CELC
Celcuity Inc.
Company overview
- Market capitalization
- $3.90B
- Employees
- 155
- Latest publication
- 2026-09-29
About Celcuity Inc.
Celcuity Inc., a clinical-stage biotechnology company, focuses on the development of targeted therapies for the treatment of various solid tumors in the United States. The company's lead drug candidate includes Gedatolisib, which selectively targets various Class I isoforms of phosphatidylinositol-3-kinase (PI3K) and the two mechanistic targets of rapamycin (mTOR) sub-complexes, mTORC1 and mTORC2 to treat patients with hormone receptor positive (HR+), human epidermal growth factor receptor 2 negative (HER2-) or HR+/HER2-, advanced or metastatic breast cancer (ABC), and patients with metastatic castration resistant prostate cancer (mCRPC). The company had a license agreement with Pfizer Inc. for the development and commercialization rights to Gedatolisib. Celcuity Inc. was incorporated in 2011 and is based in Minneapolis, Minnesota.
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 | 0USD | 0USD | 154,000USD | 0USD | 0USD | 121,344USD | 0USD | 0USD |
| Cost Of Revenue | 47,000USD | — | 41,000USD | 40,000USD | 37,000USD | 35,254USD | 34,021USD | 31,115USD |
| Gross Profit | -47,000USD | — | -41,000USD | -40,000USD | -37,000USD | -35,254USD | -34,021USD | -31,115USD |
| Research Development | 33,063,000USD | 37,631,000USD | 34,915,000USD | 40,222,000USD | 32,227,000USD | 33,471,213USD | 27,587,483USD | 22,498,000USD |
| Selling General Administrative | 17,444,000USD | 11,570,000USD | 7,934,000USD | 3,787,000USD | 3,906,000USD | 2,958,918USD | 2,472,416USD | 1,786,000USD |
| Total Operating Expenses | 50,460,000USD | 49,201,000USD | 42,849,000USD | 44,009,000USD | 36,133,000USD | 36,394,877USD | 30,059,899USD | 24,284,000USD |
| Operating Income | -50,507,000USD | -49,201,000USD | -42,849,000USD | -44,009,000USD | -36,133,000USD | -36,430,131USD | -30,059,899USD | -24,284,000USD |
| Interest Income | 3,751,000USD | 4,394,000USD | 3,640,000USD | 1,945,000USD | 2,319,000USD | 3,052,251USD | 3,612,099USD | 2,821,849USD |
| Interest Expense | 6,085,000USD | 6,166,000USD | 17,369,000USD | 3,204,000USD | 3,183,000USD | 3,275,161USD | 3,343,989USD | 2,260,583USD |
| Net Interest Income | -2,334,000USD | -1,772,000USD | -955,000USD | -1,259,000USD | -864,000USD | -222,910USD | 268,110USD | 561,266USD |
| Income Before Tax | -52,841,000USD | -50,973,000USD | -43,804,000USD | -45,268,000USD | -36,997,000USD | -36,653,041USD | -29,791,789USD | -23,722,000USD |
| Tax Provision | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income | -52,841,000USD | -50,973,000USD | -43,804,000USD | -45,268,000USD | -36,997,000USD | -36,653,041USD | -29,791,789USD | -23,722,000USD |
| Net Income From Continuing Ops | -52,841,000USD | -50,973,000USD | -43,804,000USD | -45,268,000USD | -36,997,000USD | -36,653,041USD | -29,791,789USD | -23,721,820USD |
| Ebit | -46,756,000USD | -44,807,000USD | -39,209,000USD | -42,064,000USD | -33,814,000USD | -33,377,880USD | -26,447,800USD | -21,462,000USD |
| Ebitda | -46,709,000USD | -44,758,000USD | -39,168,000USD | -42,024,000USD | -33,777,000USD | -33,342,626USD | -26,414,107USD | -21,431,000USD |
| Depreciation And Amortization | 47,000USD | 49,000USD | 41,000USD | 40,000USD | 37,000USD | 35,254USD | 33,693USD | 31,000USD |
| Reconciled Depreciation | 47,000USD | 49,000USD | 41,000USD | 40,000USD | 37,000USD | 35,254USD | 34,021USD | 31,115USD |
| Total Other Income Expense Net | -2,334,000USD | -1,772,000USD | -955,000USD | -1,259,000USD | -864,000USD | -222,910USD | 268,110USD | 562,000USD |
| Income Tax Expense | — | — | — | — | — | -3USD | — | -5USD |
| Selling And Marketing Expenses | — | — | — | — | — | — | — | 31,115USD |
| 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 | 154,000USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cost Of Revenue | 167,000USD | 129,947USD | 142,772USD | 210,918USD | 303,235USD | 385,591USD | 338,996USD | 223,037USD |
| Gross Profit | -167,000USD | -129,947USD | -142,772USD | -210,918USD | -303,235USD | -385,591USD | -338,996USD | -223,037USD |
| Research Development | 144,995,000USD | 104,203,230USD | 60,594,005USD | 35,289,548USD | 25,758,006USD | 7,683,522USD | 6,269,308USD | 6,325,995USD |
| Selling General Administrative | 27,197,000USD | 9,063,721USD | 5,636,326USD | 4,101,543USD | 2,597,909USD | 1,872,642USD | 1,535,993USD | 1,606,543USD |
| Total Operating Expenses | 172,192,000USD | 113,266,951USD | 66,230,331USD | 39,391,091USD | 28,355,915USD | 9,556,164USD | 7,805,301USD | 7,932,538USD |
| Operating Income | -172,192,000USD | -113,266,951USD | -66,230,331USD | -39,391,091USD | -28,355,915USD | -9,556,164USD | -7,805,301USD | -7,932,538USD |
| Interest Income | 12,298,000USD | 11,768,291USD | 6,235,416USD | 1,127,162USD | 13,262USD | 82,109USD | 446,096USD | 448,834USD |
| Interest Expense | 17,148,000USD | 10,280,445USD | 5,326,387USD | 2,106,111USD | 1,262,350USD | 120USD | 159USD | 111USD |
| Net Interest Income | -4,850,000USD | 1,487,846USD | 1,628,273USD | -978,949USD | -1,249,088USD | 81,989USD | 445,937USD | 448,723USD |
| Income Before Tax | -177,042,000USD | -111,779,105USD | -63,779,116USD | -40,370,040USD | -29,605,266USD | -9,474,175USD | -7,359,364USD | -7,480,815USD |
| Tax Provision | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income | -177,042,000USD | -111,779,105USD | -63,779,116USD | -40,370,040USD | -29,605,266USD | -9,474,175USD | -7,359,364USD | -7,480,815USD |
| Net Income From Continuing Ops | -177,042,000USD | -111,779,105USD | -56,511,990USD | -40,370,040USD | -29,605,266USD | -9,474,175USD | -7,359,364USD | -7,480,815USD |
| Ebit | -159,894,000USD | -101,498,660USD | -58,452,729USD | -39,391,091USD | -28,342,916USD | -9,556,164USD | -7,805,301USD | -7,932,538USD |
| Ebitda | -159,727,000USD | -101,368,713USD | -58,309,957USD | -39,180,173USD | -28,039,681USD | -9,170,573USD | -7,466,305USD | -7,709,501USD |
| Depreciation And Amortization | 167,000USD | 129,947USD | 142,772USD | 210,918USD | 303,235USD | 385,591USD | 338,996USD | 223,037USD |
| Reconciled Depreciation | 167,000USD | 129,947USD | 163,761USD | 210,918USD | 303,235USD | 385,591USD | 338,996USD | 223,037USD |
| Total Other Income Expense Net | -4,850,000USD | 1,487,846USD | 2,451,215USD | -978,949USD | -1,249,351USD | 81,989USD | 445,937USD | 451,723USD |
| Selling And Marketing Expenses | — | — | 314,195USD | 278,844USD | — | 256,795USD | 247,137USD | — |
| Income Tax Expense | — | — | -3USD | 978,949USD | 959,115USD | -385,471USD | -338,837USD | 451,834USD |
| Non Operating Income Net Other | — | — | — | -978,949USD | -1,249,351USD | 82,109USD | 446,096USD | 451,834USD |
| Net Income Applicable To Common Shares | — | — | — | -40,370,040USD | -29,605,266USD | -9,474,175USD | -7,359,364USD | -7,480,815USD |
| 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 | 828,220,000USD | 410,164,000USD | 466,558,000USD | 476,004,000USD | 183,592,000USD | 218,127,000USD | 245,123,047USD | 273,036,970USD |
| Cash And Equivalents | 182,049,000USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 754,044,000USD | 145,191,000USD | 441,497,000USD | 454,978,000USD | 168,386,000USD | 205,691,000USD | 235,103,783USD | 264,058,757USD |
| Short Term Investments | 571,995,000USD | 241,873,000USD | 275,794,000USD | 380,726,000USD | 122,032,000USD | 189,213,000USD | 212,588,960USD | 251,455,468USD |
| Total Current Assets | 775,841,000USD | 408,929,000USD | 465,659,000USD | 475,497,000USD | 183,104,000USD | 217,597,000USD | 244,571,030USD | 272,438,439USD |
| Other Current Assets | 8,801,000USD | 263,738,000USD | 24,162,000USD | 20,519,000USD | 14,718,000USD | 11,906,000USD | 7,866,626USD | 8,379,682USD |
| Other Non Current Assets | 661,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 841,001,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 86,873,000USD | 33,211,000USD | 44,152,000USD | 38,792,000USD | 39,941,000USD | 32,919,000USD | 31,722,907USD | 26,308,729USD |
| Other Current Liabilities | 20,581,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | -12,781,000USD | 53,525,000USD | 100,555,000USD | 116,963,000USD | 44,375,000USD | 86,668,000USD | 115,619,035USD | 149,708,628USD |
| Total Equity Including Noncontrolling Interest | -12,781,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 1,718,000USD | 632,000USD | 550,000USD | 507,000USD | 488,000USD | 530,000USD | 552,017USD | 598,531USD |
| Intangible Assets | 50,000,000USD | — | — | — | — | — | — | — |
| Accounts Payable | 8,093,000USD | 10,454,000USD | 6,407,000USD | 11,418,000USD | 11,158,000USD | 9,932,000USD | 9,366,007USD | 9,158,778USD |
| Short Term Debt | 257,000USD | 13,000USD | 54,000USD | 96,000USD | 139,000USD | 169,000USD | 171,952USD | 175,226USD |
| Common Stock | 49,000USD | 48,000USD | 48,000USD | 116,963,000USD | 39,000USD | 38,000USD | 37,143USD | 37,116USD |
| Retained Earnings | -580,602,000USD | -501,738,000USD | -448,897,000USD | -397,924,000USD | -354,120,000USD | -308,852,000USD | -271,855,108USD | -235,202,067USD |
| Total Liab | — | 356,639,000USD | 366,003,000USD | 359,041,000USD | 139,217,000USD | 131,459,000USD | 129,504,012USD | 123,328,342USD |
| Other Current Liab | — | 22,744,000USD | 37,691,000USD | 27,278,000USD | 28,644,000USD | 22,818,000USD | 22,184,948USD | 16,974,725USD |
| Capital Stock | — | 48,000USD | 48,000USD | 43,000USD | 39,000USD | 38,000USD | 37,461USD | 37,434USD |
| Cash | — | 145,191,000USD | 165,703,000USD | 74,252,000USD | 46,354,000USD | 16,478,000USD | 22,514,823USD | 12,603,289USD |
| Net Debt | — | 50,388,000USD | 29,675,000USD | 246,093,000USD | 53,061,000USD | 82,231,000USD | 75,438,234USD | 84,591,550USD |
| Short Long Term Debt Total | — | 195,579,000USD | 195,378,000USD | 320,345,000USD | 99,415,000USD | 98,709,000USD | 97,953,057USD | 97,194,839USD |
| Long Term Debt | — | 323,428,000USD | 321,851,000USD | 320,249,000USD | 99,276,000USD | 98,527,000USD | 97,727,136USD | 96,923,914USD |
| Property Plant Equipment Gross | — | 632,000USD | 2,709,000USD | 507,000USD | 488,000USD | 530,000USD | 2,543,954USD | 598,531USD |
| Common Stock Shares Outstanding | — | 54,462,826shares | 52,539,744shares | 44,785,236shares | 43,663,364shares | 43,052,757shares | 42,873,934shares | 42,793,047shares |
| Non Current Assets Total | — | 1,235,000USD | 899,000USD | 507,000USD | 488,000USD | 530,000USD | 552,017USD | 598,531USD |
| Non Current Liabilities Total | — | 323,428,000USD | 321,851,000USD | 320,249,000USD | 99,276,000USD | 98,540,000USD | 97,781,105USD | 97,019,613USD |
| Non Currrent Assets Other | — | 603,000USD | 349,000USD | — | — | — | — | -468USD |
| Net Working Capital | — | 375,718,000USD | 421,507,000USD | 436,705,000USD | 143,163,000USD | 184,678,000USD | 212,848,123USD | 246,129,710USD |
| Unclassified Current Assets | — | -241,873,000USD | — | — | — | — | — | — |
| Unclassified Equity | — | 555,167,000USD | 549,356,000USD | 397,881,000USD | 398,417,000USD | 395,444,000USD | 387,399,539USD | 384,836,145USD |
| Net Receivables | — | — | — | — | — | — | 1,600,621USD | — |
| Current Deferred Revenue | — | — | — | — | — | — | — | -17,149,951USD |
| 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 | 466,558,000USD | 245,123,047USD | 191,219,398USD | 175,697,097USD | 85,906,320USD | 12,956,747USD | 20,280,800USD | 26,031,821USD |
| Other Current Assets | 24,162,000USD | 7,866,626USD | 9,201,967USD | 6,366,166USD | 766,830USD | 507,040USD | 493,343USD | 320,692USD |
| Total Liab | 366,003,000USD | 129,504,012USD | 51,450,076USD | 41,925,630USD | 17,195,843USD | 1,254,477USD | 983,229USD | 682,210USD |
| Total Stockholder Equity | 100,555,000USD | 115,619,035USD | 139,769,322USD | 133,771,467USD | 68,710,477USD | 11,702,270USD | 19,297,571USD | 25,349,611USD |
| Other Current Liab | 37,691,000USD | 22,184,948USD | 8,927,094USD | 4,060,280USD | 802,893USD | 774,612USD | 584,319USD | 536,791USD |
| Common Stock | 48,000USD | 37,143USD | 25,506USD | 21,667USD | 14,919USD | 10,300USD | 10,254USD | 10,186USD |
| Capital Stock | 48,000USD | 37,461USD | 26,360USD | 22,788USD | 14,919USD | 10,300USD | 10,254USD | 10,186USD |
| Retained Earnings | -448,897,000USD | -271,855,108USD | -160,076,003USD | -96,296,887USD | -55,926,847USD | -26,321,581USD | -16,847,406USD | -9,488,042USD |
| Cash | 165,703,000USD | 22,514,823USD | 30,662,774USD | 24,571,557USD | 84,286,381USD | 11,637,911USD | 18,735,002USD | 15,944,609USD |
| Cash And Short Term Investments | 441,497,000USD | 235,103,783USD | 180,582,748USD | 168,587,511USD | 84,286,381USD | 11,659,920USD | 18,757,011USD | 24,897,516USD |
| Total Current Assets | 465,659,000USD | 244,571,030USD | 190,590,597USD | 175,157,342USD | 85,351,975USD | 12,166,960USD | 19,250,354USD | 25,218,208USD |
| Total Current Liabilities | 44,152,000USD | 31,722,907USD | 14,188,743USD | 6,881,554USD | 2,505,700USD | 1,185,317USD | 911,327USD | 662,332USD |
| Net Debt | 29,675,000USD | 75,438,234USD | 6,783,509USD | 10,666,717USD | -69,400,530USD | -11,375,423USD | -18,478,865USD | -15,919,001USD |
| Short Term Debt | 54,000USD | 171,952USD | 184,950USD | 194,198USD | 195,708USD | 193,328USD | 184,235USD | 5,730USD |
| Short Long Term Debt Total | 195,378,000USD | 97,953,057USD | 37,446,283USD | 35,238,274USD | 14,885,851USD | 262,488USD | 256,137USD | 25,610USD |
| Long Term Debt | 321,851,000USD | 97,727,136USD | 37,035,411USD | 34,983,074USD | 14,625,923USD | — | — | — |
| Short Term Investments | 275,794,000USD | 212,588,960USD | 149,919,974USD | 144,015,954USD | 22USD | 22,009USD | 22,009USD | 8,952,907USD |
| Accounts Payable | 6,407,000USD | 9,366,007USD | 5,076,699USD | 2,627,076USD | 1,507,099USD | 217,377USD | 142,773USD | 119,811USD |
| Property Plant Equipment Net | 550,000USD | 552,017USD | 628,801USD | 506,560USD | 554,345USD | 789,787USD | 1,030,446USD | 813,613USD |
| Property Plant Equipment Gross | 2,709,000USD | 2,543,954USD | 2,490,791USD | 506,560USD | 554,345USD | 789,787USD | 1,030,446USD | 813,613USD |
| Common Stock Shares Outstanding | 52,539,744shares | 39,449,393shares | 23,679,472shares | 15,418,543shares | 13,382,553shares | 10,266,884shares | 10,226,041shares | 10,124,544shares |
| Non Current Assets Total | 899,000USD | 552,017USD | 628,801USD | 539,755USD | 554,345USD | 789,787USD | 1,030,446USD | 813,613USD |
| Non Current Liabilities Total | 321,851,000USD | 97,781,105USD | 37,261,333USD | 35,044,076USD | 14,690,143USD | 69,160USD | 71,902USD | 19,878USD |
| Non Currrent Assets Other | 349,000USD | — | — | 33,195USD | 241,901USD | 0USD | 0USD | 813,613USD |
| Net Working Capital | 421,507,000USD | 212,848,123USD | 176,401,854USD | 168,308,983USD | 82,846,275USD | 10,981,643USD | 18,339,027USD | 24,555,876USD |
| Unclassified Equity | 549,356,000USD | 387,399,539USD | 299,794,313USD | 230,023,899USD | 124,607,486USD | 38,003,251USD | 36,944,362USD | 35,298,178USD |
| Net Receivables | — | 1,600,621USD | 805,882USD | 203,665USD | 298,764USD | 190,000USD | 190,000USD | — |
| Inventory | — | -8,625,918USD | — | -203,665USD | -298,764USD | -190,000USD | -190,000USD | — |
| Accumulated Other Comprehensive Income | — | — | -854USD | 0USD | 0USD | 0USD | -819,893USD | -480,897USD |
| Non Current Liabilities Other | — | — | — | 61,002USD | 64,220USD | — | 71,902USD | — |
| Net Tangible Assets | — | — | — | 133,770,346USD | 68,710,477USD | 11,702,270USD | 19,297,571USD | 25,349,611USD |
| Other Liab | — | — | — | — | 14,625,923USD | — | — | — |
| Unclassified Non Current Liabilities | — | — | — | — | -14,625,923USD | — | — | — |
| Other Assets | — | — | — | — | — | 230,911USD | — | — |
| Long Term Investments | — | — | — | — | — | — | — | 0USD |
| 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 | 106,000USD |
| Stock Based Compensation | 12,229,000USD |
| Other Non Cash Items | -11,477,000USD |
| Change To Liabilities | 1,804,000USD |
| Change In Working Capital | 1,804,000USD |
| Operating Cash Flow | -110,491,000USD |
| Capital Expenditures | -300,000USD |
| Net Investments | -295,650,000USD |
| Unclassified Investing Cash Flow | -121,000USD |
| Investing Cash Flow | -296,071,000USD |
| Common Stock Issuance | 798,000USD |
| Unclassified Financing Cash Flow | 422,110,000USD |
| Financing Cash Flow | 422,908,000USD |
| Change In Cash | 16,346,000USD |
| End Cash Flow | 182,049,000USD |
| 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 | -52,841,000USD | -50,973,000USD | -43,804,000USD | -45,268,000USD | -36,997,000USD | -36,653,041USD | -29,791,789USD | -23,722,000USD |
| Depreciation | 47,000USD | 49,000USD | 41,000USD | 40,000USD | 37,000USD | 35,254USD | 34,021USD | 268,000USD |
| Stock Based Compensation | 5,325,000USD | 9,456,000USD | 6,779,000USD | 2,704,000USD | 2,444,000USD | 2,315,282USD | 1,931,201USD | 1,411,000USD |
| Other Non Cash Items | 6,016,000USD | 12,526,000USD | -133,000USD | 2,074,000USD | -147,000USD | 2,065,302USD | 256,395USD | 852,000USD |
| Change In Working Capital | -8,287,000USD | 1,999,000USD | -7,699,000USD | 4,238,000USD | -1,190,000USD | 4,467,220USD | 7,008,474USD | 3,124,000USD |
| Total Cash From Operating Activities | -55,065,000USD | -36,399,000USD | -44,816,000USD | -36,212,000USD | -35,853,000USD | -27,769,983USD | -20,561,698USD | -18,067,000USD |
| Capital Expenditures | -249,000USD | -53,000USD | -97,000USD | -39,000USD | -60,000USD | -45,149USD | -50,780USD | -64,000USD |
| Free Cash Flow | -55,314,000USD | -36,452,000USD | -44,913,000USD | -36,251,000USD | -35,913,000USD | -27,815,132USD | -20,612,478USD | -18,131,000USD |
| Investments | 34,804,000USD | 103,462,000USD | -257,611,000USD | 65,856,000USD | 24,262,000USD | 37,558,517USD | 1,903,591USD | -106,067,692USD |
| Total Cashflows From Investing Activities | 34,519,000USD | 103,409,000USD | -257,611,000USD | 65,856,000USD | 24,262,000USD | 37,558,517USD | 1,903,591USD | -106,067,000USD |
| Total Cash From Financing Activities | 34,000USD | 24,441,000USD | 330,325,000USD | 232,000USD | 5,554,000USD | 123,000USD | 802,596USD | 123,378,000USD |
| Change In Cash | -20,512,000USD | 91,451,000USD | 27,898,000USD | 29,876,000USD | -6,036,823USD | 9,911,534USD | -17,855,511USD | -756,000USD |
| Begin Period Cash Flow | 165,703,000USD | 74,252,000USD | 46,354,000USD | 16,478,000USD | 22,514,823USD | 12,603,289USD | 30,458,800USD | 31,215,000USD |
| End Period Cash Flow | 145,191,000USD | 165,703,000USD | 74,252,000USD | 46,354,000USD | 16,478,000USD | 22,514,823USD | 12,603,289USD | 30,459,000USD |
| Other Cashflows From Financing Activities | -203,000USD | 1,000USD | 15,274,000USD | -41,000USD | -46,000USD | 123,001USD | 816,241USD | 123,378,000USD |
| Unclassified Operating Cash Flow | -5,325,000USD | -9,456,000USD | — | — | — | — | — | — |
| Net Borrowings | — | -479,000USD | 223,228,000USD | — | — | -7,356,107USD | -8,000USD | — |
| Issuance Of Capital Stock | — | -231,000USD | 91,823,000USD | — | — | 7,356,106USD | -7,362,025USD | — |
| Unclassified Financing Cash Flow | — | 25,150,000USD | — | — | 5,600,000USD | — | 7,356,380USD | — |
| Other Cashflows From Investing Activities | — | — | — | — | — | — | — | -106,003,000USD |
| Unclassified Investing Cash Flow | — | — | — | — | — | — | — | 106,067,692USD |
| 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 | -177,042,000USD | -111,779,105USD | -63,779,116USD | -40,370,040USD | -29,605,266USD | -9,474,175USD | -7,359,364USD | -7,480,815USD |
| Depreciation | 167,000USD | 129,947USD | 142,772USD | 210,918USD | 303,235USD | 385,591USD | 338,996USD | 223,037USD |
| Stock Based Compensation | 21,383,000USD | 6,988,341USD | 4,901,434USD | 4,638,205USD | 2,609,935USD | 1,763,879USD | 1,040,989USD | 1,168,616USD |
| Other Non Cash Items | 4,864,000USD | 2,844,347USD | 1,063,247USD | 704,660USD | 5,560,345USD | 2,482,090USD | 42,907USD | 89,324USD |
| Change In Working Capital | -2,652,000USD | 18,349,727USD | 3,859,410USD | -1,191,914USD | 819,811USD | 179,016USD | -62,239USD | 15,893USD |
| Total Cash From Operating Activities | -153,280,000USD | -83,466,743USD | -53,812,253USD | -36,008,171USD | -20,311,940USD | -7,145,689USD | -5,998,711USD | -6,076,269USD |
| Capital Expenditures | -249,000USD | -249,878USD | -97,644USD | -158,768USD | -81,898USD | -89,371USD | -380,201USD | -629,608USD |
| Free Cash Flow | -153,529,000USD | -83,716,621USD | -53,909,897USD | -36,166,939USD | -20,393,838USD | -7,235,060USD | -6,378,912USD | -6,705,877USD |
| Investments | -63,835,000USD | -63,069,283USD | -107,775,147USD | -143,873,026USD | -81,398USD | -89,371USD | 8,910,000USD | 19,720,000USD |
| Total Cashflows From Investing Activities | -64,084,000USD | -63,069,283USD | -5,008,207USD | -144,031,794USD | -81,398USD | -89,371USD | 8,529,799USD | 19,094,392USD |
| Net Borrowings | 222,749,000USD | 59,226,276USD | -2,449USD | 19,509,037USD | 14,347,939USD | -5,769USD | -5,730USD | -3,324USD |
| Total Cash From Financing Activities | 360,552,000USD | 138,388,075USD | 64,911,677USD | 120,325,141USD | 93,041,808USD | 137,969USD | 259,305USD | 236,697USD |
| Issuance Of Capital Stock | 91,592,000USD | 63,608,215USD | 14,431,186USD | 100,669,542USD | 78,635,386USD | 242,997USD | 87,625USD | 141,732USD |
| Change In Cash | 143,188,177USD | -8,147,951USD | 6,091,217USD | -59,714,824USD | 72,648,470USD | -7,097,091USD | 2,790,393USD | 13,254,820USD |
| Begin Period Cash Flow | 22,515,000USD | 30,662,774USD | 24,571,557USD | 84,286,381USD | 11,637,911USD | 18,735,002USD | 15,944,609USD | 2,689,789USD |
| End Period Cash Flow | 165,703,000USD | 22,514,823USD | 30,662,774USD | 24,571,557USD | 84,286,381USD | 11,637,911USD | 18,735,002USD | 15,944,609USD |
| Other Cashflows From Financing Activities | -46,000USD | 15,553,584USD | 50,482,940USD | 324,122USD | 148,021USD | -38,956USD | 265,035USD | 240,021USD |
| Unclassified Financing Cash Flow | 46,257,000USD | — | — | 4,617,784USD | 78,463,666USD | — | — | — |
| Unclassified Investing Cash Flow | — | — | 102,864,584USD | — | — | — | — | — |
| Change To Account Receivables | — | — | — | 95,099USD | -108,764USD | — | -190,000USD | — |
| Change To Inventory | — | — | — | 47,829USD | 108,764USD | — | 190,000USD | — |
| Change To Liabilities | — | — | — | 4,334,467USD | 1,334,212USD | 52,971USD | 157,020USD | -18,917USD |
| Sale Purchase Of Stock | — | — | — | 95,874,198USD | 82,182USD | 60,303USD | 266,335USD | -55,138USD |
| Cash And Cash Equivalents Changes | — | — | — | -59,714,824USD | 72,648,470USD | -7,097,091USD | 2,790,393USD | 13,254,820USD |
| Other Cashflows From Investing Activities | — | — | — | -143,872USD | 500USD | — | 8,910USD | 4,000USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | -2,482,090USD | — | — |
| 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.