FHTX
Foghorn Therapeutics Inc.
Company overview
- Market capitalization
- $209.04M
- Employees
- 106
- Latest publication
- 2026-09-29
About Foghorn Therapeutics Inc.
Foghorn Therapeutics Inc., a clinical-stage biopharmaceutical company, engages in the discovery and development of medicines targeting genetically determined dependencies within the chromatin regulatory system in the United States. The company uses its proprietary Gene Traffic Control platform to identify, validate, and potentially drug targets within the system. It is developing therapies for mutant; non-small cell lung; endometrial, cervical, ovarian, and bladder cancer; and diffuse large B-cell lymphoma, as well as various acute myeloid leukemia and myelodysplastic syndrome. The company has collaboration agreement with Eli Lilly and Company for developing FHD-909, a selective ATPase inhibitor of BRM. The company was incorporated in 2015 and is headquartered in Watertown, Massachusetts.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · 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 | 16,072,000USD | 3,267,000USD | 9,247,000USD | 7,557,000USD | 5,952,000USD | 2,856,000USD | 7,808,000USD | 6,888,000USD |
| Research Development | 18,523,000USD | 18,259,000USD | 22,946,000USD | 20,892,000USD | 21,626,000USD | 20,508,000USD | 24,689,000USD | 23,797,000USD |
| General And Administrative Expenses | 6,354,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 24,877,000USD | 24,602,000USD | 28,041,000USD | 27,754,000USD | 28,865,000USD | 26,861,000USD | 31,660,000USD | 33,520,000USD |
| Operating Income | -8,805,000USD | -21,573,000USD | -19,596,000USD | -21,097,000USD | -22,913,000USD | -24,005,000USD | -23,852,000USD | -26,632,000USD |
| Total Other Income Expense Net | 1,614,000USD | 1,698,000USD | -2,068,000USD | 3,161,000USD | 4,079,000USD | 4,502,000USD | 4,730,000USD | 3,653,000USD |
| Net Income | -7,191,000USD | -19,875,000USD | -21,664,000USD | -17,936,000USD | -18,834,000USD | -19,503,000USD | -19,122,000USD | -22,979,000USD |
| Cost Of Revenue | — | 238,000USD | 802,000USD | 900,000USD | — | 761,000USD | 700,000USD | 800,000USD |
| Gross Profit | — | 3,029,000USD | 8,445,000USD | 6,657,000USD | 5,952,000USD | 2,856,000USD | 7,808,000USD | 6,888,000USD |
| Selling General Administrative | — | 6,581,000USD | 6,797,000USD | 6,862,000USD | 7,239,000USD | 6,353,000USD | 6,971,000USD | 7,325,000USD |
| Interest Income | — | 1,742,000USD | 1,712,000USD | 2,309,000USD | 2,692,000USD | 3,096,000USD | 3,495,000USD | 2,870,000USD |
| Net Interest Income | — | 1,742,000USD | 1,712,000USD | 2,309,000USD | 2,692,000USD | 3,096,000USD | 3,495,000USD | 2,870,000USD |
| Income Before Tax | — | -19,875,000USD | -21,664,000USD | -17,936,000USD | -18,834,000USD | -19,503,000USD | -19,122,000USD | -22,979,000USD |
| Net Income From Continuing Ops | — | -19,875,000USD | -21,664,000USD | -17,936,000USD | -18,834,000USD | -19,503,000USD | -19,122,000USD | -22,979,000USD |
| Ebit | — | -19,875,000USD | -21,664,000USD | -17,936,000USD | -18,834,000USD | -19,503,000USD | -19,122,000USD | -24,234,000USD |
| Ebitda | — | -19,637,000USD | -20,862,000USD | -17,036,000USD | -18,007,000USD | -18,742,000USD | -18,389,000USD | -23,443,000USD |
| Depreciation And Amortization | — | 238,000USD | 802,000USD | 900,000USD | 827,000USD | 761,000USD | 733,000USD | 791,000USD |
| Reconciled Depreciation | — | 238,000USD | 802,000USD | 851,000USD | 827,000USD | 761,000USD | 733,000USD | 791,000USD |
| Unclassified Operating Expenses | — | — | -1,702,000USD | — | — | — | — | 2,398,000USD |
| Income Tax Expense | — | — | — | — | — | -791,724USD | -700,000USD | — |
| Tax Provision | — | — | — | — | — | 0USD | 0USD | 0USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|
| Total Revenue | 22,602,000USD | 34,155,000USD | 19,228,000USD | 0USD | 0USD |
| Cost Of Revenue | 3,120,000USD | 109,689,000USD | 19,228USD | 1,793,000USD | 379,000USD |
| Gross Profit | 22,602,000USD | 34,155,000USD | 19,208,772USD | -1,793,000USD | -379,000USD |
| Research Development | 94,528,000USD | 109,689,000USD | 105,618,000USD | 44,362,000USD | 21,225,000USD |
| Selling General Administrative | 28,359,000USD | 32,372,000USD | 30,747,000USD | 6,722,000USD | 4,824,000USD |
| Unclassified Operating Expenses | 2,398,000USD | — | — | -1,793,000USD | — |
| Total Operating Expenses | 125,285,000USD | 142,061,000USD | 136,365,000USD | 49,291,000USD | 26,049,000USD |
| Operating Income | -102,683,000USD | -107,906,000USD | -117,137,000USD | -51,084,000USD | -26,049,000USD |
| Interest Income | 11,900,000USD | 10,591,000USD | 5,675,000USD | 495,000USD | 113,000USD |
| Net Interest Income | 11,900,000USD | 10,591,000USD | 5,675,000USD | -45,000USD | -258,000USD |
| Income Before Tax | -86,620,000USD | -94,200,000USD | -108,882,000USD | -51,128,000USD | -26,337,000USD |
| Tax Provision | 0USD | 4,226,000USD | 0USD | — | — |
| Net Income | -86,620,000USD | -98,426,000USD | -108,873,745USD | -51,128,000USD | -26,337,000USD |
| Net Income From Continuing Ops | -86,620,000USD | -103,206,000USD | -108,882,000USD | -51,128,000USD | -26,337,000USD |
| Ebit | -100,285,000USD | -94,200,000USD | -117,137,000USD | -50,588,000USD | -25,966,000USD |
| Ebitda | -97,165,000USD | -90,749,000USD | -113,816,000USD | -48,795,000USD | -25,587,000USD |
| Depreciation And Amortization | 3,120,000USD | 3,451,000USD | 3,321,000USD | 1,793,000USD | 379,000USD |
| Reconciled Depreciation | 3,120,000USD | 3,447,000USD | 3,321,000USD | 693,000USD | 379,000USD |
| Total Other Income Expense Net | 16,063,000USD | 13,706,000USD | 8,255,000USD | -44,000USD | -288,000USD |
| Income Tax Expense | — | 4,226,000USD | -8,255USD | 540,000USD | 83,000USD |
| Interest Expense | — | — | 11,567,745USD | 540,000USD | 371,000USD |
| Non Operating Income Net Other | — | — | 8,255,000USD | — | — |
| Net Income Applicable To Common Shares | — | — | -108,882,000USD | -51,128,000USD | -26,337,000USD |
| Source | 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 | 203,393,000USD | 222,167,000USD | 198,103,000USD | 204,962,000USD | 226,236,000USD | 258,691,000USD | 283,982,000USD | 308,372,000USD |
| Cash And Equivalents | 68,080,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 170,046,000USD | 188,064,000USD | 163,235,000USD | 184,117,000USD | 203,842,000USD | 225,416,000USD | 249,601,000USD | 271,234,000USD |
| Other Current Assets | 2,464,000USD | 3,183,000USD | 4,341,000USD | 3,839,000USD | 5,177,000USD | 4,829,000USD | 5,854,000USD | 3,837,000USD |
| Other Non Current Assets | 3,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 284,434,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 50,579,000USD | 64,404,000USD | 59,738,000USD | 85,088,000USD | 77,786,000USD | 71,309,000USD | 66,989,000USD | 56,824,000USD |
| Other Non Current Liabilities | 350,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | -81,041,000USD | -76,408,000USD | -108,500,000USD | -89,658,000USD | -76,659,000USD | -61,652,000USD | -45,528,000USD | -28,287,000USD |
| Total Equity Including Noncontrolling Interest | -81,041,000USD | — | — | — | — | — | — | — |
| Deferred Revenue | 36,593,000USD | — | — | — | — | — | — | — |
| Deferred Revenue Non Current | 193,222,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 31,344,000USD | 32,100,000USD | 32,864,000USD | 18,840,000USD | 20,388,000USD | 31,543,000USD | 32,605,000USD | 34,582,000USD |
| Accounts Payable | 3,207,000USD | 3,317,000USD | 4,266,000USD | 3,212,000USD | 3,322,000USD | 4,069,000USD | 3,785,000USD | 3,451,000USD |
| Short Term Debt | 2,819,000USD | 1,863,000USD | 923,000USD | 6,755,000USD | 6,176,000USD | 9,114,000USD | 9,067,000USD | 8,770,000USD |
| Common Stock | 6,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD |
| Retained Earnings | -659,533,000USD | -652,342,000USD | -632,467,000USD | -610,803,000USD | -594,954,000USD | -577,018,000USD | -558,184,000USD | -538,681,000USD |
| Accumulated Other Comprehensive Income | -134,000USD | -133,000USD | 24,000USD | 24,000USD | -44,000USD | 14,000USD | 135,000USD | 360,000USD |
| Total Liab | — | 298,575,000USD | 306,603,000USD | 294,620,000USD | 302,895,000USD | 320,343,000USD | 329,510,000USD | 336,659,000USD |
| Other Current Liab | — | 6,924,000USD | 11,357,000USD | 9,822,000USD | 8,564,000USD | 6,454,000USD | 8,531,000USD | 11,219,000USD |
| Capital Stock | — | 6,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD |
| Cash | — | 88,913,000USD | 80,876,000USD | 89,334,000USD | 72,572,000USD | 61,026,000USD | 55,454,000USD | 57,678,000USD |
| Cash And Short Term Investments | — | 184,881,000USD | 158,894,000USD | 180,278,000USD | 198,665,000USD | 220,587,000USD | 243,747,000USD | 267,397,000USD |
| Current Deferred Revenue | — | 52,300,000USD | 43,192,000USD | 65,299,000USD | 59,724,000USD | 51,672,000USD | 45,606,000USD | 33,384,000USD |
| Net Debt | — | -46,919,000USD | -39,606,000USD | -66,805,000USD | -48,874,000USD | -26,174,000USD | -18,323,000USD | -18,608,000USD |
| Short Long Term Debt Total | — | 41,994,000USD | 41,270,000USD | 22,529,000USD | 23,698,000USD | 34,852,000USD | 37,131,000USD | 39,070,000USD |
| Short Term Investments | — | 95,968,000USD | 78,018,000USD | 90,944,000USD | 126,093,000USD | 159,561,000USD | 188,293,000USD | 209,719,000USD |
| Property Plant Equipment Gross | — | 39,343,000USD | 39,869,000USD | 36,426,000USD | 37,122,000USD | 47,426,000USD | 47,689,000USD | 48,904,000USD |
| Common Stock Shares Outstanding | — | 69,540,075shares | 62,980,959shares | 63,029,293shares | 62,978,219shares | 62,848,673shares | 62,602,848shares | 62,602,848shares |
| Non Current Assets Total | — | 34,103,000USD | 34,868,000USD | 20,845,000USD | 22,394,000USD | 33,275,000USD | 208,768,000USD | 37,138,000USD |
| Non Current Liabilities Total | — | 234,171,000USD | 246,865,000USD | 209,532,000USD | 225,109,000USD | 249,034,000USD | 262,521,000USD | 279,835,000USD |
| Non Current Liabilities Other | — | 453,000USD | 556,000USD | 656,000USD | 757,000USD | 856,000USD | — | — |
| Non Currrent Assets Other | — | 3,000USD | 2,004,000USD | 2,005,000USD | 2,006,000USD | 1,732,000USD | 176,163,000USD | 848,000USD |
| Net Working Capital | — | 123,660,000USD | 103,497,000USD | 99,029,000USD | 126,056,000USD | 154,107,000USD | 182,612,000USD | 214,410,000USD |
| Unclassified Non Current Assets | — | 2,000,000USD | — | — | — | — | — | 1,708,000USD |
| Unclassified Non Current Liabilities | — | 233,718,000USD | 246,309,000USD | 208,876,000USD | 224,352,000USD | 248,178,000USD | 262,521,000USD | 279,835,000USD |
| Unclassified Equity | — | 576,055,000USD | 523,931,000USD | 521,109,000USD | 518,327,000USD | 515,340,000USD | 512,509,000USD | 510,022,000USD |
| Other Assets | — | — | — | — | — | — | -174,387,000USD | — |
| 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 | 198,103,000USD | 283,982,000USD | 285,916,000USD | 404,883,000USD | 519,774,000USD | 255,594,000USD | 22,342,000USD | 43,058,000USD |
| Other Current Assets | 4,341,000USD | 5,854,000USD | 6,124,000USD | 5,601,000USD | 5,273,000USD | 4,917,000USD | 1,904,000USD | 383,000USD |
| Total Liab | 306,603,000USD | 329,510,000USD | 363,106,000USD | 404,771,000USD | 422,903,000USD | 109,407,000USD | 110,358,000USD | 82,331,000USD |
| Total Stockholder Equity | -108,500,000USD | -45,528,000USD | -77,190,000USD | 112,000USD | 96,871,000USD | 146,187,000USD | -88,016,000USD | -39,273,000USD |
| Other Current Liab | 11,357,000USD | 8,531,000USD | 8,434,000USD | 11,001,000USD | 9,562,000USD | 9,161,000USD | 3,701,000USD | 1,445,000USD |
| Common Stock | 6,000USD | 6,000USD | 4,000USD | 4,000USD | 4,000USD | 4,000USD | 1,000USD | 1,000USD |
| Capital Stock | 6,000USD | 6,000USD | 4,000USD | 4,000USD | 4,000USD | 4,000USD | 0USD | 0USD |
| Retained Earnings | -632,467,000USD | -558,184,000USD | -471,564,000USD | -373,138,000USD | -264,256,000USD | -162,936,000USD | -94,136,000USD | -43,008,000USD |
| Cash | 80,876,000USD | 55,454,000USD | 80,336,000USD | 52,214,000USD | 101,136,000USD | 92,795,000USD | 14,981,000USD | 40,019,000USD |
| Cash And Short Term Investments | 158,894,000USD | 243,747,000USD | 234,057,000USD | 345,798,000USD | 154,289,000USD | 185,770,000USD | 14,981,000USD | 40,019,000USD |
| Total Current Assets | 163,235,000USD | 249,601,000USD | 240,181,000USD | 351,399,000USD | 459,562,000USD | 190,687,000USD | 16,885,000USD | 40,402,000USD |
| Total Current Liabilities | 59,738,000USD | 66,989,000USD | 58,436,000USD | 55,205,000USD | 48,692,000USD | 18,846,000USD | 12,652,000USD | 3,459,000USD |
| Current Deferred Revenue | 43,192,000USD | 45,606,000USD | 34,550,000USD | 32,820,000USD | 28,317,000USD | 2,024,000USD | 3,251,000USD | — |
| Net Debt | -39,606,000USD | -18,323,000USD | -35,263,000USD | -707,000USD | -42,804,000USD | -10,799,000USD | 1,648,000USD | -32,990,000USD |
| Short Term Debt | 923,000USD | 9,067,000USD | 8,518,000USD | 5,970,000USD | 6,994,000USD | 3,981,000USD | 5,512,000USD | — |
| Short Long Term Debt Total | 41,270,000USD | 37,131,000USD | 45,073,000USD | 51,507,000USD | 58,332,000USD | 81,996,000USD | 16,629,000USD | 7,029,000USD |
| Short Term Investments | 78,018,000USD | 188,293,000USD | 153,721,000USD | 293,584,000USD | 53,153,000USD | 92,975,000USD | — | — |
| Accounts Payable | 4,266,000USD | 3,785,000USD | 6,260,000USD | 5,414,000USD | 3,819,000USD | 3,680,000USD | 3,439,000USD | 2,014,000USD |
| Property Plant Equipment Net | 32,864,000USD | 32,605,000USD | 42,912,000USD | 49,397,000USD | 56,079,000USD | 62,332,000USD | 3,713,000USD | 2,090,000USD |
| Property Plant Equipment Gross | 39,869,000USD | 47,689,000USD | 54,929,000USD | 58,008,000USD | 61,409,000USD | 19,528,000USD | 3,713,000USD | 2,090,000USD |
| Accumulated Other Comprehensive Income | 24,000USD | 135,000USD | -826,000USD | -3,986,000USD | -10,000USD | -7,000USD | -86,590,000USD | -616,000USD |
| Common Stock Shares Outstanding | 62,980,959shares | 54,899,432shares | 41,974,484shares | 41,591,433shares | 37,171,147shares | 36,790,946shares | 36,819,802shares | 19,629,444shares |
| Non Current Assets Total | 34,868,000USD | 34,381,000USD | 45,735,000USD | 53,484,000USD | 60,212,000USD | 64,907,000USD | 5,457,000USD | 2,656,000USD |
| Non Current Liabilities Total | 246,865,000USD | 262,521,000USD | 304,670,000USD | 349,566,000USD | 374,211,000USD | 90,561,000USD | 97,706,000USD | 78,872,000USD |
| Non Current Liabilities Other | 556,000USD | — | — | 29,000USD | 143,000USD | — | — | — |
| Non Currrent Assets Other | 2,004,000USD | 1,776,000USD | 2,823,000USD | 4,087,000USD | 4,133,000USD | 2,575,000USD | 1,744,000USD | 566,000USD |
| Net Working Capital | 103,497,000USD | 182,612,000USD | 181,745,000USD | 296,194,000USD | 410,870,000USD | 171,841,000USD | 4,233,000USD | 36,943,000USD |
| Unclassified Non Current Liabilities | 246,309,000USD | 262,521,000USD | 304,670,000USD | 45,508,000USD | 51,195,000USD | 58,361,000USD | 86,746,000USD | 71,296,000USD |
| Unclassified Equity | 523,931,000USD | 512,509,000USD | 395,192,000USD | 377,228,000USD | 361,129,000USD | 309,122,000USD | 92,709,000USD | 4,350,000USD |
| Other Assets | — | — | 1USD | 4,087,000USD | 4,133,000USD | 2,575,000USD | 1,744,000USD | 566,000USD |
| Other Liab | — | — | — | 304,029,000USD | 322,873,000USD | 12,546,000USD | — | 547,000USD |
| Net Receivables | — | — | — | 2,379,000USD | 300,000,000USD | 842,000USD | — | — |
| Net Tangible Assets | — | — | — | 112,000USD | 96,871,000USD | 146,187,000USD | -88,016,000USD | -39,273,000USD |
| Unclassified Non Current Assets | — | — | — | -4,087,000USD | -4,133,000USD | -2,575,000USD | -1,744,000USD | — |
| Inventory | — | — | — | — | -353,153,000USD | — | — | — |
| Long Term Debt | — | — | — | — | — | 19,654,000USD | 10,960,000USD | 7,029,000USD |
| Short Long Term Debt | — | — | — | — | — | — | 4,152,000USD | — |
| Unclassified Current Liabilities | — | — | — | — | — | — | -7,403,000USD | — |
| 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 | -19,875,000USD | -21,664,000USD | -15,849,000USD | -17,936,000USD | -18,834,000USD | -19,503,000USD | -19,122,000USD | -22,979,000USD |
| Depreciation | 238,000USD | 851,000USD | 900,000USD | 851,000USD | 827,000USD | 761,000USD | 700,000USD | 800,000USD |
| Stock Based Compensation | 2,383,000USD | 2,241,000USD | 2,733,000USD | 2,733,000USD | 2,692,000USD | 2,483,000USD | 3,018,000USD | 3,168,000USD |
| Other Non Cash Items | 173,000USD | 4,500,999USD | 3,025,000USD | 1,072,000USD | 631,000USD | -141,000USD | 2,651,000USD | 6,302,000USD |
| Change In Working Capital | -8,185,000USD | -8,199,999USD | -6,936,000USD | -7,720,000USD | -9,284,000USD | -8,119,000USD | -5,234,000USD | -9,660,000USD |
| Total Cash From Operating Activities | -25,266,000USD | -22,271,000USD | -18,860,000USD | -21,000,000USD | -23,968,000USD | -24,519,000USD | -21,005,000USD | -25,537,000USD |
| Capital Expenditures | 0USD | 0USD | 0USD | -22,000USD | -28,000USD | -479,000USD | -309,000USD | -17,000USD |
| Free Cash Flow | -25,266,000USD | -22,271,000USD | -18,860,000USD | -21,022,000USD | -23,996,000USD | -24,998,000USD | -21,314,000USD | -25,554,000USD |
| Investments | -17,719,000USD | 13,232,000USD | 35,573,000USD | 33,834,000USD | 29,401,000USD | 22,291,000USD | -61,315,000USD | -17,975,000USD |
| Total Cashflows From Investing Activities | -17,719,000USD | 13,232,000USD | 35,573,000USD | 33,834,000USD | 29,401,000USD | 22,291,000USD | -61,315,000USD | -17,975,000USD |
| Total Cash From Financing Activities | 49,772,000USD | 581,000USD | 49,000USD | 254,000USD | 139,000USD | 4,000USD | 1,051,000USD | 103,206,000USD |
| Issuance Of Capital Stock | 49,999,000USD | 540,000USD | 0USD | 0USD | 0USD | 0USD | 0USD | — |
| Change In Cash | 6,787,000USD | -8,458,000USD | 16,762,000USD | 12,796,000USD | 5,572,000USD | -2,224,000USD | -81,269,000USD | 59,694,000USD |
| Begin Period Cash Flow | 84,126,000USD | 92,584,000USD | 73,822,000USD | 61,026,000USD | 57,162,000USD | 59,386,000USD | 138,947,000USD | 79,253,000USD |
| End Period Cash Flow | 90,913,000USD | 84,126,000USD | 90,584,000USD | 73,822,000USD | 62,734,000USD | 57,162,000USD | 57,678,000USD | 138,947,000USD |
| Other Cashflows From Financing Activities | 49,772,000USD | 581,000USD | 49,000USD | 254,000USD | 139,000USD | 4,000USD | -390,000USD | -195,000USD |
| Unclassified Financing Cash Flow | -49,999,000USD | — | — | — | — | — | 1,441,000USD | 103,401,000USD |
| Unclassified Operating Cash Flow | — | — | -2,733,000USD | — | — | — | -3,018,000USD | -3,168,000USD |
| Other Cashflows From Investing Activities | — | — | — | — | — | — | — | -17,958,000USD |
| Unclassified Investing Cash Flow | — | — | — | — | — | — | — | 17,975,000USD |
| 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 | -74,283,000USD | -86,620,000USD | -98,426,000USD | -108,882,000USD | -101,320,000USD | -68,800,000USD | -51,128,000USD | -26,337,000USD |
| Depreciation | 3,332,000USD | 3,120,000USD | 3,451,000USD | 7,901,000USD | 3,227,000USD | 1,327,000USD | 693,000USD | 379,000USD |
| Stock Based Compensation | 10,399,000USD | 11,893,000USD | 16,186,000USD | 14,336,000USD | 8,384,000USD | 2,961,000USD | 1,694,000USD | 732,000USD |
| Other Non Cash Items | 6,593,000USD | 3,467,000USD | 2,562,000USD | 13,047,000USD | 4,606,000USD | 4,439,000USD | 1,209,000USD | 124,000USD |
| Change In Working Capital | -32,140,000USD | -32,266,000USD | -41,879,000USD | 281,546,000USD | 33,441,000USD | 28,703,000USD | 1,197,000USD | 2,424,000USD |
| Total Cash From Operating Activities | -86,099,000USD | -100,406,000USD | -118,106,000USD | 193,612,000USD | -50,250,000USD | -31,286,000USD | -46,335,000USD | -22,648,000USD |
| Capital Expenditures | -50,000USD | -906,000USD | -1,224,000USD | -1,210,000USD | -3,313,000USD | -16,183,000USD | -968,000USD | -1,541,000USD |
| Free Cash Flow | -86,149,000USD | -101,312,000USD | -119,330,000USD | 192,402,000USD | -53,563,000USD | -47,469,000USD | -47,303,000USD | -24,189,000USD |
| Investments | 112,090,000USD | -29,904,000USD | 100,558,000USD | -243,112,000USD | 39,486,000USD | -108,914,000USD | -964,000USD | -1,541,000USD |
| Total Cashflows From Investing Activities | 112,040,000USD | -29,904,000USD | 144,450,000USD | -244,322,000USD | 36,173,000USD | -108,914,000USD | -964,000USD | -1,541,000USD |
| Total Cash From Financing Activities | 1,023,000USD | 105,428,000USD | 1,778,000USD | 1,763,000USD | 22,418,000USD | 217,473,000USD | 23,969,000USD | 51,770,000USD |
| Issuance Of Capital Stock | 540,000USD | 103,401,000USD | 0USD | 0USD | 42,205,000USD | 211,982,000USD | 15,294,000USD | 40,440,000USD |
| Change In Cash | 26,964,000USD | -24,882,000USD | 28,122,000USD | -48,922,000USD | 8,341,000USD | 77,273,000USD | -23,330,000USD | 27,581,000USD |
| Begin Period Cash Flow | 57,162,000USD | 82,044,000USD | 53,922,000USD | 101,136,000USD | 94,528,000USD | 17,255,000USD | 40,585,000USD | 13,004,000USD |
| End Period Cash Flow | 84,126,000USD | 57,162,000USD | 82,044,000USD | 52,214,000USD | 102,869,000USD | 94,528,000USD | 17,255,000USD | 40,585,000USD |
| Other Cashflows From Financing Activities | 1,023,000USD | 2,027,000USD | 1,778,000USD | 1,763,000USD | 1,418,000USD | 91,082,000USD | 15,985,000USD | 40,630,000USD |
| Change To Account Receivables | — | — | 0USD | 300,000,000USD | -300,000,000USD | -300,000,000USD | -300,000,000USD | — |
| Unclassified Investing Cash Flow | — | — | 45,116,000USD | 243,112,000USD | -39,486,000USD | 15,933,000USD | — | 1,541,000USD |
| Change To Liabilities | — | — | — | 3,055,000USD | 2,788,000USD | 15,044,000USD | 1,211,000USD | 1,276,000USD |
| Net Borrowings | — | — | — | 0USD | -21,205,000USD | 4,270,000USD | 7,984,000USD | 11,140,000USD |
| Sale Purchase Of Stock | — | — | — | 1,763,000USD | 43,623,000USD | 123,342,000USD | — | — |
| Cash And Cash Equivalents Changes | — | — | — | -48,947,000USD | 8,341,000USD | 77,273,000USD | — | — |
| Other Cashflows From Investing Activities | — | — | — | -243,112,000USD | 39,486,000USD | 250,000USD | 4,000USD | — |
| Unclassified Operating Cash Flow | — | — | — | -14,336,000USD | 1,412,000USD | — | — | — |
| Unclassified Financing Cash Flow | — | — | — | -1,763,000USD | -1,418,000USD | — | -15,294,000USD | -40,440,000USD |
| Change To Inventory | — | — | — | — | -3,171,000USD | — | — | — |
| 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.