CELZ
CREATIVE MEDICAL TECHNOLOGY HOLDINGS, INC.
Company overview
- Market capitalization
- $6.66M
- Employees
- 4
- Latest publication
- 2026-09-29
About CREATIVE MEDICAL TECHNOLOGY HOLDINGS, INC.
Creative Medical Technology Holdings, Inc., a commercial-stage biotechnology company, focuses on novel biological therapeutics in the fields of immunotherapy, endocrinology, urology, neurology, and orthopedics in the United States. The company offers CaverStem to treat erectile dysfunction, and FemCelz for the treatment of loss of genital sensitivity and dryness. It develops AlloStem (CELZ-201-DDT), a allogenic human perinatal tissue derived cell program, ImmCelz (CELZ-100), a personalized supercharged immune therapy platform; CELZ-201 CREATE-1, which is phase 2, for the treatment of type 1 diabetes; AlloStemSpine (CELZ 201 ADAPT), which is phase 2, for the treatment of chronic lower back pain; Alova, a platform to treat infertility as a result of premature ovarian failure; StemSpine, a regenerative stem cell procedure to treat degenerative disc disease; OvaStem, a stem cell therapy for premature ovarian failure; CaverStem for erectile dysfunction treatment; and FemCelz for female sexual function treatment. In addition, the company develops products and services for various indications, including preventing the rejection of transplanted organs, kidney failure, liver failure, heart attack, and Parkinson's disease. Creative Medical Technology Holdings, Inc. is based in Phoenix, Arizona.
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 | 3,000USD | 0USD | 0USD | 3,000USD | 3,000USD | 0USD | 8,000USD |
| Cost Of Revenue | 28,855USD | 31,943USD | 31,059USD | 30,742USD | 31,777USD | 1,200USD | 29,271USD | 3,200USD |
| Gross Profit | -28,855USD | -28,943USD | -31,059USD | -30,742USD | -28,777USD | 1,800USD | -29,271USD | 4,800USD |
| Research Development | 541,658USD | 550,077USD | 465,154USD | 501,260USD | 743,304USD | 471,840USD | 581,796USD | 924,749USD |
| Selling General Administrative | 888,640USD | 1,366,762USD | 776,821USD | 731,517USD | 888,397USD | 1,393,055USD | 498,607USD | 676,086USD |
| Total Operating Expenses | 1,430,298USD | 1,916,839USD | 1,241,975USD | 1,232,778USD | 1,631,701USD | 1,887,534USD | 1,080,403USD | 1,630,106USD |
| Operating Income | -1,459,153USD | -1,945,782USD | -1,273,034USD | -1,263,520USD | -1,660,478USD | -1,885,734USD | -1,109,674USD | -1,625,306USD |
| Interest Income | 55,436USD | 58,108USD | 37,100USD | 30,217USD | 22,381USD | 31,660USD | 69,539USD | 67,578USD |
| Net Interest Income | 55,436USD | 58,108USD | 37,100USD | 30,217USD | 22,381USD | 31,660USD | 69,539USD | 67,578USD |
| Income Before Tax | -1,403,717USD | -1,887,674USD | -1,235,934USD | -1,233,303USD | -1,638,097USD | -1,854,074USD | -1,040,135USD | -1,557,728USD |
| Income Tax Expense | 1,360USD | — | — | — | — | — | -1,040,135USD | -1USD |
| Tax Provision | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income | -1,405,077USD | -1,887,674USD | -1,235,934USD | -1,233,303USD | -1,638,097USD | -1,854,074USD | -1,040,135USD | -1,557,728USD |
| Net Income From Continuing Ops | -1,403,717USD | -1,887,674USD | -1,235,934USD | -1,233,303USD | -1,638,097USD | -1,854,074USD | -1,040,135USD | -1,557,728USD |
| Ebit | -1,459,153USD | -1,945,782USD | -1,273,034USD | -1,263,520USD | -1,660,478USD | -1,967,337USD | -1,040,135USD | -1,625,306USD |
| Ebitda | -1,430,298USD | -1,914,833USD | -1,241,975USD | -1,232,778USD | -1,629,901USD | -1,944,698USD | -1,010,864USD | -1,596,035USD |
| Depreciation And Amortization | 28,855USD | 30,949USD | 31,059USD | 30,742USD | 30,577USD | 22,639USD | 29,271USD | 29,271USD |
| Reconciled Depreciation | 28,855USD | 30,949USD | 31,059USD | 30,742USD | 30,577USD | 22,639USD | 29,271USD | 29,271USD |
| Total Other Income Expense Net | 55,436USD | 58,108USD | 37,100USD | 30,217USD | 22,381USD | 31,660USD | 69,539USD | 67,578USD |
| Minority Interest | -1,360USD | — | — | — | 0USD | — | — | — |
| 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 | 6,000USD | 11,000USD | 9,000USD | 88,600USD | 87,754USD | 164,500USD | 165,500USD | 124,400USD |
| Cost Of Revenue | 125,521USD | 4,400USD | 3,600USD | 28,491USD | 47,949USD | 50,596USD | 45,499USD | 70,375USD |
| Gross Profit | -119,521USD | 6,600USD | 5,400USD | 60,109USD | 39,805USD | 113,904USD | 120,001USD | 54,025USD |
| Research Development | 2,259,796USD | 2,400,777USD | 1,970,639USD | 6,268,854USD | 109,180USD | 0USD | 0USD | 96,621USD |
| Selling General Administrative | 3,763,497USD | 3,239,232USD | 3,061,196USD | 3,943,543USD | 2,964,490USD | 1,161,947USD | 1,223,219USD | 1,050,485USD |
| Total Operating Expenses | 6,023,293USD | 5,750,461USD | 5,625,532USD | 10,304,481USD | 3,165,754USD | 1,228,739USD | 1,250,169USD | 1,168,250USD |
| Operating Income | -6,142,814USD | -5,743,861USD | -5,620,132USD | -10,244,372USD | -3,125,949USD | -1,114,835USD | -1,130,168USD | -1,114,225USD |
| Interest Income | 147,806USD | 250,380USD | 302,538USD | 100,328USD | 0USD | — | — | — |
| Net Interest Income | 147,806USD | 250,380USD | 302,538USD | 100,328USD | -4,278,433USD | -1,229,590USD | -1,895,528USD | -1,361,427USD |
| Income Before Tax | -5,995,008USD | -5,493,481USD | -5,286,574USD | -10,144,044USD | 19,211,768USD | -36,325,230USD | -8,483,673USD | -13,655,653USD |
| Tax Provision | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income | -5,995,008USD | -5,493,481USD | -5,286,574USD | -10,144,044USD | 19,211,768USD | -36,325,230USD | -8,483,673USD | -13,655,653USD |
| Net Income From Continuing Ops | -5,995,008USD | -5,493,481USD | -9,823,692USD | -10,144,044USD | 19,211,768USD | -36,325,230USD | -8,483,673USD | -13,655,653USD |
| Ebit | -6,142,814USD | -5,743,861USD | -5,620,132USD | -10,244,372USD | 23,490,201USD | -35,095,640USD | -6,588,145USD | -1,114,225USD |
| Ebitda | -6,019,487USD | -5,633,409USD | -5,525,548USD | -10,152,288USD | 23,582,285USD | -35,028,848USD | -6,561,195USD | -1,093,081USD |
| Depreciation And Amortization | 123,327USD | 110,452USD | 94,584USD | 92,084USD | 92,084USD | 66,792USD | 26,950USD | 21,144USD |
| Reconciled Depreciation | 123,327USD | 110,452USD | 92,084USD | 92,084USD | 92,084USD | 66,792USD | 26,950USD | 21,144USD |
| Total Other Income Expense Net | 147,806USD | 250,380USD | 333,558USD | 100,328USD | 22,337,717USD | -35,210,395USD | -7,353,505USD | -12,541,428USD |
| Income Tax Expense | — | — | -4USD | -100,328USD | 4,278,433USD | 1,229,590USD | 1,895,528USD | -11,180,000USD |
| Interest Expense | — | — | — | 100,328USD | 4,278,433USD | 1,229,590USD | 1,895,528USD | 1,361,427USD |
| Net Income Applicable To Common Shares | — | — | — | — | 19,211,768USD | -36,325,230USD | -8,483,673USD | -13,655,653USD |
| 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 | 6,440,577USD | 7,809,525USD | 5,853,003USD | 7,105,228USD | 8,347,274USD | 6,669,143USD | 6,887,919USD | 7,989,706USD |
| Intangible Assets | 378,377USD | 407,230USD | 438,181USD | 469,240USD | 499,982USD | 530,559USD | 553,198USD | 382,469USD |
| Other Current Assets | 105,032USD | 138,804USD | 35,036USD | 87,593USD | 140,150USD | 192,707USD | 67,608USD | 129,086USD |
| Total Liab | 307,649USD | 284,880USD | 261,353USD | 277,644USD | 286,387USD | 327,644USD | 330,908USD | 376,272USD |
| Total Stockholder Equity | 6,109,568USD | 7,514,645USD | 5,591,650USD | 6,827,584USD | 8,060,887USD | 6,341,499USD | 6,557,011USD | 7,613,434USD |
| Other Current Liab | 14,194USD | 14,194USD | 14,194USD | 14,194USD | 14,194USD | 54,114USD | 57,114USD | 54,114USD |
| Common Stock | 3,144USD | 3,144USD | 2,586USD | 2,586USD | 2,586USD | 1,749USD | 1,431USD | 1,431USD |
| Capital Stock | 3,144USD | 3,144USD | 2,586USD | 2,586USD | 2,586USD | 1,749USD | 1,531USD | 1,531USD |
| Retained Earnings | -71,991,998USD | -70,586,921USD | -68,699,247USD | -67,463,313USD | -66,230,010USD | -64,591,913USD | -62,737,839USD | -61,697,704USD |
| Cash | 5,723,176USD | 7,208,126USD | 5,375,511USD | 6,544,120USD | 7,702,867USD | 5,940,402USD | 6,260,438USD | 7,471,476USD |
| Cash And Short Term Investments | 5,848,176USD | 7,208,126USD | 5,375,511USD | 6,544,120USD | 7,702,867USD | 5,940,402USD | 6,260,438USD | 7,471,476USD |
| Total Current Assets | 6,058,919USD | 7,399,014USD | 5,411,541USD | 6,632,707USD | 7,844,011USD | 6,135,303USD | 6,331,440USD | 7,603,956USD |
| Total Current Liabilities | 307,649USD | 284,880USD | 261,353USD | 277,644USD | 286,387USD | 327,644USD | 330,908USD | 376,272USD |
| Net Debt | -5,723,176USD | -7,208,126USD | -5,361,317USD | -6,544,120USD | -7,702,867USD | -5,940,402USD | -6,260,438USD | -7,471,476USD |
| Short Term Investments | 125,000USD | — | — | — | — | 0USD | 0USD | 0USD |
| Net Receivables | 105,711USD | 52,084USD | — | — | — | — | — | — |
| Accounts Payable | 293,455USD | 270,686USD | 247,159USD | 263,450USD | 272,193USD | 273,530USD | 273,794USD | 322,158USD |
| Common Stock Shares Outstanding | 3,701,668shares | 2,382,797shares | 2,580,532shares | 2,580,532shares | 1,980,735shares | 1,651,365shares | 1,392,284shares | 1,405,208shares |
| Non Current Assets Total | 381,658USD | 410,511USD | 441,462USD | 472,521USD | 503,263USD | 533,840USD | 556,479USD | 385,750USD |
| Non Current Liabilities Total | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Non Currrent Assets Other | 3,281USD | 3,281USD | 3,281USD | 3,281USD | 3,281USD | 3,281USD | 3,281USD | 3,281USD |
| Net Working Capital | 5,751,270USD | 7,114,134USD | 5,150,188USD | 6,355,063USD | 7,557,624USD | 5,807,659USD | 6,000,532USD | 7,227,684USD |
| Unclassified Equity | 78,095,278USD | 78,095,278USD | 74,285,725USD | 74,285,725USD | 74,285,725USD | 70,929,914USD | 138,585,307USD | 69,309,607USD |
| Inventory | — | 0USD | 994USD | 994USD | 994USD | 2,194USD | 3,394USD | 3,394USD |
| Short Term Debt | — | — | 14,194USD | 14,194USD | 14,194USD | 14,194USD | 14,194USD | 14,194USD |
| Short Long Term Debt Total | — | — | 14,194USD | 14,194USD | 14,194USD | 14,194USD | 14,194USD | 14,194USD |
| Accumulated Other Comprehensive Income | — | — | 0USD | — | — | — | -69,293,419USD | -1,431USD |
| Other Assets | — | — | — | — | — | — | — | 1USD |
| Current Deferred Revenue | — | — | — | — | — | — | — | -14,194USD |
| 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 | 7,809,525USD | 6,669,143USD | 10,715,190USD | 19,186,326USD | 11,268,181USD | 717,775USD | 530,803USD | 477,161USD |
| Intangible Assets | 407,230USD | 530,559USD | 441,011USD | 435,595USD | 527,679USD | 619,763USD | 436,555USD | 163,505USD |
| Other Current Assets | 138,804USD | 192,707USD | 277,246USD | 338,120USD | 0USD | — | 0USD | — |
| Total Liab | 284,880USD | 327,644USD | 371,394USD | 3,321,652USD | 1,050,441USD | 40,520,785USD | 8,602,302USD | 4,471,798USD |
| Total Stockholder Equity | 7,514,645USD | 6,341,499USD | 10,343,796USD | 15,864,674USD | 10,217,740USD | -39,803,010USD | -8,071,499USD | -3,994,637USD |
| Other Current Liab | 14,194USD | 54,114USD | 54,114USD | 54,114USD | 288,579USD | 38,741,832USD | 6,847,877USD | 3,457,904USD |
| Common Stock | 3,144USD | 1,749USD | 1,431USD | 1,407USD | 6,339USD | 768,536USD | 22,489USD | 902,711USD |
| Capital Stock | 3,144USD | 1,749USD | 1,431USD | 14,077USD | 6,339USD | 771,536USD | 25,489USD | 905,711USD |
| Retained Earnings | -70,586,921USD | -64,591,913USD | -59,098,432USD | -53,811,858USD | -43,667,814USD | -61,890,236USD | -25,565,006USD | -17,081,333USD |
| Cash | 7,208,126USD | 5,940,402USD | 3,466,867USD | 8,320,519USD | 10,723,870USD | 98,012USD | 88,648USD | 304,056USD |
| Cash And Short Term Investments | 7,208,126USD | 5,940,402USD | 9,987,058USD | 18,399,136USD | 10,723,870USD | 98,012USD | 88,648USD | 304,056USD |
| Total Current Assets | 7,399,014USD | 6,135,303USD | 10,270,898USD | 18,747,450USD | 10,737,221USD | 98,012USD | 94,248USD | 313,656USD |
| Total Current Liabilities | 284,880USD | 327,644USD | 371,394USD | 3,321,652USD | 1,050,441USD | 40,520,785USD | 8,602,302USD | 4,471,798USD |
| Net Debt | -7,208,126USD | -5,940,402USD | -3,466,867USD | -8,320,519USD | -10,723,870USD | 690,689USD | 973,618USD | 378,000USD |
| Net Receivables | 52,084USD | — | — | -10,078,617USD | 2,485USD | 0USD | 5,600USD | 9,600USD |
| Inventory | 0USD | 2,194USD | 6,594USD | 10,194USD | 10,866USD | 0USD | — | — |
| Accounts Payable | 270,686USD | 273,530USD | 317,280USD | 3,267,538USD | 761,862USD | 350,899USD | 320,785USD | 331,838USD |
| Common Stock Shares Outstanding | 2,382,797shares | 1,480,420shares | 1,407,632shares | 1,093,203shares | 324,861shares | 57,946shares | 2,068shares | 1,203shares |
| Non Current Assets Total | 410,511USD | 533,840USD | 444,292USD | 438,876USD | 530,960USD | 619,763USD | 436,555USD | 163,505USD |
| Non Current Liabilities Total | 0USD | 0USD | 0USD | 3,267,538USD | 761,862USD | 1,139,600USD | 1,383,051USD | 0USD |
| Non Currrent Assets Other | 3,281USD | 3,281USD | 3,281USD | 3,281USD | 3,281USD | -619,763USD | -436,555USD | 163,505USD |
| Net Working Capital | 7,114,134USD | 5,807,659USD | 9,899,504USD | 15,425,798USD | 9,686,780USD | -40,422,773USD | -8,508,054USD | -4,158,142USD |
| Unclassified Equity | 78,095,278USD | 70,929,914USD | 69,439,366USD | 69,661,048USD | 53,872,876USD | 20,547,154USD | 17,445,529USD | 11,278,274USD |
| Short Term Debt | — | 14,194USD | 14,194USD | 14,194USD | 14,194USD | 788,701USD | 1,062,266USD | 682,056USD |
| Short Long Term Debt Total | — | 14,194USD | 14,194USD | 14,194USD | 14,194USD | 788,701USD | 1,062,266USD | 682,056USD |
| Short Term Investments | — | 0USD | 6,520,191USD | 10,078,617USD | 0USD | — | — | — |
| Other Assets | — | — | 1USD | — | 3,281USD | — | — | — |
| Current Deferred Revenue | — | — | -14,194USD | -14,194USD | -14,194USD | 639,353USD | 371,374USD | 10,800USD |
| Accumulated Other Comprehensive Income | — | — | 0USD | 0USD | 0USD | — | — | — |
| Net Tangible Assets | — | — | — | 15,429,079USD | 9,690,061USD | -40,425,773USD | -8,511,054USD | -4,161,142USD |
| Unclassified Non Current Liabilities | — | — | — | 3,267,538USD | — | 1,139,600USD | 1,383,051USD | — |
| Short Long Term Debt | — | — | — | — | — | 788,701USD | 1,062,266USD | 682,056USD |
| Unclassified Current Liabilities | — | — | — | — | — | — | -1,062,266USD | — |
| 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 | -1,405,077USD | -1,887,674USD | -1,235,934USD | -1,233,303USD | -1,638,097USD | -1,854,074USD | -1,040,135USD | -1,557,728USD |
| Depreciation | 28,855USD | 29,365USD | 31,059USD | 30,742USD | 30,577USD | 22,639USD | 29,271USD | 29,271USD |
| Stock Based Compensation | 0USD | 0USD | 0USD | 0USD | 3,485USD | 9,162USD | 9,162USD | 9,162USD |
| Other Non Cash Items | -3,627USD | -91,745USD | -16,291USD | -8,743USD | — | -365USD | 9,162USD | 82,391USD |
| Change To Inventory | 0USD | 994USD | 0USD | 0USD | 1,200USD | 1,200USD | 0USD | 3,200USD |
| Change In Working Capital | 56,539USD | -79,245USD | 52,557USD | 43,814USD | 12,500USD | -126,898USD | 16,114USD | 49,991USD |
| Total Cash From Operating Activities | -1,323,310USD | -1,937,554USD | -1,168,609USD | -1,158,747USD | -1,591,535USD | -1,949,536USD | -985,588USD | -1,469,304USD |
| Capital Expenditures | -125,000USD | -4USD | 0USD | -3USD | 0USD | 0USD | -2USD | -4USD |
| Free Cash Flow | -1,323,310USD | -1,937,554USD | -1,168,609USD | -1,158,750USD | -1,591,535USD | -1,949,536USD | -985,590USD | -1,469,300USD |
| Total Cashflows From Investing Activities | -161,640USD | -50,500USD | — | — | — | — | -200,000USD | — |
| Total Cash From Financing Activities | 13,360USD | 3,820,669USD | 0USD | 0USD | 3,354,000USD | 1,629,500USD | -25,450USD | -66,618USD |
| Sale Purchase Of Stock | 0USD | -10,000USD | 10,000USD | 0USD | -10,000USD | 174,964USD | -25,450USD | -66,718USD |
| Change In Cash | -1,484,950USD | 1,832,615USD | -1,168,609USD | -1,158,747USD | 1,762,465USD | -320,036USD | -1,211,038USD | -1,535,922USD |
| Begin Period Cash Flow | 7,208,126USD | 5,375,511USD | 6,544,120USD | 7,702,867USD | 5,940,402USD | 6,260,438USD | 7,471,476USD | 9,007,398USD |
| End Period Cash Flow | 5,723,176USD | 7,208,126USD | 5,375,511USD | 6,544,120USD | 7,702,867USD | 5,940,402USD | 6,260,438USD | 7,471,476USD |
| Other Cashflows From Investing Activities | -50,000USD | -50,500USD | — | — | — | — | 6,320,195USD | -4USD |
| Other Cashflows From Financing Activities | 13,360USD | 10,000USD | — | — | 3,354,000USD | 1,629,500USD | -25,450USD | 100USD |
| Investments | — | 0USD | 0USD | 0USD | 0USD | 0USD | -200,000USD | 0USD |
| Issuance Of Capital Stock | — | 7,174,669USD | 0USD | — | — | 1,629,500USD | 0USD | — |
| Unclassified Financing Cash Flow | — | 3,820,669USD | — | — | — | — | — | — |
| Unclassified Investing Cash Flow | — | — | — | — | — | — | -6,320,193USD | — |
| 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 | -5,995,008USD | -5,493,481USD | -5,286,574USD | -10,144,044USD | 19,211,768USD | -36,325,230USD | -8,483,673USD | -13,655,653USD |
| Depreciation | 121,743USD | 110,452USD | 94,584USD | 92,084USD | 92,084USD | 66,792USD | 26,950USD | 21,144USD |
| Stock Based Compensation | 3,485USD | 36,648USD | 36,648USD | 68,746USD | 595,380USD | 170,323USD | 0USD | 1,877USD |
| Other Non Cash Items | 13,335USD | 45,089USD | -34,087USD | -2,255,919USD | 4,157,850USD | 979,960USD | 7,181,428USD | 1,258,435USD |
| Change To Inventory | 2,194USD | 4,400USD | 3,600USD | 672USD | -10,866USD | -10,866USD | -10,866USD | 4,197,607USD |
| Change In Working Capital | 13,335USD | 45,089USD | -2,838,456USD | 2,186,248USD | 249,465USD | 692,794USD | 62,202USD | 129,426USD |
| Total Cash From Operating Activities | -5,856,445USD | -5,301,292USD | -8,027,885USD | -7,796,966USD | -2,215,782USD | -434,556USD | -1,213,093USD | -1,052,270USD |
| Capital Expenditures | -5USD | -200,000USD | -100,000USD | -4USD | 0USD | -250,000USD | -3USD | 0USD |
| Free Cash Flow | -5,856,445USD | -5,301,292USD | -8,127,885USD | -7,796,966USD | -2,215,782USD | -684,556USD | -1,213,090USD | -1,052,270USD |
| Investments | 0USD | 6,320,191USD | -2,737,819USD | -10,078,617USD | -450,000USD | -250,000USD | — | — |
| Total Cashflows From Investing Activities | -50,500USD | 6,320,191USD | 3,445,185USD | -10,078,617USD | — | -250,000USD | -250,000USD | -250,000USD |
| Total Cash From Financing Activities | 7,174,669USD | 1,454,636USD | -270,952USD | 15,472,232USD | 12,841,640USD | 693,920USD | 997,685USD | 1,342,629USD |
| Sale Purchase Of Stock | -10,000USD | -174,964USD | -270,952USD | 0USD | -196,751USD | 0USD | — | — |
| Issuance Of Capital Stock | 7,174,669USD | 1,629,600USD | 0USD | 15,471,775USD | 15,220,488USD | 0USD | — | 0USD |
| Change In Cash | 1,267,724USD | 2,473,535USD | -4,853,652USD | -2,403,351USD | 10,625,858USD | 9,364USD | -215,408USD | 290,359USD |
| Begin Period Cash Flow | 5,940,402USD | 3,466,867USD | 8,320,519USD | 10,723,870USD | 98,012USD | 88,648USD | 304,056USD | 13,697USD |
| End Period Cash Flow | 7,208,126USD | 5,940,402USD | 3,466,867USD | 8,320,519USD | 10,723,870USD | 98,012USD | 88,648USD | 304,056USD |
| Other Cashflows From Investing Activities | -50,500USD | 6,320,191USD | -100,000USD | -10,078,617USD | — | -250,000USD | -250,000USD | -250,000USD |
| Other Cashflows From Financing Activities | 10,000USD | 100USD | 3,445,185USD | 457USD | 9,021,274USD | -250,000USD | 1,352,795USD | 1,804,927USD |
| Unclassified Financing Cash Flow | 7,174,669USD | 1,629,500USD | -3,445,185USD | 15,471,775USD | 10,432,304USD | — | -1,394,494USD | -1,861,931USD |
| Unclassified Investing Cash Flow | — | -6,120,191USD | 6,383,004USD | 10,078,621USD | — | — | — | — |
| Change To Account Receivables | — | — | 0USD | 2,485USD | -2,485USD | 5,600USD | 4,000USD | -4,799USD |
| Change To Liabilities | — | — | — | 2,505,676USD | 410,963USD | 30,114USD | -11,054USD | 94,760USD |
| Net Borrowings | — | — | — | 0USD | -1,630,397USD | 693,920USD | 1,039,384USD | 1,399,633USD |
| Unclassified Operating Cash Flow | — | — | — | 2,255,919USD | -26,522,329USD | 33,980,805USD | — | 11,192,501USD |
| Dividends Paid | — | — | — | — | -4,784,790USD | — | — | — |
| 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.