CTGO
Contango Silver & Gold Inc.
Company overview
- Market capitalization
- $566.82M
- Employees
- 15
- Latest publication
- 2026-09-29
About Contango Silver & Gold Inc.
Contango Silver & Gold Inc. engages in the exploration, development, and production of gold and associated minerals in Alaska and the Golden Triangle in British Columbia. It primarily focuses on exploring for gold and silver deposits. The company was formerly known as Contango Ore, Inc. and changed its name to Contango Silver & Gold Inc. in March 2026. Contango Silver & Gold Inc. was founded in 2009 and is headquartered in Fairbanks, Alaska.
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 | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cost Of Revenue | 167,851USD | 58,346USD | 100,084USD | 136,552USD | 142,461USD | 186,582USD | 214,529USD | 30,177USD |
| Gross Profit | -167,851USD | -58,346USD | -100,084USD | -136,552USD | -142,461USD | -186,582USD | -214,529USD | -30,177USD |
| Selling General Administrative | 3,689,156USD | 5,032,358USD | 2,344,283USD | 2,844,775USD | 2,337,763USD | 3,381,500USD | 2,428,444USD | 2,022,502USD |
| Unclassified Operating Expenses | -8,666,397USD | 2,509,110USD | -27,408,759USD | -26,018,438USD | -21,749,728USD | -13,041,925USD | -25,381,957USD | — |
| Total Operating Expenses | -4,977,241USD | 7,541,468USD | -25,064,476USD | -23,173,663USD | -19,411,965USD | -9,660,425USD | -22,953,513USD | 2,356,311USD |
| Operating Income | 4,809,390USD | -7,599,814USD | 24,964,392USD | 23,037,111USD | 19,269,504USD | 9,473,843USD | 22,738,984USD | -2,386,000USD |
| Interest Income | 870,018USD | 835,877USD | 378,249USD | 326,609USD | 231,940USD | 254,097USD | 76,313USD | 10,409USD |
| Interest Expense | 919,708USD | 1,092,846USD | 1,724,131USD | 2,033,871USD | 2,747,712USD | 3,097,108USD | 3,683,150USD | 2,921,000USD |
| Net Interest Income | -49,690USD | -256,969USD | -1,345,882USD | -1,707,262USD | -2,515,772USD | -2,843,011USD | -3,606,837USD | -2,910,141USD |
| Income Before Tax | -14,328,598USD | -23,865,025USD | -5,466,150USD | 15,872,414USD | -22,324,644USD | 9,922,889USD | -8,993,589USD | -18,546,000USD |
| Income Tax Expense | -23,008USD | 205,212USD | -73,202USD | -52,451USD | 223,681USD | -802,228USD | 718,827USD | 3USD |
| Tax Provision | -23,008USD | 205,212USD | -73,202USD | -52,451USD | 223,681USD | -802,228USD | 718,827USD | 0USD |
| Net Income | -14,305,590USD | -24,070,237USD | -5,392,948USD | 15,924,865USD | -22,548,325USD | 10,725,117USD | -9,712,416USD | -18,546,000USD |
| Net Income From Continuing Ops | -14,305,590USD | -24,070,237USD | -5,392,948USD | 15,924,865USD | -22,548,325USD | 10,725,117USD | -9,712,416USD | -18,545,753USD |
| Ebit | -13,408,890USD | -7,599,814USD | -3,742,019USD | 17,906,285USD | -19,576,932USD | 13,019,997USD | -5,310,439USD | -15,625,177USD |
| Ebitda | -13,369,300USD | -7,541,468USD | -3,708,243USD | 17,940,026USD | -19,543,310USD | 13,053,628USD | -5,276,186USD | -15,595,000USD |
| Depreciation And Amortization | 39,590USD | 58,346USD | 33,776USD | 33,741USD | 33,622USD | 33,631USD | 34,253USD | 30,177USD |
| Reconciled Depreciation | 39,590USD | 39,590USD | 33,776USD | 33,741USD | 33,622USD | 33,631USD | 34,253USD | 26,996USD |
| Total Other Income Expense Net | -19,137,988USD | -16,265,211USD | -30,430,542USD | -7,164,697USD | -41,594,148USD | 449,046USD | -31,732,573USD | -16,159,000USD |
| Minority Interest | — | — | — | 0USD | — | — | — | 0USD |
| Selling And Marketing Expenses | — | — | — | — | — | — | — | 169,904USD |
| 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 20222022-06-30 · USD | FY 20212021-06-30 · USD | FY 20202020-06-30 · USD | FY 20192019-12-31 · USD | FY 20182018-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | — | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cost Of Revenue | 604,678USD | 711,337USD | 117,808USD | 55,740USD | 210,080USD | — | — | 0USD |
| Gross Profit | -604,678USD | -711,337USD | -117,808USD | -55,740USD | -210,080USD | — | — | 0USD |
| Selling General Administrative | 13,082,874USD | 10,219,446USD | 13,506,000USD | 10,957,676USD | 10,362,281USD | 5,594,995USD | 4,441,000USD | 3,767,586USD |
| Unclassified Operating Expenses | 6,425,574USD | -37,208,344USD | — | 8,527,094USD | — | — | — | — |
| Total Operating Expenses | 19,508,448USD | -26,988,898USD | 17,648,000USD | 19,484,770USD | 10,662,178USD | 5,594,995USD | 4,441,000USD | 3,767,586USD |
| Operating Income | -19,508,448USD | 26,277,561USD | -17,648,000USD | -23,203,557USD | -10,660,608USD | -5,594,995USD | -4,441,000USD | -3,767,586USD |
| Interest Income | 1,772,675USD | 352,869USD | — | 1,503USD | 1,570USD | 74,954USD | 74,954USD | 158,776USD |
| Interest Expense | 7,598,562USD | 11,731,622USD | 4,718,000USD | 330,047USD | 75,526,032USD | 0USD | — | 0USD |
| Net Interest Income | -5,825,887USD | -11,378,753USD | — | -328,544USD | 1,570USD | 74,954USD | 74,954USD | 158,776USD |
| Income Before Tax | -35,783,405USD | -38,113,692USD | -81,533,000USD | -23,626,381USD | 25,170,997USD | -9,240,041USD | -8,356,000USD | -6,188,810USD |
| Tax Provision | 303,240USD | -83,401USD | — | -119,731USD | 1,301,874USD | 2,406,826USD | 0USD | 0USD |
| Net Income | -36,086,645USD | -38,030,291USD | -81,533,000USD | -23,506,650USD | 23,869,123USD | -9,165,087USD | -8,356,000USD | -6,188,810USD |
| Net Income From Continuing Ops | -36,086,645USD | -38,030,291USD | — | -23,506,650USD | 23,869,123USD | -9,240,041USD | -9,240,041USD | -6,188,810USD |
| Reconciled Depreciation | 140,729USD | 121,876USD | — | 55,740USD | 0USD | — | — | — |
| Total Other Income Expense Net | -10,449,070USD | -64,391,253USD | -63,885,000USD | -422,824USD | 35,831,605USD | -3,645,046USD | -3,915,000USD | -2,580,000USD |
| Income Tax Expense | — | -83,401USD | -18,526,000USD | -119,731USD | 1,301,874USD | -74,954USD | 3,915,000USD | 2,262,448USD |
| Ebit | — | -26,382,070USD | -76,814,808USD | -23,203,557USD | -10,660,608USD | -5,594,995USD | -8,356,000USD | -3,767,586USD |
| Ebitda | — | -26,260,194USD | -76,697,000USD | -23,147,817USD | -50,355,035USD | -5,594,995USD | -3,915,000USD | -6,188,810USD |
| Depreciation And Amortization | — | 121,876USD | 117,808USD | 55,740USD | -39,694,427USD | 5,595USD | 4,441,000USD | -2,421,224USD |
| Selling And Marketing Expenses | — | — | 4,142,000USD | — | — | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | -23,506,650USD | 23,869,123USD | -9,240,041USD | — | -6,188,810USD |
| Non Operating Income Net Other | — | — | — | — | — | -3,645,046USD | — | -2,421,224USD |
| Research Development | — | — | — | — | — | — | — | 0USD |
| Minority Interest | — | — | — | — | — | — | — | 0USD |
| Discontinued Operations | — | — | — | — | — | — | — | 0USD |
| 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 | 496,816,191USD | 496,246,424USD | 181,417,935USD | 217,659,091USD | 133,892,263USD | 147,364,000USD | 133,892,263USD | 158,332,000USD |
| Cash And Equivalents | 89,038,319USD | — | — | — | — | — | — | — |
| Long Term Investments | 4,243,743USD | 54,568,745USD | 51,544,746USD | 59,167,965USD | 63,793,040USD | 59,782,716USD | 61,235,997USD | 68,285,076USD |
| Total Current Assets | 95,047,800USD | 102,058,866USD | 68,341,188USD | 108,050,896USD | 22,079,169USD | 37,057,000USD | 22,079,169USD | 37,485,000USD |
| Other Non Current Assets | 401,768,391USD | — | — | — | — | — | — | — |
| Total Liabilities | 165,303,519USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 89,375,620USD | 80,180,788USD | 76,304,713USD | 95,193,168USD | 75,754,564USD | 90,997,000USD | 75,754,564USD | 80,480,000USD |
| Other Current Liabilities | 2,492,135USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 331,512,672USD | 321,527,983USD | 25,098,289USD | 47,809,535USD | 1,272,645USD | -20,503,000USD | 1,272,645USD | -10,218,000USD |
| Total Equity Including Noncontrolling Interest | 331,512,672USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 12,600,000USD | 12,000,000USD | 4,000,000USD | 11,500,000USD | 17,500,000USD | 24,700,000USD | 42,600,000USD | 34,900,000USD |
| Long Term Debt | 19,513,840USD | 20,974,904USD | 29,857,758USD | 30,597,286USD | 31,043,063USD | 31,351,920USD | 26,369,199USD | 38,962,344USD |
| Property Plant Equipment Net | 346,368,297USD | 339,618,813USD | 52,065,293USD | 50,440,230USD | 50,577,097USD | 50,524,000USD | 50,577,097USD | 52,485,000USD |
| Accounts Payable | 9,522,149USD | 2,503,684USD | 1,014,233USD | 9,514,587USD | 418,836USD | 8,918,000USD | 418,836USD | 2,378,654USD |
| Retained Earnings | -222,677,385USD | -227,464,372USD | -213,158,782USD | -189,088,545USD | -177,072,137USD | -199,620,000USD | -177,072,137USD | -187,797,000USD |
| Accumulated Other Comprehensive Income | -2,229,538USD | — | — | — | — | — | — | — |
| Other Current Assets | — | 4,502,217USD | 3,290,962USD | 974,576USD | 1,371,567USD | 1,430,875USD | 1,371,567USD | 1,320,000USD |
| Total Liab | — | 174,718,441USD | 156,319,646USD | 169,849,556USD | 132,619,618USD | 167,867,000USD | 132,619,618USD | 168,550,000USD |
| Other Current Liab | — | 65,677,104USD | 71,290,480USD | 74,178,581USD | 32,735,728USD | 57,379,000USD | 32,735,728USD | 42,483,000USD |
| Common Stock | — | 305,150USD | 149,687USD | 149,622USD | 122,308USD | 125,418USD | 122,308USD | 122,261USD |
| Capital Stock | — | 305,150USD | 149,687USD | 149,622USD | 126,357USD | 125,418USD | 122,308USD | 122,261USD |
| Cash | — | 97,450,405USD | 64,943,982USD | 106,977,194USD | 20,058,477USD | 34,977,000USD | 20,058,477USD | 36,165,000USD |
| Cash And Short Term Investments | — | 97,450,405USD | 64,943,982USD | 106,977,194USD | 20,058,477USD | 34,977,000USD | 20,058,477USD | 36,165,000USD |
| Net Debt | — | -64,475,501USD | -31,086,224USD | -64,879,908USD | 48,910,722USD | 21,074,957USD | 48,910,722USD | 37,697,000USD |
| Short Term Debt | — | 12,000,000USD | 4,000,000USD | 11,500,000USD | 42,600,000USD | 24,700,000USD | 42,600,000USD | 34,900,000USD |
| Short Long Term Debt Total | — | 32,974,904USD | 33,857,758USD | 42,097,286USD | 68,969,199USD | 56,051,920USD | 68,969,199USD | 73,862,000USD |
| Net Receivables | — | 106,244USD | 106,244USD | 99,126USD | 649,125USD | 649,125USD | 649,125USD | — |
| Property Plant Equipment Gross | — | 340,351,554USD | 52,747,141USD | 51,071,499USD | 51,069,371USD | 51,066,826USD | 51,061,934USD | 52,940,660USD |
| Common Stock Shares Outstanding | — | 17,241,665shares | 14,966,449shares | 12,378,494shares | 12,328,749shares | 12,020,000shares | 12,228,000shares | 11,974,000shares |
| Non Current Assets Total | — | 394,187,558USD | 113,076,747USD | 109,608,195USD | 111,813,094USD | 110,307,064USD | 111,813,094USD | 120,847,000USD |
| Non Current Liabilities Total | — | 94,537,653USD | 80,014,933USD | 74,656,388USD | 56,865,054USD | 76,870,000USD | 56,865,054USD | 88,070,000USD |
| Non Current Liabilities Other | — | 2,835,752USD | 2,757,952USD | 1,100,480USD | 1,100,480USD | 1,100,480USD | 1,100,480USD | 1,100,480USD |
| Non Currrent Assets Other | — | -47,490,121USD | — | — | 24,930,968USD | 64USD | — | 77,000USD |
| Net Working Capital | — | 21,878,078USD | -7,963,525USD | 12,857,728USD | -43,246,589USD | -53,940,437USD | -53,675,395USD | -42,995,123USD |
| Unclassified Current Liabilities | — | -12,000,000USD | -4,000,000USD | -11,500,000USD | -17,500,000USD | -24,700,000USD | -42,600,000USD | -34,181,654USD |
| Unclassified Non Current Liabilities | — | 70,726,997USD | 47,399,223USD | 42,958,622USD | 24,721,511USD | 44,417,600USD | 29,395,375USD | 48,007,176USD |
| Unclassified Equity | — | 548,382,055USD | 237,957,697USD | 236,598,836USD | 178,096,117USD | 178,866,164USD | 178,100,166USD | 177,334,478USD |
| Unclassified Non Current Assets | — | — | 9,466,708USD | — | -27,488,011USD | — | — | — |
| Inventory | — | — | — | — | 803,824USD | — | — | — |
| Short Term Investments | — | — | — | — | — | — | — | -1USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-06-30 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 171,951,227USD | 133,892,263USD | 58,591,628USD | 37,293,985USD | 35,970,880USD | 3,084,162USD | 8,761,853USD | 13,966,476USD |
| Other Current Assets | 3,290,962USD | 1,371,567USD | 1,345,482USD | 684,353USD | 515,635USD | 72,244USD | 161,195USD | 155,671USD |
| Total Liab | 146,852,938USD | 132,619,618USD | 73,136,173USD | 24,019,942USD | 1,422,105USD | 1,089,395USD | 419,289USD | 256,404USD |
| Total Stockholder Equity | 25,098,289USD | 1,272,645USD | -14,544,545USD | 13,274,043USD | 34,548,775USD | 1,994,767USD | 8,342,564USD | 13,710,072USD |
| Other Current Liab | 66,465,622USD | 32,735,728USD | 4,920,871USD | 870,981USD | 195,837USD | 1,006,237USD | 347,879USD | 245,212USD |
| Capital Stock | 149,687USD | 122,308USD | — | 77,817USD | 66,757USD | 66,757USD | 65,901USD | — |
| Retained Earnings | -213,158,782USD | -177,072,137USD | -139,041,000USD | -58,534,238USD | -35,027,588USD | -58,896,711USD | -49,656,670USD | -41,300,831USD |
| Cash | 64,837,617USD | 20,058,477USD | 15,504,819USD | 23,095,101USD | 35,220,588USD | 3,011,918USD | 8,600,658USD | 13,810,805USD |
| Total Current Assets | 68,341,188USD | 22,079,169USD | 16,850,301USD | 23,779,454USD | 35,934,349USD | 3,084,162USD | 8,761,853USD | 13,966,476USD |
| Total Current Liabilities | 76,304,713USD | 75,754,564USD | 13,071,610USD | 1,504,837USD | 222,105USD | 1,089,395USD | 419,289USD | 256,404USD |
| Short Long Term Debt | 4,000,000USD | 42,600,000USD | — | — | — | — | — | — |
| Long Term Debt | 29,857,758USD | 26,369,199USD | — | 25,457,047USD | — | — | — | — |
| Long Term Investments | 51,544,746USD | 61,235,997USD | — | 0USD | 0USD | 0USD | 0USD | — |
| Accounts Payable | 1,014,233USD | 418,836USD | 250,739USD | 633,856USD | 26,268USD | 83,158USD | 71,410USD | 11,192USD |
| Property Plant Equipment Net | 52,065,293USD | 50,577,097USD | 13,326,347USD | 13,514,531USD | 36,531USD | 36,531USD | 0USD | — |
| Property Plant Equipment Gross | 52,747,141USD | 51,061,934USD | — | 13,686,015USD | — | — | — | — |
| Common Stock Shares Outstanding | 14,966,449shares | 10,896,228shares | 9,180,000shares | 6,734,000shares | 6,253,661shares | 6,476,000shares | 6,282,000shares | 5,678,000shares |
| Non Current Assets Total | 103,610,039USD | 111,813,094USD | 41,741,327USD | 13,514,531USD | 36,531USD | 36,531USD | 0USD | — |
| Non Current Liabilities Total | 70,548,225USD | 56,865,054USD | 60,064,563USD | 22,515,105USD | 1,200,000USD | 1,200,000USD | 0USD | — |
| Non Current Liabilities Other | 2,757,952USD | 1,100,480USD | — | 1,240,563USD | 1,200,000USD | 1,200,000USD | — | — |
| Net Working Capital | -7,963,525USD | -53,675,395USD | — | 9,992,476USD | 35,712,244USD | 35,712,244USD | 1,994,767USD | — |
| Unclassified Current Liabilities | 4,824,858USD | -42,600,000USD | — | — | — | — | — | — |
| Unclassified Non Current Liabilities | 37,932,515USD | 29,395,375USD | 60,064,563USD | -4,182,505USD | -1,200,000USD | — | — | — |
| Unclassified Equity | 238,107,384USD | 178,100,166USD | 124,401,913USD | 71,661,860USD | 69,442,849USD | 60,758,820USD | 57,869,762USD | 54,949,370USD |
| Common Stock | — | 122,308USD | 94,542USD | 68,604USD | 66,757USD | 65,901USD | 63,571USD | 61,533USD |
| Cash And Short Term Investments | — | 20,058,477USD | 15,504,819USD | 23,095,101USD | 35,220,588USD | 3,011,918USD | 8,600,658USD | 13,810,805USD |
| Net Debt | — | 48,910,722USD | 29,175,040USD | -3,855,141USD | -35,220,588USD | -3,011,918USD | -8,600,658USD | -13,810,805USD |
| Short Term Debt | — | 42,600,000USD | 7,900,000USD | — | — | — | — | — |
| Short Long Term Debt Total | — | 68,969,199USD | 44,679,859USD | 19,239,960USD | — | — | — | — |
| Net Receivables | — | 649,125USD | — | — | 198,126USD | — | — | — |
| Other Assets | — | — | 1USD | — | 0USD | — | — | — |
| Current Deferred Revenue | — | — | -250,739USD | — | — | — | — | — |
| Short Term Investments | — | — | 232,572USD | — | — | — | — | — |
| Accumulated Other Comprehensive Income | — | — | 0USD | 0USD | 0USD | 0USD | — | — |
| Non Currrent Assets Other | — | — | 350,575USD | — | — | — | — | — |
| Unclassified Non Current Assets | — | — | 28,064,404USD | — | — | — | — | — |
| Other Liab | — | — | — | — | 1,200,000USD | — | — | — |
| Net Tangible Assets | — | — | — | — | 34,548,775USD | — | — | — |
| 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 | 79,514USD |
| Stock Based Compensation | 2,334,377USD |
| Deferred Income Tax | -394,255USD |
| Change To Inventory | 0USD |
| Change To Liabilities | 5,015,032USD |
| Change In Working Capital | 4,659,110USD |
| Operating Cash Flow | -50,333,141USD |
| Capital Expenditures | -8,416,645USD |
| Unclassified Investing Cash Flow | 28,850,868USD |
| Investing Cash Flow | 20,434,223USD |
| Net Debt Issuance | -2,000,000USD |
| Unclassified Financing Cash Flow | 56,833,049USD |
| Financing Cash Flow | 54,833,049USD |
| Effect Of Forex Changes On Cash | -731,757USD |
| Change In Cash | 24,202,374USD |
| End Cash Flow | 89,146,356USD |
| 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 | -14,305,590USD | -24,070,237USD | -5,392,948USD | 15,924,865USD | -22,548,325USD | 10,725,117USD | -9,712,416USD | -18,545,753USD |
| Depreciation | 39,590USD | 58,346USD | 33,776USD | 33,741USD | 33,622USD | 33,631USD | 34,253USD | 26,996USD |
| Stock Based Compensation | 978,063USD | 1,239,251USD | 825,554USD | 759,084USD | 532,621USD | 665,471USD | 660,985USD | 641,554USD |
| Other Non Cash Items | -34,955,973USD | -2,967,810USD | 19,301,726USD | -975,439USD | 42,810,936USD | -8,696,250USD | 15,679,366USD | 14,295,988USD |
| Change In Working Capital | -1,340,937USD | -7,699,577USD | 8,569,708USD | -7,312,062USD | 7,506,115USD | -12,577,553USD | 10,832,037USD | 1,140,369USD |
| Total Cash From Operating Activities | -49,607,855USD | -34,466,948USD | 23,264,614USD | 8,377,738USD | 28,558,650USD | -9,940,095USD | 17,494,225USD | -2,440,846USD |
| Capital Expenditures | 0USD | -150,492USD | -2,127USD | -9,870USD | -18,675USD | -18,675USD | -35,177USD | -333USD |
| Free Cash Flow | -49,607,855USD | -34,617,440USD | 23,262,487USD | 8,367,868USD | 28,558,650USD | -9,897,751USD | 17,459,048USD | -2,440,513USD |
| Total Cashflows From Investing Activities | 30,785,352USD | 875,179USD | -202,127USD | -159,870USD | -214,522USD | -214,522USD | -4,667,591USD | -11,789,667USD |
| Net Borrowings | -1,000,000USD | -8,500,000USD | -7,000,000USD | -8,200,000USD | -13,800,000USD | -5,900,000USD | -2,000,000USD | — |
| Total Cash From Financing Activities | 51,436,119USD | -8,546,896USD | 47,460,370USD | -6,871,893USD | -13,660,357USD | -5,930,667USD | -779,179USD | 30,731,949USD |
| Issuance Of Capital Stock | 52,436,119USD | -46,896USD | 54,460,370USD | 1,328,107USD | 798,922USD | 0USD | 1,281,559USD | 13,974,498USD |
| Change In Cash | 32,613,616USD | -42,138,665USD | 70,522,857USD | 1,345,975USD | 14,898,293USD | -16,085,284USD | 12,047,455USD | 16,501,436USD |
| Begin Period Cash Flow | 64,943,982USD | 107,082,647USD | 36,559,790USD | 35,213,815USD | 20,315,522USD | 36,400,806USD | 24,353,351USD | 7,851,915USD |
| End Period Cash Flow | 97,557,598USD | 64,943,982USD | 107,082,647USD | 36,559,790USD | 35,213,815USD | 20,315,522USD | 36,400,806USD | 24,353,351USD |
| Other Cashflows From Investing Activities | 30,785,352USD | — | — | -159,870USD | 18,677USD | 18,677USD | -19,500,000USD | 11,790,000USD |
| Other Cashflows From Financing Activities | 51,436,119USD | — | — | -6,871,893USD | -659,279USD | -30,667USD | -60,738USD | -742,549USD |
| Unclassified Financing Cash Flow | -51,436,119USD | — | — | 6,871,893USD | — | — | — | 17,500,000USD |
| Unclassified Operating Cash Flow | — | -1,026,921USD | — | — | — | — | — | — |
| Unclassified Investing Cash Flow | — | 1,025,671USD | — | — | — | — | 19,535,177USD | -11,789,667USD |
| Change To Inventory | — | — | 1,353,824USD | -803,824USD | — | — | — | — |
| Investments | — | — | -202,127USD | -159,870USD | 0USD | -214,522USD | -4,667,591USD | -11,789,667USD |
| 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 20202020-06-30 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -36,086,645USD | -38,030,291USD | -81,532,616USD | -23,506,650USD | 23,869,123USD | -9,240,041USD | -8,355,839USD | -6,188,810USD |
| Depreciation | 140,729USD | 121,876USD | 117,808USD | 55,740USD | 55,740USD | 55,740USD | — | — |
| Stock Based Compensation | 3,356,510USD | 2,638,635USD | 3,245,132USD | 3,993,660USD | 3,892,883USD | 3,368,916USD | 2,988,331USD | 2,468,645USD |
| Other Non Cash Items | 1,589,509USD | 37,695,419USD | 69,243,190USD | 3,864,856USD | -35,831,605USD | 3,720,000USD | 4,140,000USD | 2,580,000USD |
| Change In Working Capital | 1,064,184USD | -1,636,141USD | -505,803USD | 1,646,939USD | -308,807USD | 759,057USD | 157,361USD | 139,105USD |
| Total Cash From Operating Activities | 25,734,054USD | 698,987USD | -9,432,289USD | -13,945,455USD | -8,378,406USD | -1,392,068USD | -1,070,147USD | -1,001,060USD |
| Capital Expenditures | -162,492USD | -23,667USD | -7,331USD | -43,989USD | -36,531USD | -36,531USD | 0USD | 0USD |
| Free Cash Flow | 25,571,562USD | 698,987USD | -9,439,620USD | -13,989,444USD | -8,414,937USD | -1,392,068USD | -1,070,147USD | -1,001,060USD |
| Investments | 1,025,674USD | -32,129,280USD | — | -21,120,719USD | -15,392,575USD | -3,720,000USD | -3,720,000USD | — |
| Net Borrowings | -37,500,000USD | 22,100,000USD | — | 7,647,500USD | 19,969,967USD | 19,969,967USD | — | — |
| Total Cash From Financing Activities | 18,381,224USD | 36,008,424USD | 47,679,815USD | 17,443,543USD | 13,234,859USD | -476,672USD | -476,672USD | 12,200,116USD |
| Issuance Of Capital Stock | 56,540,503USD | 15,477,398USD | — | 11,564,082USD | — | — | — | — |
| Change In Cash | 44,628,460USD | 4,578,131USD | -7,588,710USD | -11,894,487USD | 32,208,670USD | -5,588,740USD | -5,210,147USD | 8,619,056USD |
| Begin Period Cash Flow | 20,315,522USD | 15,737,391USD | 23,326,000USD | 35,220,588USD | 3,011,918USD | 8,600,658USD | 13,810,805USD | 5,191,749USD |
| End Period Cash Flow | 64,943,982USD | 20,315,522USD | 11,877,000USD | 23,326,101USD | 35,220,588USD | 3,011,918USD | 8,600,658USD | 13,810,805USD |
| Unclassified Operating Cash Flow | 55,669,767USD | — | — | — | — | — | — | — |
| Change To Account Receivables | — | -649,125USD | — | 198,126USD | — | — | — | — |
| Total Cashflows From Investing Activities | — | -32,129,280USD | -34,387,329USD | -15,392,575USD | 27,352,217USD | -3,720,000USD | -4,140,000USD | -2,580,000USD |
| Other Cashflows From Investing Activities | — | -23,667USD | 8,048USD | -15,348USD | -27,388,748USD | — | 4,140,000USD | -2,580USD |
| Other Cashflows From Financing Activities | — | -1,568,974USD | -48,308USD | -987,864USD | 14,111,410USD | -476,672USD | -4,140,000USD | 12,200,116USD |
| Sale Purchase Of Stock | — | — | -126USD | -1,538,560USD | -876,550USD | -476,672USD | -476,672USD | — |
| Unclassified Investing Cash Flow | — | — | -34,388,046USD | 5,787,481USD | 70,170,071USD | — | -4,560,000USD | -2,577,420USD |
| Unclassified Financing Cash Flow | — | — | 47,728,249USD | 12,322,467USD | -19,969,968USD | -19,493,295USD | 4,140,000USD | — |
| Change To Inventory | — | — | — | -198,126USD | — | — | — | — |
| Change To Liabilities | — | — | — | — | — | 670,106USD | — | — |
| Cash And Cash Equivalents Changes | — | — | — | — | — | -5,588,740USD | — | — |
| 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.