ETON
Eton Pharmaceuticals, Inc.
Company overview
- Market capitalization
- $1.69B
- Employees
- 44
- Latest publication
- 2026-09-29
About Eton Pharmaceuticals, Inc.
Eton Pharmaceuticals, Inc., a pharmaceutical company, focuses on developing and commercializing treatments for rare diseases. Its commercial rare disease products include Increlex for the treatment of severe primary igf-1 deficiency; Alkindi Sprinkle for adrenal insufficiency; Khindivi for adrenocortical insufficiency; Galzin for Wilson disease; PKU Golike for phenylketonuria; Carglumic Acid for N-acetylglutamate synthase deficiency; Betaine Anhydrous for homocystinuria; and Nitisinone for tyrosinemia type 1. The company is also developing various product candidates, which are in late-stage development, including ET-600 for diabetes insipidus; Amglidia for neonatal diabetes mellitus; ET-700 for Wilson disease; ET-800 for adrenal insufficiency; and ZENEO hydrocortisone autoinjector for adrenal crisis. Eton Pharmaceuticals, Inc. was incorporated in 2017 and is based in Deer Park, Illinois.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q1 20242024-03-31 · USD | Q3 20232023-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 37,589,000USD | 24,266,000USD | 21,281,000USD | 17,282,000USD | 11,647,000USD | 10,324,000USD | 7,966,000USD | 7,028,000USD |
| Cost Of Revenue | 12,176,000USD | 9,531,000USD | 8,181,000USD | 7,421,000USD | 5,171,000USD | 4,022,000USD | 2,959,000USD | 2,625,000USD |
| Gross Profit | 25,413,000USD | 14,735,000USD | 13,100,000USD | 9,861,000USD | 6,476,000USD | 6,302,000USD | 5,007,000USD | 4,403,000USD |
| Research Development | 993,000USD | 1,875,000USD | 1,780,000USD | 1,161,000USD | 871,000USD | 505,000USD | 651,000USD | 615,000USD |
| Selling General Administrative | 11,626,000USD | 10,446,000USD | 8,856,000USD | 9,170,000USD | 6,718,000USD | 5,288,000USD | 5,156,000USD | 4,336,000USD |
| General And Administrative Expenses | 11,626,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 12,619,000USD | 12,321,000USD | 10,636,000USD | 10,331,000USD | 5,847,000USD | 5,793,000USD | 5,807,000USD | 4,951,000USD |
| Operating Income | 12,794,000USD | 2,414,000USD | 2,464,000USD | -470,000USD | 629,000USD | 509,000USD | -800,000USD | -548,000USD |
| Total Other Income Expense Net | -1,076,000USD | -840,000USD | -1,050,000USD | -1,028,000USD | -1,140,000USD | -8,000USD | -11,000USD | -31,000USD |
| Income Before Tax | 11,718,000USD | 1,574,000USD | 1,414,000USD | -1,498,000USD | -511,000USD | 501,000USD | -811,000USD | -579,000USD |
| Income Tax Expense | 140,000USD | 20,000USD | -69,000USD | 74,000USD | 87,000USD | -126,000USD | 208,724USD | 241,586USD |
| Net Income | 11,578,000USD | 1,554,000USD | 1,483,000USD | -1,572,000USD | -598,000USD | 627,000USD | -811,000USD | -579,000USD |
| Interest Expense | — | 840,000USD | 1,208,000USD | 1,163,000USD | 1,333,000USD | 8,000USD | 11,000USD | 31,000USD |
| Net Interest Income | — | -840,000USD | -1,050,000USD | -1,028,000USD | -1,140,000USD | -8,000USD | -11,000USD | -31,000USD |
| Tax Provision | — | 20,000USD | -69,000USD | 74,000USD | 87,000USD | -126,000USD | 0USD | 0USD |
| Net Income From Continuing Ops | — | 1,554,000USD | 1,483,000USD | -1,572,000USD | -598,000USD | 627,000USD | -811,000USD | -579,000USD |
| Ebit | — | 734,000USD | 2,622,000USD | -335,000USD | -511,000USD | 509,000USD | -800,000USD | -548,000USD |
| Ebitda | — | 1,865,000USD | 3,638,999USD | 678,000USD | -156,000USD | 787,000USD | -566,000USD | -357,000USD |
| Depreciation And Amortization | — | 1,131,000USD | 1,016,999USD | 1,013,000USD | 355,000USD | 278,000USD | 234,000USD | 191,000USD |
| Reconciled Depreciation | — | 1,131,000USD | 1,017,000USD | 1,013,000USD | 355,000USD | 278,000USD | 252,000USD | 202,000USD |
| Unclassified Operating Expenses | — | — | — | — | -1,742,000USD | — | — | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20172017-12-31 · USD |
|---|---|---|---|---|
| Total Revenue | 79,950,000USD | 39,000USD | 959,000USD | 0USD |
| Cost Of Revenue | 37,210,000USD | 286,000USD | 453,000USD | 13,000USD |
| Gross Profit | 42,740,000USD | -247,000USD | 506,000USD | -13,000USD |
| Research Development | 7,765,000USD | 14,104,000USD | 11,555,000USD | 3,930,000USD |
| Selling General Administrative | 35,819,000USD | 12,760,000USD | 7,552,000USD | 4,830,000USD |
| Total Operating Expenses | 42,668,000USD | 26,864,000USD | 19,107,000USD | 7,137,000USD |
| Operating Income | 72,000USD | -27,111,000USD | -18,601,000USD | -7,150,000USD |
| Interest Expense | 4,781,000USD | 889,000USD | 281,000USD | 0USD |
| Net Interest Income | -3,714,000USD | -859,000USD | 281,000USD | — |
| Income Before Tax | -4,558,000USD | -27,970,000USD | -18,320,000USD | -7,156,000USD |
| Income Tax Expense | 43,000USD | 859,000USD | -281,000USD | 0USD |
| Tax Provision | 43,000USD | 0USD | 0USD | — |
| Net Income | -4,601,000USD | -27,970,000USD | -18,320,000USD | -7,156,000USD |
| Net Income From Continuing Ops | -4,601,000USD | -27,970,000USD | -18,320,000USD | -10,734,000USD |
| Ebit | 223,000USD | -27,111,000USD | -18,601,000USD | -7,156,000USD |
| Ebitda | 4,266,999USD | -26,460,000USD | -18,154,000USD | -7,143,000USD |
| Depreciation And Amortization | 4,043,999USD | 651,000USD | 447,000USD | 13,000USD |
| Reconciled Depreciation | 4,044,000USD | 651,000USD | 447,000USD | — |
| Total Other Income Expense Net | -4,630,000USD | -859,000USD | 281,000USD | -6,000USD |
| Non Operating Income Net Other | — | -859,000USD | 281,000USD | — |
| Net Income Applicable To Common Shares | — | -27,970,000USD | -18,320,000USD | -12,958,500USD |
| Interest Income | — | — | 281,000USD | — |
| Unclassified Operating Expenses | — | — | — | -1,623,000USD |
| Minority Interest | — | — | — | 0USD |
| Discontinued Operations | — | — | — | 0USD |
| Source | 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 | 115,807,000USD | 97,710,000USD | 92,114,000USD | 104,510,000USD | 101,676,000USD | 84,032,000USD | 76,123,000USD | 35,841,000USD |
| Cash And Equivalents | 26,845,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 68,599,000USD | 53,245,000USD | 60,581,000USD | 72,000,000USD | 68,443,000USD | 49,960,000USD | 41,021,000USD | 29,749,000USD |
| Other Current Assets | 6,725,000USD | 5,709,000USD | 7,463,000USD | 4,942,000USD | 4,820,000USD | 2,519,000USD | 5,492,000USD | 1,959,000USD |
| Other Non Current Assets | 64,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 69,222,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 45,124,000USD | 44,179,000USD | 38,490,000USD | 44,183,000USD | 38,596,000USD | 25,350,000USD | 19,947,000USD | 19,734,000USD |
| Other Current Liabilities | 10,925,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 3,937,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 46,585,000USD | 30,615,000USD | 26,154,000USD | 23,126,000USD | 23,961,000USD | 24,450,000USD | 24,428,000USD | 15,981,000USD |
| Total Equity Including Noncontrolling Interest | 46,585,000USD | — | — | — | — | — | — | — |
| Long Term Debt | 19,078,000USD | 18,939,000USD | 21,769,000USD | 27,591,000USD | 27,409,000USD | 29,992,000USD | 29,811,000USD | — |
| Net Receivables | 24,886,000USD | 13,408,000USD | 11,757,000USD | 13,082,000USD | 14,453,000USD | 16,400,000USD | 5,361,000USD | 5,591,000USD |
| Inventory | 10,143,000USD | 14,467,000USD | 15,419,000USD | 16,855,000USD | 23,791,000USD | 13,621,000USD | 15,232,000USD | 1,938,000USD |
| Property Plant Equipment Net | 1,466,000USD | 673,000USD | 636,000USD | 613,000USD | 342,000USD | 180,000USD | 209,000USD | 226,000USD |
| Intangible Assets | 45,678,000USD | 43,738,000USD | 30,878,000USD | 31,878,000USD | 32,879,000USD | 33,880,000USD | 34,881,000USD | 5,854,000USD |
| Accounts Payable | 14,405,000USD | 13,485,000USD | 10,976,000USD | 14,259,000USD | 12,142,000USD | 4,872,000USD | 4,167,000USD | 2,684,000USD |
| Short Term Debt | 8,825,000USD | 11,808,000USD | 8,789,000USD | 2,776,000USD | 2,769,000USD | 77,000USD | 76,000USD | 4,200,000USD |
| Common Stock | 28,000USD | 27,000USD | 27,000USD | 27,000USD | 27,000USD | 27,000USD | 27,000USD | 26,000USD |
| Retained Earnings | -99,362,000USD | -110,940,000USD | -112,494,000USD | -113,977,000USD | -112,050,000USD | -109,465,000USD | -107,893,000USD | -107,295,000USD |
| Total Liab | — | 67,095,000USD | 65,960,000USD | 81,384,000USD | 77,715,000USD | 59,582,000USD | 51,695,000USD | 19,860,000USD |
| Other Current Liab | — | 18,886,000USD | 18,725,000USD | 27,148,000USD | 23,355,000USD | 20,071,000USD | 15,704,000USD | 12,925,000USD |
| Capital Stock | — | 27,000USD | 27,000USD | 27,000USD | 27,000USD | 27,000USD | 27,000USD | 26,000USD |
| Cash | — | 19,661,000USD | 25,942,000USD | 37,121,000USD | 25,379,000USD | 17,420,000USD | 14,936,000USD | 20,261,000USD |
| Cash And Short Term Investments | — | 19,661,000USD | 25,942,000USD | 37,121,000USD | 25,379,000USD | 17,420,000USD | 14,936,000USD | 20,261,000USD |
| Net Debt | — | -7,413,000USD | -16,693,000USD | -33,865,000USD | 5,314,000USD | 12,736,000USD | 15,058,000USD | -15,935,000USD |
| Short Long Term Debt | — | 11,808,000USD | 8,789,000USD | 2,776,000USD | 2,769,000USD | — | — | 4,125,000USD |
| Short Long Term Debt Total | — | 12,248,000USD | 9,249,000USD | 3,256,000USD | 30,670,000USD | 30,156,000USD | 29,994,000USD | 4,326,000USD |
| Property Plant Equipment Gross | — | 673,000USD | 1,122,000USD | 613,000USD | 342,000USD | 180,000USD | 655,000USD | 660,000USD |
| Common Stock Shares Outstanding | — | 31,547,000shares | 26,908,000shares | 26,893,000shares | 26,893,000shares | 26,886,000shares | 26,136,000shares | 26,550,000shares |
| Non Current Assets Total | — | 44,465,000USD | 31,533,000USD | 32,510,000USD | 33,233,000USD | 34,072,000USD | 35,102,000USD | 6,092,000USD |
| Non Current Liabilities Total | — | 22,916,000USD | 27,470,000USD | 37,201,000USD | 39,119,000USD | 34,232,000USD | 31,748,000USD | 126,000USD |
| Non Current Liabilities Other | — | 3,537,000USD | 5,241,000USD | 3,942,000USD | 4,269,000USD | 4,153,000USD | 1,830,000USD | — |
| Non Currrent Assets Other | — | 54,000USD | 19,000USD | 19,000USD | 12,000USD | 12,000USD | 12,000USD | 12,000USD |
| Net Working Capital | — | 9,066,000USD | 22,091,000USD | 27,817,000USD | 29,847,000USD | 24,610,000USD | 21,074,000USD | 10,015,000USD |
| Unclassified Current Liabilities | — | -11,808,000USD | -8,789,000USD | -2,776,000USD | -2,769,000USD | — | — | -4,200,000USD |
| Unclassified Equity | — | 141,501,000USD | 138,594,000USD | 137,049,000USD | 135,957,000USD | 133,861,000USD | 132,267,000USD | 123,224,000USD |
| Unclassified Non Current Liabilities | — | — | — | 5,668,000USD | 7,441,000USD | — | — | — |
| Current Deferred Revenue | — | — | — | — | 330,000USD | 330,000USD | — | — |
| 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 | 92,114,000USD | 76,123,000USD | 31,740,000USD | 25,030,000USD | 27,465,000USD | 26,319,000USD | 17,072,000USD | 28,327,000USD |
| Intangible Assets | 30,878,000USD | 34,881,000USD | 4,739,000USD | 4,754,000USD | 3,621,000USD | 575,000USD | 725,000USD | 0USD |
| Other Current Assets | 7,463,000USD | 5,492,000USD | 1,129,000USD | 1,290,000USD | 3,177,000USD | 2,116,000USD | 2,090,000USD | 767,000USD |
| Total Liab | 65,960,000USD | 51,695,000USD | 16,263,000USD | 11,952,000USD | 9,835,000USD | 10,656,000USD | 6,522,000USD | 2,024,000USD |
| Total Stockholder Equity | 26,154,000USD | 24,428,000USD | 15,477,000USD | 13,078,000USD | 17,630,000USD | 15,663,000USD | 10,550,000USD | 26,303,000USD |
| Other Current Liab | 18,725,000USD | 15,704,000USD | 9,013,000USD | 3,662,000USD | 1,366,000USD | 1,170,000USD | 1,388,000USD | 603,000USD |
| Common Stock | 27,000USD | 27,000USD | 26,000USD | 25,000USD | 25,000USD | 24,000USD | 18,000USD | 18,000USD |
| Capital Stock | 27,000USD | 27,000USD | 26,000USD | 25,000USD | 25,000USD | 24,000USD | 18,000USD | 18,000USD |
| Retained Earnings | -112,494,000USD | -107,893,000USD | -104,070,000USD | -103,134,000USD | -94,113,000USD | -92,158,000USD | -64,188,000USD | -45,868,000USD |
| Cash | 25,942,000USD | 14,936,000USD | 21,388,000USD | 16,305,000USD | 14,406,000USD | 21,295,000USD | 12,066,000USD | 26,735,000USD |
| Cash And Short Term Investments | 25,942,000USD | 14,936,000USD | 21,388,000USD | 16,305,000USD | 14,406,000USD | 21,295,000USD | 12,066,000USD | 26,735,000USD |
| Total Current Assets | 60,581,000USD | 41,021,000USD | 26,839,000USD | 20,004,000USD | 23,604,000USD | 24,701,000USD | 15,009,000USD | 27,502,000USD |
| Total Current Liabilities | 38,490,000USD | 19,947,000USD | 16,241,000USD | 6,461,000USD | 4,558,000USD | 3,794,000USD | 1,963,000USD | 2,024,000USD |
| Net Debt | 5,076,000USD | 15,058,000USD | -15,986,000USD | -9,781,000USD | -7,711,000USD | -14,153,000USD | -7,507,000USD | -26,735,000USD |
| Short Term Debt | 8,789,000USD | 76,000USD | 5,380,000USD | 1,033,000USD | 1,418,000USD | 280,000USD | 133,000USD | 0USD |
| Short Long Term Debt | 8,789,000USD | — | 5,380,000USD | 1,033,000USD | 1,418,000USD | 280,000USD | — | 0USD |
| Short Long Term Debt Total | 31,018,000USD | 29,994,000USD | 5,402,000USD | 6,524,000USD | 6,695,000USD | 7,142,000USD | 4,673,000USD | — |
| Long Term Debt | 21,769,000USD | 29,811,000USD | — | 5,384,000USD | 5,262,000USD | 6,763,000USD | 4,540,000USD | 0USD |
| Net Receivables | 11,757,000USD | 5,361,000USD | 3,411,000USD | 1,852,000USD | 5,471,000USD | 48,000USD | 473,000USD | — |
| Inventory | 15,419,000USD | 15,232,000USD | 911,000USD | 557,000USD | 550,000USD | 1,242,000USD | 380,000USD | 0USD |
| Accounts Payable | 10,976,000USD | 4,167,000USD | 1,848,000USD | 1,766,000USD | 1,774,000USD | 2,344,000USD | 575,000USD | 1,421,000USD |
| Property Plant Equipment Net | 636,000USD | 209,000USD | 150,000USD | 260,000USD | 219,000USD | 1,003,000USD | 1,277,000USD | 773,000USD |
| Property Plant Equipment Gross | 1,122,000USD | 655,000USD | 545,000USD | 260,000USD | 219,000USD | 1,003,000USD | 1,277,000USD | 773,000USD |
| Common Stock Shares Outstanding | 26,908,000shares | 25,895,000shares | 25,645,366shares | 25,146,000shares | 25,207,000shares | 21,010,000shares | 17,761,000shares | 6,418,000shares |
| Non Current Assets Total | 31,533,000USD | 35,102,000USD | 4,901,000USD | 5,026,000USD | 3,861,000USD | 1,618,000USD | 2,063,000USD | 825,000USD |
| Non Current Liabilities Total | 27,470,000USD | 31,748,000USD | 22,000USD | 5,491,000USD | 5,277,000USD | 6,862,000USD | 4,559,000USD | 1,421,000USD |
| Non Current Liabilities Other | 5,241,000USD | 1,830,000USD | — | 107,000USD | — | 330,000USD | 19,000USD | — |
| Non Currrent Assets Other | 19,000USD | 12,000USD | 12,000USD | 12,000USD | 21,000USD | 40,000USD | 61,000USD | 52,000USD |
| Net Working Capital | 22,091,000USD | 21,074,000USD | 10,598,000USD | 13,543,000USD | 19,046,000USD | 20,907,000USD | 13,046,000USD | 25,478,000USD |
| Unclassified Current Liabilities | -8,789,000USD | — | -5,380,000USD | -1,033,000USD | -1,418,000USD | — | — | — |
| Unclassified Equity | 138,594,000USD | 132,267,000USD | 119,495,000USD | 116,162,000USD | 111,693,000USD | 107,773,000USD | 75,047,000USD | 72,135,000USD |
| Other Assets | — | — | — | 12,000USD | 21,000USD | 232,000USD | 61,000USD | 52,000USD |
| Net Tangible Assets | — | — | — | 8,324,000USD | 14,009,000USD | 15,088,000USD | 9,825,000USD | 26,303,000USD |
| Current Deferred Revenue | — | — | — | — | — | — | -133,000USD | — |
| Accumulated Other Comprehensive Income | — | — | — | — | — | — | -345,000USD | 0USD |
| Deferred Long Term Liab | — | — | — | — | — | — | — | 0USD |
| Other Liab | — | — | — | — | — | — | — | 0USD |
| Good Will | — | — | — | — | — | — | — | 0USD |
| Long Term Investments | — | — | — | — | — | — | — | 0USD |
| Short Term Investments | — | — | — | — | — | — | — | 0USD |
| Additional Paid In Capital | — | — | — | — | — | — | — | 0USD |
| Treasury Stock | — | — | — | — | — | — | — | 0USD |
| Unclassified Non Current Liabilities | — | — | — | — | — | — | — | 1,421,000USD |
| 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 | 2,517,000USD |
| Stock Based Compensation | 2,986,000USD |
| Change To Account Receivables | -13,129,000USD |
| Change To Inventory | 4,725,000USD |
| Change To Liabilities | 4,133,000USD |
| Change In Working Capital | -4,236,000USD |
| Operating Cash Flow | 14,660,000USD |
| Capital Expenditures | -70,000USD |
| Unclassified Investing Cash Flow | -15,000,000USD |
| Investing Cash Flow | -15,070,000USD |
| Common Stock Issuance | 270,000USD |
| Unclassified Financing Cash Flow | 1,043,000USD |
| Financing Cash Flow | 1,313,000USD |
| Change In Cash | 903,000USD |
| End Cash Flow | 26,845,000USD |
| 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 | 1,554,000USD | 1,483,000USD | -1,927,000USD | -2,585,000USD | -1,572,000USD | -598,000USD | 627,000USD | -3,041,000USD |
| Depreciation | 1,131,000USD | 1,017,000USD | 1,009,000USD | 1,005,000USD | 1,013,000USD | 355,000USD | 278,000USD | 261,000USD |
| Stock Based Compensation | 1,518,000USD | 1,124,000USD | 1,092,000USD | 2,096,000USD | 1,200,000USD | 782,000USD | 722,000USD | 840,000USD |
| Other Non Cash Items | 711,000USD | 2,199,000USD | 1,508,000USD | 1,268,000USD | 1,453,000USD | 1,056,000USD | 39,000USD | 59,000USD |
| Change To Account Receivables | -1,651,000USD | 1,325,000USD | 1,371,000USD | 1,947,000USD | -11,039,000USD | -939,000USD | -717,000USD | -633,000USD |
| Change To Inventory | 1,406,000USD | -581,000USD | 5,614,000USD | -11,377,000USD | 468,000USD | -283,000USD | 130,000USD | 250,000USD |
| Change In Working Capital | 2,491,000USD | -17,374,000USD | 10,344,000USD | 6,175,000USD | -4,000USD | -2,360,000USD | 1,286,000USD | 3,136,000USD |
| Total Cash From Operating Activities | 7,405,000USD | -11,551,000USD | 12,026,000USD | 7,959,000USD | 2,090,000USD | -765,000USD | 2,952,000USD | 1,255,000USD |
| Capital Expenditures | -75,000USD | -49,000USD | -284,000USD | 0USD | 0USD | -12,000USD | -1,868,000USD | 0USD |
| Free Cash Flow | 7,330,000USD | -11,600,000USD | 11,742,000USD | 7,959,000USD | 2,090,000USD | -777,000USD | 2,952,000USD | 1,255,000USD |
| Total Cashflows From Investing Activities | -15,075,000USD | -49,000USD | -284,000USD | — | — | -38,132,000USD | 1,868,000USD | — |
| Total Cash From Financing Activities | 1,389,000USD | 421,000USD | 0USD | 0USD | 394,000USD | 33,572,000USD | -385,000USD | -216,000USD |
| Change In Cash | -6,281,000USD | -11,179,000USD | 11,742,000USD | 7,959,000USD | 2,484,000USD | -5,325,000USD | 2,567,000USD | 1,039,000USD |
| Begin Period Cash Flow | 25,942,000USD | 37,121,000USD | 25,379,000USD | 17,420,000USD | 14,936,000USD | 20,261,000USD | 17,694,000USD | 16,655,000USD |
| End Period Cash Flow | 19,661,000USD | 25,942,000USD | 37,121,000USD | 25,379,000USD | 17,420,000USD | 14,936,000USD | 20,261,000USD | 17,694,000USD |
| Unclassified Investing Cash Flow | -15,000,000USD | — | — | — | — | 8,132,000USD | 5,604,000USD | — |
| Net Borrowings | — | 0USD | 0USD | 0USD | 0USD | 25,309,000USD | -385,000USD | — |
| Other Cashflows From Financing Activities | — | 217,000USD | — | — | 394,000USD | 248,000USD | -385,000USD | 169,000USD |
| Investments | — | — | -284,000USD | 0USD | 0USD | -38,132,000USD | 0USD | 0USD |
| Other Cashflows From Investing Activities | — | — | — | — | — | -8,120,000USD | -1,868,000USD | — |
| Unclassified Financing Cash Flow | — | — | — | — | — | 8,015,000USD | — | — |
| 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 | -4,601,000USD | -3,823,000USD | -936,000USD | -9,021,000USD | -1,955,000USD | -27,970,000USD | -18,320,000USD | -12,740,000USD |
| Depreciation | 4,044,000USD | 1,146,000USD | 901,000USD | 1,774,000USD | 462,000USD | 651,000USD | 447,000USD | 63,000USD |
| Stock Based Compensation | 5,512,000USD | 3,165,000USD | 3,137,000USD | 4,218,000USD | 3,381,000USD | 2,576,000USD | 1,888,000USD | 1,850,000USD |
| Other Non Cash Items | 6,428,000USD | 1,179,000USD | 184,000USD | 189,000USD | 148,000USD | 1,385,000USD | 16,000USD | 2,583,000USD |
| Change To Account Receivables | -6,396,000USD | -3,118,000USD | -1,559,000USD | 3,619,000USD | -5,423,000USD | 425,000USD | -473,000USD | -473,000USD |
| Change To Inventory | -5,876,000USD | -1,310,000USD | -354,000USD | -7,000USD | 692,000USD | -862,000USD | -380,000USD | -380,000USD |
| Change In Working Capital | -859,000USD | -698,000USD | 3,529,000USD | 7,661,000USD | -6,211,000USD | 1,012,000USD | -2,057,000USD | 99,000USD |
| Total Cash From Operating Activities | 10,524,000USD | 969,000USD | 6,815,000USD | 4,821,000USD | -4,721,000USD | -22,346,000USD | -18,026,000USD | -8,145,000USD |
| Capital Expenditures | -333,000USD | -26,000USD | -775,000USD | -2,788,000USD | -3,259,000USD | -50,000USD | -1,846,000USD | -236,000USD |
| Free Cash Flow | 10,191,000USD | 943,000USD | 6,040,000USD | 2,033,000USD | -7,980,000USD | -22,396,000USD | -19,872,000USD | -8,381,000USD |
| Total Cashflows From Investing Activities | -333,000USD | -40,014,000USD | -775,000USD | -2,788,000USD | -2,559,000USD | -50,000USD | -1,846,000USD | -236,000USD |
| Net Borrowings | 0USD | 24,154,000USD | -1,155,000USD | -385,000USD | -150,000USD | 2,476,000USD | 4,750,000USD | 4,750,000USD |
| Total Cash From Financing Activities | 815,000USD | 32,593,000USD | -957,000USD | -134,000USD | 391,000USD | 31,625,000USD | 5,203,000USD | 21,960,000USD |
| Issuance Of Capital Stock | 0USD | 7,000,000USD | 0USD | 0USD | 21,026,000USD | 28,782,000USD | 7,459,000USD | 22,803,000USD |
| Change In Cash | 11,006,000USD | -6,452,000USD | 5,083,000USD | 1,899,000USD | -6,889,000USD | 9,229,000USD | -14,669,000USD | 13,579,000USD |
| Begin Period Cash Flow | 14,936,000USD | 21,388,000USD | 16,305,000USD | 14,406,000USD | 21,295,000USD | 12,066,000USD | 26,735,000USD | 13,156,000USD |
| End Period Cash Flow | 25,942,000USD | 14,936,000USD | 21,388,000USD | 16,305,000USD | 14,406,000USD | 21,295,000USD | 12,066,000USD | 26,735,000USD |
| Other Cashflows From Financing Activities | 217,000USD | 248,000USD | 198,000USD | 251,000USD | 541,000USD | 367,000USD | 453,000USD | 205,000USD |
| Investments | — | -40,014,000USD | -775,000USD | -2,788,000USD | -2,559,000USD | -50,000USD | -1,846,000USD | -236,000USD |
| Other Cashflows From Investing Activities | — | -9,988,000USD | — | -2,750,000USD | -2,550,000USD | — | -750,000USD | 0USD |
| Unclassified Investing Cash Flow | — | 10,014,000USD | — | 5,538,000USD | 5,809,000USD | — | 2,596,000USD | — |
| Unclassified Financing Cash Flow | — | 1,191,000USD | — | — | -21,026,000USD | — | — | -3,907,000USD |
| Change To Liabilities | — | — | — | 2,209,000USD | -570,000USD | 1,769,000USD | 157,000USD | 762,000USD |
| Sale Purchase Of Stock | — | — | — | 251,000USD | — | 29,149,000USD | 453,000USD | 21,960,000USD |
| Cash And Cash Equivalents Changes | — | — | — | 1,899,000USD | — | 9,229,000USD | -14,669,000USD | 13,579,000USD |
| Dividends Paid | — | — | — | — | — | — | — | -1,048,000USD |
| 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
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q1 2026Quarterly · 2026-03-31 | Product | License | 0 | USD | 0001437749-26-017064 |
| Q1 2026Quarterly · 2026-03-31 | Product | Product Sales And Royalties | 24,266,000 | USD | 0001437749-26-017064 |
| Q4 2025Quarterly · 2025-12-31 | Product | License | 0 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Product Sales And Royalties | 21,281,000 | USD | Legacy provider |
| FY 2025Yearly · 2025-12-31 | Product | License | 3,286,000 | USD | 0001437749-26-009059 |
| FY 2025Yearly · 2025-12-31 | Product | Product Sales And Royalties | 76,664,000 | USD | 0001437749-26-009059 |
| Q3 2025Quarterly · 2025-09-30 | Product | License | 0 | USD | 0001437749-25-033619 |
| Q3 2025Quarterly · 2025-09-30 | Product | Product Sales And Royalties | 22,459,000 | USD | 0001437749-25-033619 |
| Q2 2025Quarterly · 2025-06-30 | Product | License | 0 | USD | 0001437749-25-025444 |
| Q2 2025Quarterly · 2025-06-30 | Product | Product Sales And Royalties | 18,928,000 | USD | 0001437749-25-025444 |
| Q1 2025Quarterly · 2025-03-31 | Product | License | 3,286,000 | USD | 0001437749-26-017064 |
| Q1 2025Quarterly · 2025-03-31 | Product | Product Sales And Royalties | 13,996,000 | USD | 0001437749-26-017064 |
| Q4 2024Quarterly · 2024-12-31 | Product | License | 0 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Product | Product Sales And Royalties | 11,647,000 | USD | Legacy provider |
| FY 2024Yearly · 2024-12-31 | Product | License | 500,000 | USD | 0001437749-26-009059 |
| FY 2024Yearly · 2024-12-31 | Product | Product Sales And Royalties | 38,511,000 | USD | 0001437749-26-009059 |
| Q3 2024Quarterly · 2024-09-30 | Product | License | 500,000 | USD | 0001437749-25-033619 |
| Q3 2024Quarterly · 2024-09-30 | Product | Product Sales And Royalties | 9,824,000 | USD | 0001437749-25-033619 |
| Q2 2024Quarterly · 2024-06-30 | Product | License | 0 | USD | 0001437749-25-025444 |
| Q2 2024Quarterly · 2024-06-30 | Product | Product Sales And Royalties | 9,074,000 | USD | 0001437749-25-025444 |
| FY 2023Yearly · 2023-12-31 | Product | License | 5,500,000 | USD | 0001437749-26-009059 |
| FY 2023Yearly · 2023-12-31 | Product | Product Sales And Royalties | 26,142,000 | USD | 0001437749-26-009059 |
| FY 2022Yearly · 2022-12-31 | Product | License | 10,000,000 | USD | 0001437749-25-008136 |
| FY 2022Yearly · 2022-12-31 | Product | Product Sales And Royalties | 11,251,000 | USD | 0001437749-25-008136 |
| FY 2021Yearly · 2021-12-31 | Product | License | 19,000,000 | USD | 0001437749-24-007853 |
| FY 2021Yearly · 2021-12-31 | Product | Product Sales And Royalties | 2,832,000 | USD | 0001437749-24-007853 |
| FY 2019Yearly · 2019-12-31 | Product | Licensing Revenue | 500,000 | USD | 0001493152-22-006990 |
| FY 2019Yearly · 2019-12-31 | Product | Product | 459,000 | USD | 0001493152-22-006990 |
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.