CAPR
CAPRICOR THERAPEUTICS, INC.
Company overview
- Market capitalization
- $506.39M
- Employees
- 231
- Latest publication
- 2026-09-29
About CAPRICOR THERAPEUTICS, INC.
Capricor Therapeutics, Inc., a clinical-stage biotechnology company, engages in the development of transformative cell and exosome-based therapeutics for treating duchenne muscular dystrophy (DMD) and other diseases with unmet medical needs in the United States. Its lead product candidate is the Deramiocel, an allogeneic cardiosphere-derived cells, which is in phase 3 clinical trial for the treatment of DMD. The company also develops Exosome protein-based vaccine, which is in preclinical trial to treat SARS-CoV-2; StealthX Exosome Platform, and exosome platform program consists of engineered exosomes for vaccine and therapeutic development and is in preclinical trial. In addition, it engages in developing StealthX, an engineered exosome-based vaccine candidate, under phase 1 clinical study for a range of therapeutic applications, including targeted RNA, protein, and small molecule therapeutics to treat or prevent a variety of diseases; It has license agreement with Johns Hopkins University, University of Rome License, and Cedars-Sinai Medical Center to develop and commercialize licensed products and licensed services under the licensed patent rights in all fields and a nonexclusive right to the know-how; Cell Line License Agreement with Life Technologies for the development of exosomes platform. The company was founded in 2005 and is headquartered in San Diego, 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 |
|---|---|---|---|---|---|---|---|---|
| Research Development | 28,866,292USD | 27,376,912USD | 23,132,671USD | 20,359,098USD | 22,047,254USD | 18,915,572USD | 14,554,936USD | 11,807,867USD |
| Total Operating Expenses | 42,945,620USD | 36,772,853USD | 29,157,608USD | 5,924,942USD | 5,671,880USD | 6,067,376USD | 4,273,414USD | 3,463,655USD |
| Net Income | -40,733,654USD | -33,941,345USD | -30,170,914USD | -24,570,647USD | -25,910,791USD | -24,391,594USD | -7,116,603USD | -12,556,728USD |
| Total Revenue | — | 0USD | 0USD | 0USD | 0USD | 0USD | 11,130,509USD | 2,261,642USD |
| Selling General Administrative | — | 9,142,586USD | 5,775,711USD | 5,924,942USD | 5,671,880USD | 6,067,376USD | 4,273,414USD | 3,463,655USD |
| Operating Income | — | -36,772,853USD | -29,157,608USD | -26,284,040USD | -27,719,134USD | -24,982,948USD | -7,697,841USD | -13,009,880USD |
| Income Before Tax | — | -33,941,345USD | -30,170,914USD | -24,570,647USD | -25,910,791USD | -24,391,594USD | -7,116,603USD | -12,556,728USD |
| Tax Provision | — | 0USD | — | — | — | 0USD | — | — |
| Net Income From Continuing Ops | — | -33,941,345USD | -30,170,914USD | -24,570,647USD | -25,910,791USD | -24,391,594USD | -7,116,603USD | -12,556,728USD |
| Ebitda | — | -36,772,853USD | -29,157,608USD | -24,075,921USD | -27,232,856USD | -24,577,498USD | -7,322,136USD | -12,648,712USD |
| Reconciled Depreciation | — | 534,670USD | 502,587USD | 494,726USD | 486,278USD | 405,450USD | 375,705USD | 361,168USD |
| Total Other Income Expense Net | — | 2,831,508USD | -1,013,306USD | 1,713,393USD | 1,808,343USD | 591,354USD | 581,238USD | 453,152USD |
| Interest Expense | — | — | 3,045,725USD | — | — | — | — | — |
| Cost Of Revenue | — | — | — | 20,359,098USD | 22,047,254USD | 18,915,572USD | 14,554,936USD | 11,807,867USD |
| Gross Profit | — | — | — | -20,359,098USD | -22,047,254USD | -18,915,572USD | -3,424,427USD | -9,546,225USD |
| Unclassified Operating Expenses | — | — | — | -20,359,098USD | -22,047,254USD | -18,915,572USD | -14,554,936USD | -11,807,867USD |
| Ebit | — | — | — | -24,570,647USD | -27,719,134USD | -24,982,948USD | -7,697,841USD | -13,009,880USD |
| Depreciation And Amortization | — | — | — | 494,726USD | 486,278USD | 405,450USD | 375,705USD | 361,168USD |
| Source | DisclosurePreliminary | 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 | 0USD | 22,270,465USD | 25,178,066USD | 2,551,469USD | 244,898USD | 310,250USD | 1,005,028USD | 1,671,356USD |
| Research Development | 84,454,595USD | 49,968,585USD | 36,448,039USD | 21,816,949USD | 13,571,045USD | 8,457,000USD | 5,141,805USD | 12,066,800USD |
| Selling General Administrative | 22,748,646USD | 14,866,722USD | 12,807,886USD | 10,431,903USD | 7,612,295USD | 5,543,221USD | 3,597,111USD | 4,931,642USD |
| Total Operating Expenses | 108,142,130USD | 14,866,722USD | 12,807,886USD | 10,431,903USD | 21,183,340USD | 14,000,221USD | 3,597,111USD | 16,998,442USD |
| Operating Income | -108,142,130USD | -42,564,842USD | -24,077,859USD | -29,697,383USD | -20,938,442USD | -13,689,971USD | -7,733,888USD | -15,327,086USD |
| Interest Expense | 3,045,725USD | 0USD | — | 1,697,573USD | 1,037,940USD | 0USD | 0USD | 0USD |
| Net Interest Income | -3,045,725USD | 0USD | — | — | — | — | — | 0USD |
| Income Before Tax | -105,043,946USD | -40,467,186USD | -22,287,542USD | -29,019,532USD | -20,022,520USD | -13,657,028USD | -7,641,817USD | -15,191,095USD |
| Tax Provision | 1,600USD | 1,600USD | — | — | — | — | — | — |
| Net Income | -105,043,946USD | -40,467,186USD | -22,287,542USD | -29,019,532USD | -20,022,520USD | -13,657,028USD | -7,641,817USD | -15,191,095USD |
| Net Income From Continuing Ops | -105,043,946USD | -40,467,186USD | -29,246,365USD | -29,019,532USD | -20,022,520USD | -13,657,028USD | -7,641,817USD | -15,191,095USD |
| Ebitda | -108,142,130USD | -41,139,628USD | -23,008,977USD | -29,164,252USD | -20,692,745USD | -13,546,081USD | -7,561,932USD | -15,169,434USD |
| Reconciled Depreciation | 1,889,041USD | 1,425,214USD | 952,876USD | 533,131USD | 245,697USD | 143,890USD | 171,956USD | 157,652USD |
| Total Other Income Expense Net | 3,098,184USD | 2,097,656USD | 1,790,317USD | 677,851USD | 915,922USD | 32,943USD | 92,071USD | 135,991USD |
| Cost Of Revenue | — | 49,968,585USD | 36,448,039USD | 21,816,949USD | 245,697USD | 8,457,000USD | 5,141,805USD | 12,066,800USD |
| Gross Profit | — | -27,698,120USD | -11,269,973USD | -19,265,480USD | 244,898USD | 310,250USD | -4,136,777USD | 1,671,356USD |
| Unclassified Operating Expenses | — | -49,968,585USD | -36,448,039USD | -21,816,949USD | — | — | -5,141,805USD | — |
| Ebit | — | -42,564,842USD | -24,077,859USD | -29,697,383USD | -20,938,442USD | -13,689,971USD | -7,733,888USD | -15,327,086USD |
| Depreciation And Amortization | — | 1,425,214USD | 1,068,882USD | 533,131USD | 245,697USD | 143,890USD | 171,956USD | 157,652USD |
| Income Tax Expense | — | — | -2USD | -678USD | -613,412USD | -176,833USD | -264,027USD | 135,991USD |
| Non Operating Income Net Other | — | — | — | 677,851USD | 915,922USD | 32,943USD | 92,071USD | 135,991USD |
| Net Income Applicable To Common Shares | — | — | — | -29,019,532USD | -20,022,520USD | -13,657,028USD | -7,641,817USD | -15,191,095USD |
| Interest Income | — | — | — | — | — | — | 94,790USD | 135,990USD |
| 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 | 368,735,835USD | 326,283,517USD | 355,949,294USD | 126,438,207USD | 133,569,011USD | 153,765,973USD | 170,481,086USD | 92,951,613USD |
| Cash And Equivalents | 20,935,187USD | — | — | — | — | — | — | — |
| Total Current Assets | 242,127,977USD | 283,088,809USD | 322,939,756USD | 100,951,681USD | 124,126,546USD | 146,250,984USD | 163,385,267USD | 85,823,371USD |
| Other Current Assets | 4,193,195USD | 4,478,895USD | 4,751,674USD | 2,326,543USD | 1,266,356USD | 1,413,754USD | 1,500,901USD | 385,065USD |
| Total Liabilities | 122,516,945USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 32,961,421USD | 33,637,289USD | 35,836,760USD | 28,148,257USD | 28,397,352USD | 22,336,855USD | 21,026,176USD | 20,475,506USD |
| Other Current Liabilities | 16,391,869USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 246,218,890USD | 278,702,633USD | 305,792,145USD | 83,867,255USD | 104,977,056USD | 127,645,467USD | 145,462,336USD | 68,264,959USD |
| Total Equity Including Noncontrolling Interest | 246,218,890USD | — | — | — | — | — | — | — |
| Deferred Revenue | 12,000,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 124,961,556USD | 41,661,117USD | 18,312,238USD | 24,997,788USD | 8,934,463USD | 7,261,615USD | 6,874,119USD | 6,808,996USD |
| Accounts Payable | 3,079,714USD | 3,927,941USD | 1,654,754USD | 2,719,416USD | 4,812,356USD | 5,253,636USD | 8,181,376USD | 6,521,363USD |
| Short Term Debt | 1,489,838USD | 7,180,997USD | 6,624,360USD | 120,094USD | 849,505USD | 842,101USD | 834,799USD | 813,634USD |
| Common Stock | 58,109USD | 57,665USD | 57,371USD | 45,717USD | 45,712USD | 45,677USD | 45,582USD | 40,332USD |
| Retained Earnings | -379,553,484USD | -338,819,830USD | -304,878,485USD | -274,707,571USD | -250,136,924USD | -224,226,133USD | -199,834,539USD | -192,717,936USD |
| Accumulated Other Comprehensive Income | -163,541USD | -253,726USD | 283,154USD | 844,122USD | 1,387,574USD | 1,811,927USD | 1,026,955USD | 96,221USD |
| Total Liab | — | 47,580,884USD | 50,157,149USD | 42,570,952USD | 28,591,955USD | 26,120,506USD | 25,018,750USD | 24,686,654USD |
| Other Current Liab | — | 10,528,351USD | 15,557,646USD | 13,308,747USD | 10,735,491USD | 4,241,118USD | 12,010,001USD | 13,140,509USD |
| Capital Stock | — | 57,665USD | 57,371USD | 45,717USD | 45,712USD | 45,677USD | 45,582USD | 40,332USD |
| Other Assets | — | 1USD | — | — | — | — | 78,356,643USD | -92,858,661,387USD |
| Cash | — | 105,421,484USD | 287,847,312USD | 19,510,383USD | 23,241,199USD | 28,794,503USD | 11,286,996USD | 68,377,402USD |
| Cash And Short Term Investments | — | 278,609,914USD | 318,128,915USD | 98,565,971USD | 122,800,681USD | 144,777,396USD | 151,515,877USD | 85,028,624USD |
| Current Deferred Revenue | — | 12,000,000USD | 12,000,000USD | 12,000,000USD | 12,000,000USD | 12,000,000USD | 12,000,000USD | 13,130,509USD |
| Net Debt | — | -84,296,892USD | -266,902,563USD | -4,967,594USD | -22,197,091USD | -27,545,010USD | -9,835,882USD | -66,728,879USD |
| Short Long Term Debt Total | — | 21,124,592USD | 20,944,749USD | 14,542,789USD | 1,044,108USD | 1,249,493USD | 1,451,114USD | 1,648,523USD |
| Short Term Investments | — | 173,188,430USD | 30,281,603USD | 79,055,588USD | 99,559,482USD | 115,982,893USD | 140,228,881USD | 16,651,222USD |
| Net Receivables | — | 0USD | 59,167USD | 59,167USD | 59,509USD | 59,834USD | 10,368,489USD | 409,682USD |
| Property Plant Equipment Gross | — | 47,306,227USD | 37,000,651USD | 29,645,793USD | 13,092,079USD | 10,932,953USD | 10,324,174USD | 10,048,819USD |
| Common Stock Shares Outstanding | — | 57,434,267shares | 48,850,452shares | 45,716,151shares | 45,709,071shares | 45,637,000shares | 35,219,000shares | 33,090,000shares |
| Non Current Assets Total | — | 43,194,707USD | 33,009,538USD | 25,486,526USD | 9,442,465USD | 7,514,989USD | 7,095,819USD | 7,128,242USD |
| Non Current Liabilities Total | — | 13,943,594USD | 14,320,389USD | 14,422,695USD | 194,603USD | 3,783,651USD | 3,992,574USD | 4,211,148USD |
| Non Currrent Assets Other | — | 1,533,590USD | 14,697,300USD | 488,738USD | 508,002USD | 253,374USD | 221,700USD | 319,246USD |
| Net Working Capital | — | 249,451,520USD | 287,102,996USD | 72,803,424USD | 95,729,194USD | 123,914,129USD | 142,359,091USD | 65,347,865USD |
| Unclassified Non Current Liabilities | — | 13,943,594USD | 14,320,389USD | 14,422,695USD | — | — | — | — |
| Unclassified Equity | — | 617,660,859USD | 610,272,734USD | 357,639,270USD | 353,634,982USD | 349,968,319USD | 344,178,756USD | 260,806,010USD |
| Non Current Liabilities Other | — | — | — | — | — | 3,376,259USD | 3,376,259USD | 3,376,259USD |
| Unclassified Non Current Assets | — | — | — | — | — | — | -78,356,643USD | — |
| Unclassified Current Liabilities | — | — | — | — | — | — | -12,000,000USD | -13,130,509USD |
| 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 | 355,949,294USD | 170,481,086USD | 58,734,327USD | 50,094,910USD | 41,330,323USD | 34,618,796USD | 11,113,637USD | 9,247,065USD |
| Other Current Assets | 4,751,674USD | 1,500,901USD | 995,776USD | 919,892USD | 1,159,937USD | 1,011,209USD | 571,382USD | 1,010,015USD |
| Total Liab | 50,157,149USD | 25,018,750USD | 36,132,860USD | 38,308,816USD | 9,962,357USD | 6,419,012USD | 4,274,251USD | 4,631,478USD |
| Total Stockholder Equity | 305,792,145USD | 145,462,336USD | 22,601,467USD | 11,786,094USD | 31,367,966USD | 28,199,784USD | 6,839,386USD | 4,615,587USD |
| Other Current Liab | 15,557,646USD | 12,010,001USD | 24,280,465USD | 89,234USD | 3,715,759USD | 2,724,593USD | 12,315USD | 100,191USD |
| Common Stock | 57,371USD | 45,582USD | 31,148USD | 25,241USD | 24,185USD | 20,577USD | 5,227USD | 3,138USD |
| Capital Stock | 57,371USD | 45,582USD | 31,148USD | 25,241USD | 24,185USD | 20,577USD | 5,227USD | 31,388USD |
| Retained Earnings | -304,878,485USD | -199,834,539USD | -159,367,353USD | -137,079,811USD | -108,060,279USD | -88,037,759USD | -74,380,731USD | -66,738,914USD |
| Cash | 287,847,312USD | 11,286,996USD | 14,694,857USD | 9,603,242USD | 34,885,274USD | 32,665,874USD | 3,899,328USD | 4,259,266USD |
| Cash And Short Term Investments | 318,128,915USD | 151,515,877USD | 39,487,703USD | 41,421,262USD | 34,885,274USD | 32,665,874USD | 9,885,378USD | 7,256,416USD |
| Total Current Assets | 322,939,756USD | 163,385,267USD | 50,855,472USD | 42,888,734USD | 36,436,961USD | 33,677,083USD | 10,544,728USD | 8,471,299USD |
| Total Current Liabilities | 35,836,760USD | 21,026,176USD | 31,269,818USD | 23,586,555USD | 4,133,391USD | 2,971,282USD | 897,992USD | 1,255,219USD |
| Current Deferred Revenue | 12,000,000USD | 12,000,000USD | 24,270,465USD | 17,980,599USD | -3,715,759USD | -2,724,593USD | — | — |
| Net Debt | -266,902,563USD | -9,835,882USD | -12,458,962USD | -7,043,133USD | -32,014,935USD | -32,347,714USD | -3,899,328USD | -4,259,266USD |
| Short Term Debt | 6,624,360USD | 834,799USD | 749,112USD | 682,039USD | 417,632USD | 246,689USD | — | — |
| Short Long Term Debt Total | 20,944,749USD | 1,451,114USD | 2,235,895USD | 4,058,298USD | 3,793,891USD | 3,694,419USD | 3,376,259USD | 3,376,260USD |
| Short Term Investments | 30,281,603USD | 140,228,881USD | 24,792,846USD | 31,818,020USD | 0USD | 0USD | 5,986,050USD | 2,997,150USD |
| Net Receivables | 59,167USD | 10,368,489USD | 10,371,993USD | 547,580USD | 391,750USD | 56,000USD | 87,968USD | 204,868USD |
| Accounts Payable | 1,654,754USD | 8,181,376USD | 6,240,241USD | 4,834,683USD | 3,715,759USD | 2,724,593USD | 897,992USD | 1,255,219USD |
| Property Plant Equipment Net | 18,312,238USD | 6,874,119USD | 7,610,683USD | 6,938,004USD | 4,617,640USD | 850,847USD | 442,806USD | 574,206USD |
| Property Plant Equipment Gross | 37,000,651USD | 10,324,174USD | 9,816,738USD | 8,119,629USD | 5,374,352USD | 850,847USD | 442,806USD | 574,206USD |
| Accumulated Other Comprehensive Income | 283,154USD | 1,026,955USD | 235,812USD | 105,244USD | 0USD | — | -757USD | 12,393USD |
| Common Stock Shares Outstanding | 46,478,416shares | 35,219,000shares | 26,778,000shares | 24,552,688shares | 23,089,323shares | 15,571,056shares | 3,711,000shares | 2,941,000shares |
| Non Current Assets Total | 33,009,538USD | 7,095,819USD | 7,878,855USD | 7,206,176USD | 4,893,362USD | 941,713USD | 568,909USD | 775,766USD |
| Non Current Liabilities Total | 14,320,389USD | 3,992,574USD | 4,863,042USD | 14,722,261USD | 5,828,966USD | 3,447,730USD | 3,376,259USD | 3,376,259USD |
| Non Currrent Assets Other | 14,697,300USD | 221,700USD | 268,172USD | 268,172USD | 275,722USD | 88,701USD | 119,608USD | 151,788USD |
| Net Working Capital | 287,102,996USD | 142,359,091USD | 19,585,654USD | 19,302,179USD | 32,303,570USD | 30,705,801USD | 9,646,736USD | 7,216,080USD |
| Unclassified Non Current Liabilities | 14,320,389USD | — | 1,486,783USD | -12,844,191USD | -4,299,811USD | -3,376,259USD | -6,752,518USD | -6,752,518USD |
| Unclassified Equity | 610,272,734USD | 344,178,756USD | 181,670,712USD | 148,710,179USD | 139,379,875USD | 116,196,389USD | 81,210,420USD | 71,307,582USD |
| Non Current Liabilities Other | — | 3,376,259USD | 3,376,259USD | 11,346,002USD | 3,376,259USD | 3,376,259USD | 3,376,259USD | 3,376,259USD |
| Unclassified Current Liabilities | — | -12,000,000USD | -24,270,465USD | — | -3,715,759USD | -2,971,282USD | — | — |
| Inventory | — | — | 1USD | 1USD | 1USD | -56,000USD | -659,350USD | 285,831USD |
| Other Liab | — | — | — | 12,844,191USD | 3,376,259USD | 3,376,259USD | 3,376,259USD | 3,376,259USD |
| Other Assets | — | — | — | 268,172USD | 275,722USD | 88,701USD | 119,608USD | 151,788USD |
| Long Term Debt | — | — | — | 3,376,259USD | 3,376,259USD | 71,471USD | 3,376,259USD | 3,376,259USD |
| Net Tangible Assets | — | — | — | 11,786,094USD | 36,735,970USD | 28,197,619USD | 6,832,891USD | 4,565,815USD |
| Intangible Assets | — | — | — | — | — | 2,165,000USD | 6,495USD | 204,868USD |
| Good Will | — | — | — | — | — | -2,162,835USD | -6,488,505USD | -49,722,228USD |
| Short Long Term Debt | — | — | — | — | — | 246,689USD | — | — |
| Unclassified Non Current Assets | — | — | — | — | — | -2,251,536USD | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 1,096,515USD |
| Other Non Cash Items | -1,009USD |
| Change In Working Capital | 1,061,603USD |
| Operating Cash Flow | -60,740,078USD |
| Capital Expenditures | -9,184,644USD |
| Net Investments | -186,843,772USD |
| Unclassified Investing Cash Flow | -7,371,228USD |
| Investing Cash Flow | -203,399,644USD |
| Financing Cash Flow | -2,772,403USD |
| Change In Cash | -266,912,125USD |
| End Cash Flow | 20,935,187USD |
| Source | DisclosureDeterministicFinal |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -33,941,345USD | -80,652,352,000USD | -24,570,647USD | -25,910,791USD | -24,391,594USD | -7,116,603USD | -12,556,728USD | -10,999,782USD |
| Depreciation | 534,670USD | 1,003,365,000USD | 246,735,000USD | 486,278USD | 405,450USD | 375,705USD | 361,168USD | 356,935USD |
| Stock Based Compensation | 5,918,055USD | -3,393,604,000USD | 7,368,920,000USD | 3,647,153USD | 5,739,399USD | 2,295,676USD | 2,051,283USD | 2,152,793USD |
| Other Non Cash Items | 6,194,123USD | 83,020,181,625USD | -7,635,349,447USD | -16,844USD | 133,829USD | 96,485USD | -347,628USD | -10,099USD |
| Change To Account Receivables | 59,167USD | 667,000USD | 342USD | 325USD | 10,308,655USD | -9,958,807USD | 9,952,308,007USD | -975USD |
| Change In Working Capital | -2,042,339USD | -1,157,368USD | 5,660USD | 1,671,993USD | 11,679,396USD | -10,447,592USD | -1,150,569USD | -3,788,346USD |
| Total Cash From Operating Activities | -29,254,891USD | -23,566,743USD | -19,688,787USD | -20,122,211USD | -6,433,520USD | -14,796,329USD | -11,642,474USD | -12,288,499USD |
| Capital Expenditures | -10,746,979USD | -5,124,757USD | -4,009,423USD | -1,449,731USD | -1,140,286USD | -734,722USD | -59,030USD | -80,906USD |
| Free Cash Flow | -40,001,870USD | -28,691,500USD | -23,698,210USD | -21,571,942USD | -7,573,806USD | -15,531,051USD | -11,701,504USD | -12,369,405USD |
| Investments | -143,894,614USD | 48,213,017USD | 15,951,021USD | 14,549,327USD | 23,890,673USD | -123,381,647USD | 2,004,649USD | 14,695,144USD |
| Total Cashflows From Investing Activities | -154,641,596USD | 43,088,260USD | 15,951,021USD | 14,549,327USD | 23,890,673USD | -123,381,647USD | 2,004,649USD | 14,695,144USD |
| Total Cash From Financing Activities | 1,470,659USD | 248,815,412USD | 6,950USD | 19,580USD | 50,354USD | 81,087,570USD | 67,326,864USD | 2,067,071USD |
| Change In Cash | -182,425,828USD | 268,336,929USD | -3,730,816USD | -5,553,304USD | 17,507,507USD | -57,090,406USD | 57,689,039USD | 4,473,716USD |
| Begin Period Cash Flow | 287,847,312USD | 19,510,000USD | 23,241,199USD | 28,794,503USD | 11,286,996USD | 68,377,402USD | 10,688,363USD | 6,214,647USD |
| End Period Cash Flow | 105,421,484USD | 287,847,312USD | 19,510,383USD | 23,241,199USD | 28,794,503USD | 11,286,996USD | 68,377,402USD | 10,688,363USD |
| Unclassified Operating Cash Flow | -5,918,055USD | — | 24,570,647USD | — | — | — | — | — |
| Issuance Of Capital Stock | — | 237,033,938USD | 0USD | 0USD | 0USD | 80,839,614USD | 67,205,869USD | 1,985,849USD |
| Other Cashflows From Investing Activities | — | -82,120,975,740USD | — | — | -244,279,000USD | -734,722USD | 69,685,496,442USD | — |
| Other Cashflows From Financing Activities | — | 248,841,942,000USD | — | — | 50,354USD | 247,956USD | 120,995USD | 81,222USD |
| Unclassified Investing Cash Flow | — | 82,120,975,740USD | 4,009,423USD | 1,449,731USD | 245,419,286USD | 1,469,444USD | -69,685,437,412USD | — |
| Unclassified Financing Cash Flow | — | -248,830,160,526USD | — | — | — | — | — | — |
| 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 | -105,043,946,000USD | -40,467,186USD | -22,287,542USD | -29,019,532USD | -20,022,520USD | -13,657,028USD | -7,641,817USD | -15,191,095USD |
| Depreciation | 1,889,041,000USD | 1,425,214USD | 1,068,882USD | 533,131USD | 245,697USD | 143,890USD | 171,956USD | 157,652USD |
| Stock Based Compensation | 16,967,799,000USD | 9,765,164USD | 7,392,396USD | 4,458,578USD | 2,965,692USD | 1,952,679USD | 700,984USD | 1,725,590USD |
| Other Non Cash Items | 16,363,645,000USD | 65,544USD | -18,241USD | 196,006USD | 129,726USD | 325,890USD | 2,720USD | 2,316,643USD |
| Change To Account Receivables | 10,309,000USD | 3,504USD | -9,824,413USD | -155,830USD | -391,750,000USD | 87,968,000USD | 116,900,000USD | 139,707,000USD |
| Change In Working Capital | 12,200,000USD | -10,784,478USD | -11,752,040USD | 28,748,454USD | 182,336USD | 1,505,649USD | -55,344USD | -554,588USD |
| Total Cash From Operating Activities | -69,811,261,000USD | -39,995,742USD | -25,596,545USD | 4,916,637USD | -16,809,324USD | -10,054,810USD | -6,821,501USD | -13,862,441USD |
| Capital Expenditures | -2,904,461,000USD | -1,538,975USD | -2,047,533USD | -3,359,731USD | -1,196,286USD | -547,601USD | -547,601USD | -316,486USD |
| Free Cash Flow | -72,715,722,000USD | -41,534,717USD | -27,644,078USD | 1,556,906USD | -18,005,610USD | -10,602,411USD | -6,821,501USD | -14,178,927USD |
| Investments | 109,203,477USD | -116,183,868USD | 16,112,984USD | -31,712,776USD | -1,196,286USD | 5,439,206USD | -3,002,050USD | 4,988,423USD |
| Total Cashflows From Investing Activities | 97,479,281,000USD | -116,183,868USD | 5,108,210USD | -35,072,507USD | -1,196,286USD | 5,439,206USD | -3,002,050USD | 4,671,937USD |
| Total Cash From Financing Activities | 248,892,296,000USD | 152,771,749USD | 25,579,950USD | 4,873,838USD | 20,225,010USD | 33,382,150USD | 9,177,782USD | 6,853,464USD |
| Issuance Of Capital Stock | 237,033,938USD | 152,321,576USD | 5,274,686USD | 4,803,534USD | 20,174,448USD | 27,343,069USD | 9,174,753USD | 6,714,324USD |
| Change In Cash | 276,560,316,000USD | -3,407,861USD | 5,091,615USD | -25,282,032USD | 2,219,400USD | 28,766,546USD | -645,769USD | -2,337,040USD |
| Begin Period Cash Flow | 11,286,996,000USD | 14,694,857USD | 9,603,242USD | 34,885,274USD | 32,665,874USD | 3,899,328USD | 4,545,097USD | 6,882,137USD |
| End Period Cash Flow | 287,847,312,000USD | 11,286,996USD | 14,694,857USD | 9,603,242USD | 34,885,274USD | 32,665,874USD | 3,899,328USD | 4,545,097USD |
| Other Cashflows From Investing Activities | -8,819,735,000USD | -1,538,975USD | — | -1,359,488,000USD | — | 5,986,807USD | -3,002,050USD | 4,988,423USD |
| Other Cashflows From Financing Activities | 248,643,404,000USD | 450,173USD | 64,601USD | 70,304USD | 50,562USD | 5,720,921USD | 3,222USD | 139,140USD |
| Unclassified Investing Cash Flow | 109,094,273,523USD | 3,077,950USD | -8,957,241USD | 1,359,488,000USD | 1,196,286USD | -5,439,206USD | 3,549,651USD | -4,988,423USD |
| Unclassified Financing Cash Flow | — | — | 20,240,663USD | — | — | -5,720,921USD | 8,856,593USD | — |
| Change To Inventory | — | — | — | 1USD | 391,750,000USD | -1,914,569,000USD | 156,275,000USD | -139,790,313USD |
| Change To Liabilities | — | — | — | 1,208,158USD | 991,166USD | 1,826,601USD | -357,226USD | -415,456USD |
| Sale Purchase Of Stock | — | — | — | 4,873,838USD | 20,225,010USD | 33,063,990USD | -193USD | 6,853,464USD |
| Cash And Cash Equivalents Changes | — | — | — | -25,282,032USD | 2,219,400USD | 28,766,546USD | -645,769USD | -2,337,040USD |
| Net Borrowings | — | — | — | — | 0USD | 318,160USD | 318,160USD | 318,160USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | — | — | -2,316,643USD |
| 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.