | 139,328USD | 178,025USD | 158,371USD | 7,231,371USD | 3,625,659USD |
| Short Long Term Debt Total | — | 162,317USD | 162,317USD | 301,645USD | 670,700USD | 4,792,123USD | 7,753,261USD | 4,149,553USD |
| Current Deferred Revenue | — | — | 1USD | — | — | 3,618,822USD | — | 2,640,795USD |
| Inventory | — | — | 1USD | 1USD | — | 1USD | — | — |
| Accumulated Other Comprehensive Income | — | — | 0USD | — | — | 0USD | — | -690,041USD |
| Net Tangible Assets | — | — | — | 15,013,452USD | 20,991,777USD | -1,995,760USD | -13,515,310USD | -9,455,097USD |
| Short Long Term Debt | — | — | — | — | 58,970USD | — | 7,145,906USD | 3,625,659USD |
| Long Term Debt | — | — | — | — | 191,030USD | 4,270,233USD | — | 523,894USD |
| Other Assets | — | — | — | — | — | 658,296USD | — | 22,100USD |
| Non Current Liabilities Other | — | — | — | — | — | 363,519USD | — | — |
| Unclassified Current Liabilities | — | — | — | — | — | -3,618,822USD | -7,145,906USD | -6,266,454USD |
| Other Liab | — | — | — | — | — | — | — | 54,637USD |
| 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 | -2,154,405USD | -3,207,636USD | -3,038,277USD | -2,656,263USD | -5,339,799USD | -1,636,148USD | -1,091,416USD | -4,028,562USD |
| Depreciation | 52,394USD | 52,836USD | 52,620USD | 52,748USD | 51,781USD | 50,369USD | 48,269USD | 47,705USD |
| Stock Based Compensation | 290,215USD | 447,860USD | 399,932USD | 468,708USD | 2,009,126USD | 175,625USD | 284,245USD | 324,322USD |
| Other Non Cash Items | -1,226,185USD | -603,661USD | -671,400USD | -648,334USD | 531,320USD | -1,026,282USD | -1,163,426USD | 1,598,381USD |
| Change To Account Receivables | 2,200USD | -2,100USD | 1,600USD | 10,000USD | 163,400USD | -23,400USD | -137,600USD | 7,600USD |
| Change In Working Capital | -769,811USD | 895,428USD | 355,988USD | 89,274USD | -31,214USD | 88,591USD | 222,772USD | 192,989USD |
| Total Cash From Operating Activities | -3,807,792USD | -2,415,173USD | -2,901,137USD | -2,693,867USD | -2,778,786USD | -2,347,845USD | -1,699,556USD | -1,865,165USD |
| Capital Expenditures | 0USD | -79,669USD | -3USD | 0USD | -36,400USD | -12,434USD | -58,459USD | -35,296USD |
| Free Cash Flow | -3,807,792USD | -2,494,842USD | -2,901,140USD | -2,693,867USD | -2,815,186USD | -2,360,279USD | -1,758,015USD | -1,900,461USD |
| Investments | 968,447USD | 2,480,343USD | 1,997,638USD | 2,132,191USD | 2,366,967USD | 1,532,607USD | 936,753USD | 2,973,175USD |
| Total Cashflows From Investing Activities | 968,447USD | 2,400,674USD | 1,997,638USD | 2,132,191USD | 2,366,967USD | 1,532,607USD | 936,753USD | 2,973,175USD |
| Total Cash From Financing Activities | 4,440,836USD | 923,243USD | -49,308USD | 888,138USD | 1,092,718USD | -126,316USD | 0USD | -12,843USD |
| Dividends Paid | -6,064USD | -68,104USD | — | -73,743USD | -102,799USD | -131,325USD | -340,880USD | — |
| Issuance Of Capital Stock | 0USD | 1,085,000USD | 0USD | 927,335USD | 1,083,915USD | 0USD | 0USD | 0USD |
| Change In Cash | 1,601,491USD | 908,744USD | -952,807USD | 326,462USD | 680,899USD | -941,554USD | -762,803USD | 1,095,167USD |
| Begin Period Cash Flow | 1,511,188USD | 602,444USD | 1,555,251USD | 1,228,789USD | 547,890USD | 1,489,444USD | 2,252,247USD | 1,157,080USD |
| End Period Cash Flow | 3,112,679USD | 1,511,188USD | 602,444USD | 1,555,251USD | 1,228,789USD | 547,890USD | 1,489,444USD | 2,252,247USD |
| Other Cashflows From Financing Activities | 6,064USD | -160,511USD | -49,308USD | -39,197USD | 8,803USD | -126,316USD | 340,880USD | -12,843USD |
| Unclassified Financing Cash Flow | 4,440,836USD | — | — | — | — | — | — | — |
| Other Cashflows From Investing Activities | — | -43,269USD | — | — | -36,400USD | — | — | — |
| 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 | -14,241,975USD | -8,979,381USD | -10,417,704USD | -13,222,296USD | -44,303,295USD | -11,272,687USD | -14,647,890USD | -12,517,803USD |
| Depreciation | 209,985USD | 189,056USD | 165,735USD | 120,545USD | 89,108USD | 121,384USD | 217,359USD | 240,372USD |
| Stock Based Compensation | 3,325,626USD | 2,812,566USD | 7,782,967USD | 12,612,862USD | 23,108,955USD | 691,701USD | 1,658,524USD | 2,399,385USD |
| Other Non Cash Items | -1,392,075USD | -2,281,240USD | -4,476,535USD | -5,438,355USD | 17,450,639USD | 7,922,987USD | 5,313,420USD | 3,170,820USD |
| Change To Account Receivables | 172,900USD | -169,100USD | -3,300USD | -11,000USD | 12,000USD | 15,000USD | -3,000USD | 9,000USD |
| Change In Working Capital | 1,309,476USD | 28,653USD | 515,326USD | 14,144USD | 324,685USD | 572,350USD | 539,853USD | -45,776USD |
| Total Cash From Operating Activities | -10,788,963USD | -8,230,346USD | -6,430,211USD | -5,913,100USD | -3,329,908USD | -1,964,265USD | -6,918,734USD | -5,104,629USD |
| Capital Expenditures | -116,069USD | -106,189USD | -171,043USD | -440,223USD | -30,658USD | -35,631USD | -35,631USD | -12,869USD |
| Free Cash Flow | -10,905,032USD | -8,336,535USD | -6,601,254USD | -6,353,323USD | -3,360,566USD | -1,964,265USD | -6,954,365USD | -5,117,498USD |
| Investments | 9,013,539USD | 514,529USD | -171,808USD | -13,479,389USD | -30,658USD | -13,039,166USD | -35,631USD | -12,869USD |
| Total Cashflows From Investing Activities | 8,897,470USD | 514,529USD | 3,252,043USD | -13,399,855USD | -30,658USD | -35,631USD | -35,631USD | -12,869USD |
| Total Cash From Financing Activities | 2,854,791USD | 7,379,330USD | 2,348,773USD | 21,072,683USD | 21,322,683USD | 5,027,211USD | 6,838,505USD | 4,783,341USD |
| Dividends Paid | -270,573USD | -623,801USD | -569,068USD | — | — | — | — | — |
| Issuance Of Capital Stock | 3,096,250USD | 0USD | 2,265,700USD | 411,701USD | 21,072,683USD | 10,000USD | 1,658,500USD | 175,000USD |
| Change In Cash | 963,298USD | -336,487USD | -829,395USD | -19,312,955USD | 17,962,117USD | 3,062,946USD | -115,859USD | -334,157USD |
| Begin Period Cash Flow | 547,890USD | 884,377USD | 1,713,772USD | 21,026,727USD | 3,064,610USD | 1,664USD | 117,523USD | 451,680USD |
| End Period Cash Flow | 1,511,188USD | 547,890USD | 884,377USD | 1,713,772USD | 21,026,727USD | 3,064,610USD | 1,664USD | 117,523USD |
| Other Cashflows From Investing Activities | -116,069USD | -106,189USD | — | -175,000USD | — | — | — | — |
| Other Cashflows From Financing Activities | -282,624USD | 7,379,330USD | 2,351,343USD | -13,479,389USD | -30,658USD | -500,000USD | 10,888,339USD | 414,168USD |
| Change To Inventory | — | — | -1USD | — | — | 423,654USD | — | 9,535,242USD |
| Unclassified Investing Cash Flow | — | — | 3,594,894USD | — | — | 13,039,166USD | — | — |
| Unclassified Financing Cash Flow | — | — | -1,699,202USD | 34,140,371USD | — | 1,726,901USD | -11,702,069USD | — |
| Change To Liabilities | — | — | — | 120,075USD | -68,024USD | 627,558USD | 97,099USD | -516,117USD |
| Net Borrowings | — | — | — | 0USD | 250,000USD | 3,790,310USD | 5,993,735USD | 4,194,173USD |
| Sale Purchase Of Stock | — | — | — | — | — | 10,000USD | — | — |
| Cash And Cash Equivalents Changes | — | — | — | — | — | 3,562,946USD | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | — | — | — | 1,648,373USD |
| 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
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q1 2026Quarterly · 2026-03-31 | Product | Product | 11,870 | USD | 0001493152-26-023126 |
| Q1 2026Quarterly · 2026-03-31 | Product | Royalty | 11,300 | USD | 0001493152-26-023126 |
| FY 2025Yearly · 2025-12-31 | Product | Product | 300,000 | USD | 0001493152-26-012925 |
| FY 2025Yearly · 2025-12-31 | Product | Royalty | 59,700 | USD | 0001493152-26-012925 |
| Q2 2025Quarterly · 2025-06-30 | Product | Product | 300,000 | USD | 0001641172-25-023211 |
| Q2 2025Quarterly · 2025-06-30 | Product | Royalty | 3,300 | USD | 0001641172-25-023211 |
| FY 2024Yearly · 2024-12-31 | Product | Product | 300,000 | USD | 0001493152-26-012925 |
| FY 2024Yearly · 2024-12-31 | Product | Royalty | 101,000 | USD | 0001493152-26-012925 |
| Q3 2024Quarterly · 2024-09-30 | Product | Product | 230,700 | USD | 0001493152-25-021993 |
| Q3 2024Quarterly · 2024-09-30 | Product | Royalty | 2,900 | USD | 0001493152-25-021993 |
| Q2 2024Quarterly · 2024-06-30 | Product | Product | 69,300 | USD | 0001641172-25-023211 |
| Q2 2024Quarterly · 2024-06-30 | Product | Royalty | 19,800 | USD | 0001641172-25-023211 |
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.