ENLV
Enlivex Ltd.
Company overview
- Market capitalization
- —
- Employees
- 34
- Latest publication
- 2026-09-29
About Enlivex Ltd.
Enlivex Ltd., together with its subsidiaries, operates as a clinical-stage macrophage reprogramming immunotherapy company in Israel. It offers AllocetraTM, a cell therapy designed to restore macrophage homeostasis, as well as develops AllocetraTM intra-articular injection for the treatment of knee osteoarthritis, which is in phase 1/2 trial; intra-articular AllocetraTM in osteoarthritis of the temporomandibular joint (TMJ); and Allocetra-OTS for the treatment of organ failure in adult sepsis patients, which is in phase 2. Enlivex Ltd. was formerly known as Enlivex Therapeutics Ltd. and changed its name to Enlivex Ltd. in February 2026. The company was founded in 2005 and is headquartered in Ness Ziona, Israel.
Financial statements
Income Quarterly
| Metric | 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 | Q1 20242024-03-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cost Of Revenue | 76,000USD | 81,000USD | 85,000USD | 90,000USD | — | 161,000USD | 160,000USD | 188,000USD |
| Gross Profit | -76,000USD | -81,000USD | -85,000USD | -90,000USD | — | -161,000USD | -160,000USD | -188,000USD |
| Research Development | 3,029,000USD | 1,484,000USD | 2,141,000USD | 2,550,000USD | 3,419,000USD | 2,348,000USD | 1,999,000USD | 2,857,000USD |
| Selling General Administrative | 2,721,000USD | 1,073,000USD | 937,000USD | 954,000USD | 1,957,000USD | 771,000USD | 987,000USD | 1,093,000USD |
| Total Operating Expenses | 5,785,000USD | 2,476,000USD | 2,993,000USD | 3,414,000USD | 4,876,000USD | 3,119,000USD | 2,986,000USD | 3,762,000USD |
| Operating Income | -5,861,000USD | -2,557,000USD | -3,078,000USD | -3,533,000USD | -4,876,000USD | -3,119,000USD | -2,986,000USD | -3,950,000USD |
| Net Interest Income | -864,000USD | 352,000USD | 1,210,000USD | 81,000USD | 638,000USD | 517,000USD | -110,000USD | 11,000USD |
| Income Before Tax | 1,625,699,000USD | -2,205,000USD | -1,868,000USD | -3,452,000USD | -5,176,000USD | -2,602,000USD | -3,096,000USD | -4,140,000USD |
| Income Tax Expense | 382,646,000USD | — | — | — | — | — | — | 144,724USD |
| Net Income | 1,243,053,000USD | -2,205,000USD | -1,868,000USD | -3,452,000USD | -5,176,000USD | -2,602,000USD | -3,096,000USD | -4,140,000USD |
| Net Income From Continuing Ops | 1,243,053,000USD | -2,205,000USD | -1,868,000USD | -3,452,000USD | -5,176,000USD | -2,602,000USD | -3,096,000USD | -4,140,000USD |
| Ebit | -5,861,000USD | -2,205,000USD | -3,078,000USD | -3,504,000USD | — | -3,119,000USD | -2,986,000USD | -3,950,000USD |
| Ebitda | -5,785,000USD | -2,124,000USD | -2,993,000USD | -3,414,000USD | — | -2,958,000USD | -2,826,000USD | -3,762,000USD |
| Depreciation And Amortization | 76,000USD | 81,000USD | 85,000USD | 90,000USD | — | 161,000USD | 160,000USD | 188,000USD |
| Reconciled Depreciation | 76,000USD | 81,000USD | 85,000USD | 90,000USD | 36,000USD | 161,000USD | 160,000USD | 188,000USD |
| Total Other Income Expense Net | 1,631,560,000USD | 352,000USD | 1,210,000USD | 81,000USD | -938,000USD | 517,000USD | -110,000USD | -190,000USD |
| Selling And Marketing Expenses | — | — | — | — | — | — | 160,000USD | 188,000USD |
| Interest Expense | — | — | — | — | — | — | 110,000USD | — |
| 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 20192019-12-31 · USD | FY 20182018-12-31 · USD | FY 20172017-12-31 · USD | FY 20162016-12-31 · USD | FY 20152015-12-31 · USD | FY 20142014-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | — | — |
| Cost Of Revenue | 332,000USD | 545,000USD | 297,000USD | 121,000USD | 12,000USD | 25,000USD | 17,000USD | 5,000USD |
| Gross Profit | -332,000USD | -545,000USD | -297,000USD | -121,000USD | -12,000USD | -25,000USD | -17,000USD | -5,000USD |
| Research Development | 8,922,000USD | 10,126,000USD | 5,724,000USD | 4,255,000USD | 2,517,000USD | 8,881,000USD | 7,694,000USD | 4,441,000USD |
| Selling General Administrative | 5,685,000USD | 4,913,000USD | 2,750,000USD | 937,000USD | 2,959,000USD | 6,985,000USD | 6,953,000USD | 2,639,000USD |
| Total Operating Expenses | 14,668,000USD | 14,991,000USD | 8,619,000USD | 5,299,000USD | 5,955,000USD | 15,866,000USD | 15,476,000USD | 7,080,000USD |
| Operating Income | -15,000,000USD | -15,536,000USD | -8,619,000USD | -5,299,000USD | -5,955,000USD | -15,866,000USD | -15,476,000USD | -7,080,000USD |
| Interest Income | 792,000USD | 1,069,000USD | 238,000USD | 138,000USD | 39,000USD | 90,000USD | — | — |
| Interest Expense | 13,000USD | 13,000USD | 7,000USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Interest Income | 779,000USD | 1,056,000USD | 231,000USD | 135,000USD | 34,000USD | 60,000USD | — | — |
| Income Before Tax | 1,618,174,000USD | -15,014,000USD | -9,384,000USD | -4,242,000USD | -5,917,000USD | -15,806,000USD | -15,341,000USD | -7,022,000USD |
| Income Tax Expense | 382,646,000USD | — | 765,000USD | 1,057,000USD | 28,000USD | 216,000USD | 24,000USD | — |
| Tax Provision | 382,646,000USD | 0USD | — | -4,000USD | 28,000USD | 216,000USD | — | — |
| Net Income | 1,235,528,000USD | -15,014,000USD | -9,384,000USD | -4,901,000USD | -5,945,000USD | -16,021,999USD | -15,365,000USD | -7,022,000USD |
| Net Income From Continuing Ops | 1,235,528,000USD | -15,014,000USD | -9,384,000USD | -4,242,000USD | -5,945,000USD | -16,022,000USD | — | — |
| Ebit | -15,000,000USD | -15,014,000USD | -9,377,000USD | -5,299,000USD | -5,917,000USD | -15,806,000USD | -15,329,000USD | -7,080,000USD |
| Ebitda | -14,668,000USD | -14,469,000USD | -9,080,000USD | -5,178,000USD | -5,905,000USD | -15,781,000USD | -15,312,000USD | -7,075,000USD |
| Depreciation And Amortization | 332,000USD | 545,000USD | 297,000USD | 121,000USD | 12,000USD | 25,000USD | 17,000USD | 5,000USD |
| Reconciled Depreciation | 332,000USD | 545,000USD | 206,000USD | 121,000USD | 64,000USD | — | — | — |
| Total Other Income Expense Net | 1,633,174,000USD | 522,000USD | -765,000USD | 1,057,000USD | -67,000USD | -1,860,000USD | 135,000USD | 58,000USD |
| Net Income Applicable To Common Shares | — | — | -9,582,000USD | -4,901,000USD | -3,221,000USD | -3,442,000USD | — | — |
| Selling And Marketing Expenses | — | — | — | — | 479,000USD | — | 829,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | 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 | Q1 20242024-03-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 2,326,998,000USD | 20,938,000USD | 22,598,000USD | 24,035,000USD | 27,687,000USD | 29,797,000USD | 31,902,000USD | 31,047,000USD |
| Intangible Assets | 582,508,000USD | — | — | — | — | — | — | — |
| Other Current Assets | 1,737,075,000USD | 615,000USD | 927,000USD | 963,000USD | — | 1,207,000USD | 1,369,000USD | 4,940,000USD |
| Total Liab | 392,050,000USD | 3,457,000USD | 3,544,000USD | 3,408,000USD | 4,098,000USD | 3,210,000USD | 3,340,000USD | 4,196,000USD |
| Total Stockholder Equity | 1,934,948,000USD | 17,481,000USD | 19,054,000USD | 20,627,000USD | 23,589,000USD | 26,587,000USD | 28,562,000USD | 26,851,000USD |
| Other Current Liab | 4,955,000USD | 2,381,000USD | 2,258,000USD | 2,133,000USD | 142,000USD | 2,353,000USD | 2,202,000USD | 2,976,000USD |
| Common Stock | 28,730,000USD | 2,760,000USD | 2,708,000USD | 2,707,000USD | — | 2,502,000USD | 2,385,000USD | 2,160,000USD |
| Capital Stock | 28,730,000USD | 2,760,000USD | 2,708,000USD | 2,707,000USD | 2,685,000USD | 2,502,000USD | 2,385,000USD | 2,160,000USD |
| Retained Earnings | 1,108,421,000USD | -134,632,000USD | -132,427,000USD | -130,559,000USD | -127,107,000USD | -121,931,000USD | -119,329,000USD | -116,233,000USD |
| Cash | 2,007,000USD | 4,196,000USD | 1,892,000USD | 2,053,000USD | 3,301,000USD | 2,772,000USD | 3,747,000USD | 2,026,000USD |
| Cash And Short Term Investments | 5,868,000USD | 18,316,000USD | 19,507,000USD | 20,551,000USD | — | 24,505,000USD | 25,942,000USD | 23,549,000USD |
| Total Current Assets | 1,743,178,000USD | 19,498,000USD | 21,324,000USD | 22,647,000USD | 25,993,000USD | 27,111,000USD | 28,570,000USD | 28,376,000USD |
| Total Current Liabilities | 9,021,000USD | 3,031,000USD | 3,328,000USD | 3,144,000USD | 3,799,000USD | 2,791,000USD | 2,841,000USD | 3,609,000USD |
| Net Debt | -1,366,000USD | -3,495,000USD | -1,412,000USD | -1,550,000USD | — | -2,007,000USD | -2,912,000USD | -1,098,000USD |
| Short Term Debt | 258,000USD | 275,000USD | 528,000USD | 478,000USD | — | 346,000USD | 336,000USD | 341,000USD |
| Short Long Term Debt Total | 641,000USD | 701,000USD | 480,000USD | 503,000USD | — | 765,000USD | 835,000USD | 928,000USD |
| Short Term Investments | 3,861,000USD | 14,120,000USD | 17,615,000USD | 18,498,000USD | 20,195,000USD | 21,733,000USD | 22,195,000USD | 21,523,000USD |
| Net Receivables | 235,000USD | 567,000USD | 890,000USD | 1,133,000USD | — | 1,286,000USD | 1,146,000USD | 3,815,000USD |
| Accounts Payable | 3,808,000USD | 375,000USD | 542,000USD | 533,000USD | 811,000USD | 92,000USD | 303,000USD | 643,000USD |
| Property Plant Equipment Net | 938,000USD | 1,081,000USD | 923,000USD | 1,069,000USD | 1,153,000USD | 1,771,000USD | 2,028,000USD | 2,242,000USD |
| Property Plant Equipment Gross | 4,776,000USD | 4,776,000USD | 4,866,000USD | 4,858,000USD | 4,803,000USD | 4,944,000USD | 5,046,000USD | 5,100,000USD |
| Accumulated Other Comprehensive Income | 1,101,000USD | 1,101,000USD | 1,101,000USD | 1,101,000USD | — | 1,101,000USD | 1,101,000USD | 1,101,000USD |
| Common Stock Shares Outstanding | 48,198,534shares | 24,045,560shares | 23,855,663shares | 21,895,093shares | 23,650,989shares | 21,278,081shares | 19,545,056shares | 18,727,037shares |
| Non Current Assets Total | 583,819,999USD | 1,439,999USD | 1,274,000USD | 1,388,000USD | 1,694,000USD | 2,686,000USD | 3,332,000USD | 2,671,000USD |
| Non Current Liabilities Total | 383,029,000USD | 425,999USD | 216,000USD | 264,000USD | 299,000USD | 419,000USD | 499,000USD | 587,000USD |
| Non Currrent Assets Other | 582,882,000USD | 359,000USD | 351,000USD | 319,000USD | 317,000USD | 915,000USD | 92,000USD | 110,000USD |
| Net Working Capital | 1,734,157,000USD | 16,467,000USD | 17,996,000USD | 19,503,000USD | 22,194,000USD | 24,320,000USD | 25,729,000USD | 24,767,000USD |
| Unclassified Non Current Assets | -582,508,001USD | — | — | — | — | — | 1,212,000USD | — |
| Unclassified Non Current Liabilities | 383,029,000USD | — | — | — | — | — | — | — |
| Unclassified Equity | 767,966,000USD | 145,492,000USD | 144,964,000USD | 144,671,000USD | 148,011,000USD | 142,413,000USD | 142,020,000USD | 137,663,000USD |
| Unclassified Current Assets | — | — | — | — | 2,497,000USD | — | — | -3,928,000USD |
| Unclassified Current Liabilities | — | — | — | — | 2,846,000USD | — | — | — |
| Inventory | — | — | — | — | — | 113,000USD | 113,000USD | — |
| Other Assets | — | — | — | — | — | — | — | 1USD |
| 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 | 2,326,998,000USD | 27,687,000USD | 36,831,000USD | 67,642,000USD | 95,146,000USD | 40,358,000USD | 17,560,000USD | 11,034,000USD |
| Intangible Assets | 582,508,000USD | — | — | — | — | — | 410,000USD | — |
| Other Current Assets | 1,737,075,000USD | 1,082,000USD | 6,215,000USD | 1,439,000USD | 2,312,000USD | 2,414,000USD | 4,010,000USD | 288,000USD |
| Total Liab | 392,050,000USD | 4,098,000USD | 6,747,000USD | 10,801,000USD | 10,107,000USD | 4,871,000USD | 6,278,000USD | 1,328,000USD |
| Total Stockholder Equity | 1,934,948,000USD | 23,589,000USD | 30,084,000USD | 56,841,000USD | 85,039,000USD | 35,487,000USD | 11,282,000USD | 9,706,000USD |
| Other Current Liab | 4,955,000USD | 2,518,000USD | 4,888,000USD | 4,765,000USD | 4,291,000USD | 3,706,000USD | 5,541,000USD | 735,000USD |
| Common Stock | 28,730,000USD | 2,685,000USD | 2,137,000USD | 2,117,000USD | 2,107,000USD | 1,646,000USD | 1,151,000USD | 396,000USD |
| Capital Stock | 28,730,000USD | 2,685,000USD | 2,137,000USD | 2,117,000USD | 2,107,000USD | 1,646,000USD | 1,151,000USD | 920,000USD |
| Retained Earnings | 1,108,421,000USD | -127,107,000USD | -112,093,000USD | -83,025,000USD | -51,965,000USD | -37,497,000USD | -25,673,000USD | -16,289,000USD |
| Cash | 2,007,000USD | 3,301,000USD | 813,000USD | 47,822,000USD | 11,202,000USD | 5,673,000USD | 3,948,000USD | 9,736,000USD |
| Cash And Short Term Investments | 5,868,000USD | 23,609,000USD | 27,320,000USD | 48,121,000USD | 84,130,000USD | 35,707,000USD | 12,008,000USD | 9,776,000USD |
| Total Current Assets | 1,743,178,000USD | 25,993,000USD | 33,764,000USD | 52,330,000USD | 86,442,000USD | 38,121,000USD | 16,421,000USD | 10,277,000USD |
| Total Current Liabilities | 9,021,000USD | 3,799,000USD | 6,061,000USD | 6,607,000USD | 4,718,000USD | 4,372,000USD | 5,980,000USD | 1,130,000USD |
| Net Debt | -1,366,000USD | -2,767,000USD | 219,000USD | -42,975,000USD | -10,585,000USD | -5,470,000USD | -3,825,000USD | -9,736,000USD |
| Short Term Debt | 258,000USD | 470,000USD | 346,000USD | 653,000USD | 617,000USD | 203,000USD | 123,000USD | — |
| Short Long Term Debt Total | 641,000USD | 534,000USD | 1,032,000USD | 4,847,000USD | 617,000USD | 203,000USD | 123,000USD | — |
| Short Term Investments | 3,861,000USD | 20,195,000USD | 26,507,000USD | 299,000USD | 72,928,000USD | 30,034,000USD | 8,060,000USD | 40,000USD |
| Net Receivables | 235,000USD | 1,302,000USD | 229,000USD | 647,000USD | 1,087,000USD | 1,164,000USD | -1,097,000USD | 213,000USD |
| Accounts Payable | 3,808,000USD | 811,000USD | 827,000USD | 1,948,000USD | 878,000USD | 463,000USD | 316,000USD | 173,000USD |
| Property Plant Equipment Net | 938,000USD | 1,153,000USD | 2,580,000USD | 14,900,000USD | 8,219,000USD | 2,140,000USD | 1,058,000USD | 685,000USD |
| Property Plant Equipment Gross | 4,776,000USD | 4,803,000USD | 6,570,000USD | 18,427,000USD | 10,189,000USD | 2,140,000USD | 648,000USD | 685,000USD |
| Accumulated Other Comprehensive Income | 1,101,000USD | 1,101,000USD | 1,101,000USD | 1,101,000USD | 1,101,000USD | 977,000USD | -1,300,000USD | -2,251,000USD |
| Common Stock Shares Outstanding | 48,498,891shares | 20,513,992shares | 18,574,484shares | 18,394,886shares | 17,859,713shares | 13,169,208shares | 8,649,486shares | 461,028shares |
| Non Current Assets Total | 583,819,999USD | 1,694,000USD | 3,067,000USD | 15,312,000USD | 8,704,000USD | 2,237,000USD | 1,139,000USD | 757,000USD |
| Non Current Liabilities Total | 383,029,000USD | 299,000USD | 686,000USD | 4,194,000USD | 5,389,000USD | 499,000USD | 298,000USD | 198,000USD |
| Non Currrent Assets Other | 582,882,000USD | 10,000USD | 179,000USD | 105,000USD | 482,000USD | 8,000USD | -329,000USD | 16,000USD |
| Net Working Capital | 1,734,157,000USD | 22,194,000USD | 27,703,000USD | 45,723,000USD | 81,724,000USD | 33,749,000USD | 10,441,000USD | 9,147,000USD |
| Unclassified Non Current Assets | -582,508,001USD | — | — | — | — | — | — | — |
| Unclassified Non Current Liabilities | 383,029,000USD | — | — | — | -5,389,000USD | — | — | — |
| Unclassified Equity | 767,966,000USD | 144,225,000USD | 136,802,000USD | 134,531,000USD | 131,689,000USD | 68,715,000USD | 35,953,000USD | 26,930,000USD |
| Inventory | — | — | -229,000USD | 1,177,000USD | -12,203,000USD | -31,198,000USD | 1,500,000USD | — |
| Other Assets | — | — | — | 412,000USD | 0USD | 0USD | 81,000USD | 0USD |
| Non Current Liabilities Other | — | — | — | 4,194,000USD | 5,389,000USD | 499,000USD | 298,000USD | — |
| Net Tangible Assets | — | — | — | 56,841,000USD | 85,039,000USD | 35,487,000USD | 11,282,000USD | 9,182,000USD |
| Other Liab | — | — | — | — | 5,389,000USD | 499,000USD | — | 6,000USD |
| Long Term Investments | — | — | — | — | 3,000USD | 0USD | — | — |
| Unclassified Current Assets | — | — | — | — | -1,087,000USD | -1,164,000USD | -1,097,000USD | — |
| Unclassified Current Liabilities | — | — | — | — | -1,068,000USD | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | 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 | Q1 20242024-03-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 1,243,053,000USD | -2,205,000USD | -1,868,000USD | -3,452,000USD | -5,176,000USD | -2,602,000USD | -3,096,000USD | -4,140,000USD |
| Depreciation | 76,000USD | 81,000USD | 85,000USD | 90,000USD | 36,000USD | 161,000USD | 160,000USD | 188,000USD |
| Stock Based Compensation | 915,000USD | 280,000USD | 295,000USD | 293,000USD | 917,000USD | 377,000USD | 388,000USD | 383,000USD |
| Other Non Cash Items | -1,248,305,868USD | 24,722USD | 89,929USD | -1,085,000USD | 8,000USD | 944,000USD | 181,000USD | 608,000USD |
| Change To Account Receivables | -3,603,947USD | 214,328USD | 36,639USD | 117,000USD | — | -1,345,095USD | 1,422,766USD | 355,000USD |
| Change In Working Capital | 1,360,011USD | -196,197USD | 172,000USD | -470,000USD | 671,000USD | -1,497,000USD | 570,000USD | -962,000USD |
| Total Cash From Operating Activities | -2,901,857USD | -2,295,475USD | -1,226,071USD | -4,624,000USD | -4,084,000USD | -2,617,000USD | -1,797,000USD | -4,510,000USD |
| Capital Expenditures | -9,383USD | -23,554USD | -7,000USD | -32,000USD | -35,000USD | -9,000USD | -16,000USD | -42,999USD |
| Free Cash Flow | -2,911,240USD | -2,319,030USD | -1,205,000USD | -4,656,000USD | -4,119,000USD | -2,626,000USD | -1,813,000USD | -4,553,000USD |
| Investments | -8,470,000USD | 3,815,000USD | 1,069,000USD | 3,173,000USD | 5,206,000USD | 1,397,000USD | -794,000USD | 5,098,000USD |
| Total Cashflows From Investing Activities | -9,827,706USD | 4,162,279USD | 1,089,452USD | 3,173,000USD | — | 1,397,000USD | -794,000USD | 5,098,000USD |
| Total Cash From Financing Activities | 10,436,046USD | 376,107USD | 950USD | 197,000USD | 1,261,000USD | 250,000USD | 4,419,000USD | 524,000USD |
| Issuance Of Capital Stock | 9,832,000USD | 352,000USD | 0USD | 197,000USD | 1,259,000USD | 250,000USD | 4,419,000USD | 524,000USD |
| Change In Cash | -2,189,000USD | 2,191,000USD | -161,000USD | -1,254,000USD | 535,000USD | -970,000USD | 1,828,000USD | 1,100,000USD |
| Begin Period Cash Flow | 4,196,000USD | 2,005,000USD | 2,166,000USD | 3,731,000USD | 3,196,000USD | 4,166,000USD | 2,338,000USD | 926,000USD |
| End Period Cash Flow | 2,007,000USD | 4,196,000USD | 2,005,000USD | 2,477,000USD | 3,731,000USD | 3,196,000USD | 4,166,000USD | 2,026,000USD |
| Other Cashflows From Investing Activities | -902,000USD | 323,000USD | 264,452USD | 336,000USD | — | 1,772,000USD | 34,912USD | 53,000USD |
| Other Cashflows From Financing Activities | — | — | — | -19,485USD | — | 250,000USD | -794,000USD | 5,098,000USD |
| Unclassified Investing Cash Flow | — | — | — | — | — | -1,763,000USD | — | — |
| Unclassified Financing Cash Flow | — | — | — | — | — | — | — | -5,098,000USD |
| 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 | 1,235,528,000USD | -15,014,000USD | -29,068,000USD | -31,060,000USD | -14,468,000USD | -11,824,000USD | -9,384,000USD | -4,242,000USD |
| Depreciation | 332,000USD | 545,000USD | 835,000USD | 777,000USD | 546,000USD | 286,000USD | 206,000USD | 121,000USD |
| Stock Based Compensation | 1,783,000USD | 2,065,000USD | 1,951,000USD | 2,712,000USD | 2,914,000USD | 670,000USD | 810,000USD | 1,009,000USD |
| Other Non Cash Items | -1,631,520,000USD | 614,000USD | 4,577,000USD | 2,814,000USD | 413,000USD | 167,000USD | 168,000USD | -132,000USD |
| Change To Account Receivables | -3,051,000USD | 433,000USD | 608,000USD | 278,000USD | -1,249,000USD | 1,823,000USD | 41,000USD | -130,000USD |
| Change In Working Capital | 815,000USD | -1,218,000USD | -1,818,000USD | 804,000USD | -1,357,000USD | -306,000USD | 1,040,000USD | 83,000USD |
| Total Cash From Operating Activities | -10,416,000USD | -13,008,000USD | -23,523,000USD | -23,953,000USD | -17,542,000USD | -11,007,000USD | -7,041,000USD | -3,161,000USD |
| Capital Expenditures | -68,000USD | -103,000USD | -236,000USD | -8,122,000USD | -1,625,000USD | -1,019,000USD | -193,000USD | -461,000USD |
| Free Cash Flow | -10,484,000USD | -13,111,000USD | -23,759,000USD | -32,075,000USD | -19,167,000USD | -12,026,000USD | -7,234,000USD | -3,622,000USD |
| Investments | -1,256,000USD | 9,059,000USD | -32,979,000USD | 62,524,000USD | -36,783,000USD | -19,958,000USD | -6,359,000USD | -533,000USD |
| Total Cashflows From Investing Activities | -1,323,000USD | 9,059,000USD | -25,968,000USD | 62,524,000USD | -38,408,000USD | -20,977,000USD | -6,359,000USD | -533,000USD |
| Total Cash From Financing Activities | 10,381,000USD | 6,454,000USD | 360,000USD | 150,000USD | 60,982,000USD | 33,082,000USD | 8,306,000USD | 5,194,000USD |
| Issuance Of Capital Stock | 10,381,000USD | 6,452,000USD | 360,000USD | 318,000USD | 53,174,000USD | 24,467,000USD | 7,707,000USD | 5,194,000USD |
| Change In Cash | -1,407,000USD | 2,505,000USD | -49,131,000USD | 38,721,000USD | 4,624,000USD | 1,488,000USD | -4,268,000USD | 731,000USD |
| Begin Period Cash Flow | 3,414,000USD | 1,226,000USD | 50,357,000USD | 11,636,000USD | 7,012,000USD | 5,524,000USD | 9,792,000USD | 9,005,000USD |
| End Period Cash Flow | 2,007,000USD | 3,731,000USD | 1,226,000USD | 50,357,000USD | 11,636,000USD | 7,012,000USD | 5,524,000USD | 9,736,000USD |
| Other Cashflows From Investing Activities | 1,000USD | 2,293,000USD | 133,000USD | 9,705,000USD | 20,030,000USD | -19,958USD | 1,548,000USD | -32,000USD |
| Unclassified Operating Cash Flow | 382,646,000USD | — | — | — | -5,590,000USD | — | — | — |
| Unclassified Investing Cash Flow | — | -2,190,000USD | 7,114,000USD | -1,583,000USD | -20,030,000USD | — | -1,355,000USD | — |
| Other Cashflows From Financing Activities | — | — | -25,968,000USD | 150,000USD | 7,808,000USD | 8,615,000USD | 599,000USD | 5,194,000USD |
| Unclassified Financing Cash Flow | — | — | 25,968,000USD | — | — | — | — | — |
| Change To Inventory | — | — | — | -278,000USD | 1,249,000USD | -1,823,000USD | -41,000USD | — |
| Change To Liabilities | — | — | — | 1,168,000USD | 442,000USD | 36,000USD | 114,000USD | 145,000USD |
| Sale Purchase Of Stock | — | — | — | — | — | — | 8,306,000USD | 1,000USD |
| 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.