GANX
Gain Therapeutics, Inc.
Company overview
- Market capitalization
- $77.25M
- Employees
- 20
- Latest publication
- 2026-09-29
About Gain Therapeutics, Inc.
Gain Therapeutics, Inc., a biotechnology company, develops novel small molecule therapeutics to treat diseases across various therapeutic areas in Switzerland, Spain, the United States, and Australia. The company's drug discovery platform Magellan discovers novel allosteric binding sites in a disease; identifies proprietary small molecules that bind these sites to modulate protein function; and treats the underlying cause of the disease. Its lead drug candidate is GT-02287, which is currently in a Phase 1b study for the treatment of Parkinson's disease with or without a GBA1 mutation. The company has various small molecule drug candidates, which are in the discovery, research, and preclinical stages for the treatment of dementia with Lewy bodies, Alzheimer's disease, and Gaucher's disease, lysosomal storage disorders, metabolic disorders, and solid tumors. Gain Therapeutics, Inc. was founded in 2017 and is based in Bethesda, Maryland.
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 | 82,242USD | 0USD | 0USD |
| Cost Of Revenue | 21,303USD | -4,874,167USD | 22,817USD | 2,722,297USD | 2,223,099USD | 21,307USD | 275,408USD | 4,402,678USD |
| Gross Profit | -21,303USD | 4,874,167USD | -22,817USD | -2,722,297USD | -2,223,099USD | -21,307USD | -275,408USD | -4,402,678USD |
| Research Development | 2,763,340USD | 2,347,289USD | 2,849,510USD | 2,758,973USD | 2,257,010USD | 1,224,799USD | 2,621,722USD | 4,437,631USD |
| Selling General Administrative | 2,590,205USD | 2,118,734USD | 1,936,267USD | 2,330,553USD | 2,112,366USD | 2,106,305USD | 1,837,242USD | 3,745,193USD |
| Selling And Marketing Expenses | 12,303USD | — | — | 51,433USD | 47,452USD | — | — | 63,244USD |
| Total Operating Expenses | 5,353,545USD | 4,466,023USD | 4,785,777USD | 5,089,526USD | 4,369,376USD | 3,331,104USD | 4,458,964USD | 8,182,824USD |
| Operating Income | -5,353,545USD | -4,466,023USD | -4,785,777USD | -5,089,526USD | -4,369,376USD | -3,331,104USD | -4,458,964USD | -8,182,824USD |
| Net Interest Income | 93,052USD | 83,339USD | 78,074USD | 42,568USD | 40,413USD | 51,857USD | 105,405USD | 84,531USD |
| Income Before Tax | -5,425,666USD | -4,467,465USD | -4,735,085USD | -5,667,882USD | -4,429,549USD | -3,263,489USD | -4,474,698USD | -8,141,869USD |
| Income Tax Expense | 183,066USD | 70,116USD | 549,288USD | 141,205USD | 100,509USD | 504,738USD | 10,994USD | 1,209USD |
| Tax Provision | 183,066USD | 70,116USD | 549,288USD | 141,205USD | 100,509USD | 504,738USD | 10,994USD | 1,209USD |
| Net Income | -5,608,732USD | -4,537,581USD | -5,284,373USD | -5,809,087USD | -4,530,058USD | -3,768,227USD | -4,485,692USD | -8,143,078USD |
| Net Income From Continuing Ops | -5,608,732USD | -4,537,581USD | -5,284,373USD | -5,809,087USD | -4,530,058USD | -3,768,227USD | -4,485,692USD | -8,143,078USD |
| Ebit | -5,353,545USD | -4,466,023USD | -4,785,777USD | -5,089,526USD | -4,369,376USD | -3,331,104USD | -4,458,964USD | -8,182,824USD |
| Ebitda | -5,332,242USD | -4,437,782USD | -4,762,960USD | -5,067,198USD | -4,348,716USD | -3,309,797USD | -4,437,321USD | -8,162,231USD |
| Depreciation And Amortization | 21,303USD | 28,241USD | 22,817USD | 22,328USD | 20,660USD | 21,307USD | 21,643USD | 20,593USD |
| Reconciled Depreciation | 21,303USD | 28,241USD | 22,817USD | 22,328USD | 20,660USD | 21,307USD | 21,643USD | 20,593USD |
| Total Other Income Expense Net | -72,121USD | -1,442USD | 50,692USD | -578,356USD | -60,173USD | 67,615USD | -15,734USD | 40,955USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 55,180USD | 140,108USD | 164,994USD | 28,881USD | 41,301USD | 20,609USD |
| Cost Of Revenue | 94,046USD | 84,071USD | 80,382USD | 8,243,080USD | 7,164,229USD | 2,259,204USD | — | — |
| Gross Profit | -94,046USD | -84,071USD | 55,180USD | 140,108USD | 164,994USD | 28,881USD | 41,301USD | 20,609USD |
| Research Development | 10,212,782USD | 10,791,058USD | 11,520,613USD | 8,377,290USD | 7,164,229USD | 2,259,204USD | 1,586,245USD | 826,880USD |
| Selling General Administrative | 8,497,920USD | 9,559,534USD | 10,787,700USD | 9,539,863USD | 6,826,938USD | 1,249,126USD | 555,165USD | 222,047USD |
| Total Operating Expenses | 18,710,702USD | 20,350,592USD | 22,308,313USD | 17,917,153USD | 13,991,167USD | 3,508,330USD | 2,141,410USD | 1,048,927USD |
| Operating Income | -18,710,702USD | -20,350,592USD | -22,253,133USD | -17,777,045USD | -13,826,173USD | -3,479,449USD | -2,100,109USD | -1,028,318USD |
| Interest Income | 244,394USD | 357,096USD | 494,234USD | 375,357USD | — | — | — | — |
| Net Interest Income | 244,394USD | 357,096USD | 551,741USD | 375,357USD | 12,495USD | 3,637USD | -20,540USD | -52,477USD |
| Income Before Tax | -19,299,981USD | -19,874,376USD | -22,188,245USD | -17,497,762USD | -13,886,598USD | -3,572,296USD | -2,186,331USD | -1,095,759USD |
| Income Tax Expense | 861,118USD | 536,815USD | 79,275USD | 92,976USD | 4,008USD | 5,386USD | 7,114USD | 9,781USD |
| Tax Provision | 861,118USD | 536,815USD | 142,878USD | 92,976USD | 4,008USD | 5,386USD | 7,114USD | 9,781USD |
| Net Income | -20,161,099USD | -20,411,191USD | -22,267,520USD | -17,590,738USD | -13,890,606USD | -3,577,682USD | -2,193,445USD | -1,105,540USD |
| Net Income From Continuing Ops | -20,161,099USD | -20,411,191USD | -22,218,017USD | -17,590,738USD | -13,890,606USD | -3,577,682USD | -2,193,445USD | -1,105,540USD |
| Ebit | -18,710,702USD | -20,350,592USD | -22,253,133USD | -17,777,045USD | -13,826,173USD | -3,479,449USD | -2,100,109USD | -1,028,318USD |
| Ebitda | -18,616,656USD | -20,266,521USD | -22,169,554USD | -17,712,877USD | -13,810,689USD | -3,469,857USD | -2,097,538USD | -1,027,577USD |
| Depreciation And Amortization | 94,046USD | 84,071USD | 83,579USD | 64,168USD | 15,484USD | 9,592USD | 2,571USD | 741USD |
| Reconciled Depreciation | 94,046USD | 84,071USD | 78,100USD | 64,168USD | 15,484USD | 9,592USD | 2,571USD | 741USD |
| Total Other Income Expense Net | -589,279USD | 476,216USD | 64,888USD | 279,283USD | -60,425USD | -92,847USD | -86,222USD | -67,441USD |
| Selling And Marketing Expenses | — | — | 45,507USD | 238,954USD | 11,337USD | — | — | — |
| Interest Expense | — | — | — | 247,377USD | 117,861USD | 189,331USD | 20,540USD | 52,477USD |
| Non Operating Income Net Other | — | — | — | -96,074USD | — | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | -17,590,738USD | -13,890,606USD | -3,577,682USD | -2,193,445USD | -1,105,540USD |
| 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 | 15,421,939USD | 18,738,464USD | 22,818,975USD | 10,971,680USD | 9,833,980USD | 11,624,064USD | 12,123,884USD | 14,365,664USD |
| Cash And Equivalents | 13,084,144USD | — | — | — | — | — | — | — |
| Total Current Assets | 14,969,748USD | 18,221,768USD | 22,237,138USD | 10,517,268USD | 9,306,703USD | 11,151,417USD | 11,602,478USD | 13,741,340USD |
| Other Current Assets | 1,675,110USD | 1,682,546USD | 596,817USD | 921,306USD | 2,612,567USD | 2,081,315USD | 450,852USD | 1,318,092USD |
| Total Liabilities | 4,129,908USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 3,433,865USD | 3,886,574USD | 3,352,396USD | 4,170,602USD | 5,197,044USD | 5,028,432USD | 3,911,321USD | 4,594,795USD |
| Other Current Liabilities | 1,980,444USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 11,292,031USD | 14,006,977USD | 18,564,748USD | 5,909,430USD | 3,696,050USD | 5,779,711USD | 7,339,574USD | 8,909,382USD |
| Total Equity Including Noncontrolling Interest | 11,292,031USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 123,628USD | 100,281USD | 100,869USD | 125,545USD | 126,108USD | 113,121USD | 110,177USD | 118,280USD |
| Long Term Debt | 220,058USD | 273,265USD | 300,084USD | 298,797USD | 325,359USD | 314,476USD | 328,327USD | 376,130USD |
| Property Plant Equipment Net | 313,887USD | 355,011USD | 409,006USD | 269,994USD | 329,390USD | 281,173USD | 323,334USD | 401,188USD |
| Accounts Payable | 1,220,365USD | 1,516,362USD | 825,027USD | 1,577,151USD | 2,713,013USD | 2,151,410USD | 946,259USD | 1,098,453USD |
| Short Term Debt | 109,428USD | 116,627USD | 220,745USD | 241,455USD | 262,428USD | 261,795USD | 271,090USD | 297,061USD |
| Common Stock | 4,335USD | 4,250USD | 4,209USD | 3,599USD | 3,078USD | 2,875USD | 2,713USD | 2,596USD |
| Retained Earnings | -111,640,310USD | -101,356,007USD | -101,356,007USD | -96,818,426USD | -91,534,053USD | -85,724,966USD | -81,194,908USD | -77,426,681USD |
| Accumulated Other Comprehensive Income | 1,003,752USD | 996,952USD | 776,869USD | 563,221USD | 584,083USD | -119,865USD | -247,549USD | 242,810USD |
| Intangible Assets | — | 90,045USD | 102,837USD | 114,607USD | 127,857USD | 126,291USD | 134,268USD | 156,256USD |
| Total Liab | — | 4,731,487USD | 4,254,227USD | 5,062,250USD | 6,137,930USD | 5,844,353USD | 4,784,310USD | 5,456,282USD |
| Other Current Liab | — | 2,253,585USD | 2,306,624USD | 2,340,703USD | 2,221,603USD | 2,615,227USD | 2,441,761USD | 2,491,254USD |
| Capital Stock | — | 4,250USD | 4,209USD | 3,599USD | 3,078USD | 2,875USD | 2,713USD | 2,596USD |
| Cash | — | 16,539,222USD | 20,837,628USD | 8,807,353USD | 6,694,136USD | 9,070,102USD | 10,385,863USD | 12,049,522USD |
| Cash And Short Term Investments | — | 16,539,222USD | 20,837,628USD | 8,807,353USD | 6,694,136USD | 9,070,102USD | 10,385,863USD | 12,049,522USD |
| Net Debt | — | -16,240,466USD | -20,105,561USD | -8,202,075USD | -6,013,498USD | -8,463,242USD | -9,732,848USD | -11,280,109USD |
| Short Long Term Debt Total | — | 298,756USD | 732,067USD | 605,278USD | 680,638USD | 606,860USD | 653,015USD | 769,413USD |
| Property Plant Equipment Gross | — | 508,358USD | 592,771USD | 439,601USD | 489,099USD | 417,951USD | 446,691USD | 522,846USD |
| Common Stock Shares Outstanding | — | 42,230,248shares | 32,968,336shares | 34,998,060shares | 30,341,523shares | 28,685,417shares | 27,132,588shares | 26,531,747shares |
| Non Current Assets Total | — | 516,696USD | 581,837USD | 454,412USD | 527,277USD | 472,647USD | 521,406USD | 624,324USD |
| Non Current Liabilities Total | — | 844,913USD | 901,831USD | 891,648USD | 940,886USD | 815,921USD | 872,989USD | 861,487USD |
| Non Currrent Assets Other | — | 161,685USD | 33,698USD | 33,694USD | 70,030USD | 65,183USD | 32,109USD | 66,880USD |
| Net Working Capital | — | 14,335,194USD | 18,884,742USD | 6,346,666USD | 4,109,659USD | 6,122,985USD | 7,691,157USD | 9,146,545USD |
| Unclassified Equity | — | 114,357,532USD | 119,135,468USD | 102,157,437USD | 94,639,864USD | 91,618,792USD | 88,776,605USD | 86,088,061USD |
| Net Receivables | — | — | 802,693USD | 788,609USD | 317,844USD | 886,617USD | 765,763USD | 373,726USD |
| Current Deferred Revenue | — | — | — | 11,293USD | 22,685USD | 217,841USD | 252,211USD | 708,027USD |
| Short Term Investments | — | — | — | — | — | — | 0USD | 0USD |
| 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 | 22,818,975USD | 12,123,884USD | 18,609,331USD | 24,099,387USD | 38,985,071USD | 9,604,358USD | 660,286USD | 811,634USD |
| Intangible Assets | 102,837USD | 134,268USD | 193,375USD | 213,967USD | 202,609USD | — | — | — |
| Other Current Assets | 596,817USD | 450,852USD | 741,638USD | 848,854USD | 645,923USD | 1,486,370USD | 49,812USD | 93,944USD |
| Total Liab | 4,254,227USD | 4,784,310USD | 6,031,107USD | 5,219,873USD | 4,167,525USD | 3,402,369USD | 1,110,142USD | 1,762,542USD |
| Total Stockholder Equity | 18,564,748USD | 7,339,574USD | 12,578,224USD | 18,879,514USD | 34,817,546USD | 6,201,989USD | -449,856USD | -950,908USD |
| Other Current Liab | 2,306,624USD | 2,441,761USD | 2,111,401USD | 1,999,445USD | 1,402,220USD | 1,007,933USD | 250,005USD | 283,863USD |
| Common Stock | 4,209USD | 2,713USD | 1,621USD | 1,189USD | 1,189USD | 354USD | 225USD | 225USD |
| Capital Stock | 4,209USD | 2,713USD | 1,621USD | 1,189USD | 1,189USD | 874USD | 324USD | — |
| Retained Earnings | -101,356,007USD | -81,194,908USD | -60,783,717USD | -38,516,197USD | -20,925,459USD | -7,034,853USD | -3,457,171USD | -1,263,726USD |
| Cash | 20,837,628USD | 10,385,863USD | 11,794,949USD | 7,311,611USD | 36,880,673USD | 7,492,910USD | 303,320USD | 400,694USD |
| Cash And Short Term Investments | 20,837,628USD | 10,385,863USD | 16,794,653USD | 20,138,565USD | 36,880,673USD | 7,492,910USD | 303,320USD | 400,694USD |
| Total Current Assets | 22,237,138USD | 11,602,478USD | 17,778,868USD | 21,091,296USD | 37,722,044USD | 8,987,828USD | 398,047USD | 494,638USD |
| Total Current Liabilities | 3,352,396USD | 3,911,321USD | 4,949,959USD | 4,125,251USD | 2,552,546USD | 2,114,831USD | 879,052USD | 530,786USD |
| Net Debt | -20,105,561USD | -9,732,848USD | -10,767,551USD | -6,037,354USD | -35,272,189USD | -6,231,548USD | -102,370USD | 807,080USD |
| Short Term Debt | 220,745USD | 271,090USD | 348,490USD | 337,215USD | 322,963USD | 145,382USD | 102,107USD | 97,590USD |
| Short Long Term Debt | 100,869USD | 110,177USD | 118,797USD | 108,135USD | 103,826USD | 22,626USD | — | — |
| Short Long Term Debt Total | 732,067USD | 653,015USD | 1,027,398USD | 1,274,257USD | 1,608,484USD | 1,261,362USD | 200,950USD | 1,305,364USD |
| Long Term Debt | 300,084USD | 328,327USD | 449,053USD | 495,258USD | 590,468USD | 715,656USD | — | — |
| Net Receivables | 802,693USD | 765,763USD | 242,577USD | 103,877USD | 195,448USD | 8,548USD | 44,915USD | 41,794USD |
| Accounts Payable | 825,027USD | 946,259USD | 1,318,965USD | 1,626,100USD | 560,479USD | 961,516USD | 154,441USD | 149,333USD |
| Property Plant Equipment Net | 409,006USD | 323,334USD | 585,177USD | 804,312USD | 1,007,028USD | 552,713USD | 219,348USD | 305,787USD |
| Property Plant Equipment Gross | 592,771USD | 446,691USD | 677,974USD | 804,312USD | 1,007,028USD | 552,713USD | 219,348USD | — |
| Accumulated Other Comprehensive Income | 776,869USD | -247,549USD | 247,241USD | 35,627USD | -90,645USD | -152,698USD | -81,163USD | 3,075USD |
| Common Stock Shares Outstanding | 32,968,336shares | 22,881,415shares | 13,011,361shares | 11,883,368shares | 10,165,404shares | 11,876,460shares | 8,372,688shares | 5,860,140shares |
| Non Current Assets Total | 581,837USD | 521,406USD | 830,463USD | 3,008,091USD | 1,263,027USD | 616,530USD | 262,239USD | 316,996USD |
| Non Current Liabilities Total | 901,831USD | 872,989USD | 1,081,148USD | 1,094,622USD | 1,614,979USD | 1,287,538USD | 231,090USD | 1,231,756USD |
| Non Currrent Assets Other | 33,698USD | 32,109USD | 51,911USD | 48,324USD | 53,390USD | 63,817USD | 32,511USD | 11,209USD |
| Net Working Capital | 18,884,742USD | 7,691,157USD | 12,828,909USD | 16,966,045USD | 35,169,498USD | 6,872,997USD | -449,527USD | — |
| Unclassified Equity | 119,135,468USD | 88,776,605USD | 73,111,458USD | 57,357,706USD | 55,831,272USD | 13,388,312USD | 3,087,929USD | — |
| Current Deferred Revenue | — | 252,211USD | 1,122,138USD | 55,180USD | 266,504USD | 239,483USD | 368,797USD | — |
| Short Term Investments | — | 0USD | 4,999,704USD | 12,826,954USD | 0USD | — | — | — |
| Long Term Investments | — | — | 0USD | 1,941,488USD | 0USD | — | — | — |
| Other Liab | — | — | — | 157,580USD | 329,458USD | 171,558USD | 132,247USD | 23,982USD |
| Other Assets | — | — | — | 48,324USD | 53,390USD | 63,817USD | 11,413USD | 11,209USD |
| Non Current Liabilities Other | — | — | — | 599,364USD | — | — | 5,618USD | — |
| Net Tangible Assets | — | — | — | 18,665,547USD | 34,614,937USD | 6,201,517USD | -449,955USD | -950,908USD |
| Inventory | — | — | — | — | — | 1,357,368USD | 31,478USD | — |
| Unclassified Current Assets | — | — | — | — | — | -1,357,368USD | — | — |
| Unclassified Non Current Liabilities | — | — | — | — | — | — | — | 1,207,774USD |
| 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 | 48,473USD |
| Stock Based Compensation | 969,559USD |
| Other Non Cash Items | -330,376USD |
| Change To Liabilities | 46,663USD |
| Change In Working Capital | -436,805USD |
| Operating Cash Flow | -9,407,532USD |
| Net Debt Issuance | -50,822USD |
| Unclassified Financing Cash Flow | 1,821,205USD |
| Financing Cash Flow | 1,770,383USD |
| Effect Of Forex Changes On Cash | -117,042USD |
| Change In Cash | -7,754,191USD |
| End Cash Flow | 13,119,733USD |
| 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 | -5,608,732USD | -4,537,581USD | -5,284,373USD | -5,809,087USD | -4,530,058USD | -3,768,227USD | -4,485,692USD | -8,143,078USD |
| Depreciation | 21,303USD | 28,241USD | 22,817USD | 22,328USD | 20,660USD | 21,307USD | 21,643USD | 20,593USD |
| Stock Based Compensation | 403,509USD | 401,667USD | 460,005USD | 522,019USD | 419,504USD | 359,329USD | 357,505USD | 1,482,901USD |
| Other Non Cash Items | 633,971USD | 11,194USD | 10,864USD | 673,289USD | 109,591USD | 553,984USD | -44,183USD | -166,132USD |
| Change In Working Capital | 225,931USD | -522,008USD | -135,749USD | -507,531USD | 158,776USD | -621,029USD | -1,925,478USD | 1,049,313USD |
| Total Cash From Operating Activities | -4,727,527USD | -4,618,487USD | -4,926,436USD | -5,098,982USD | -3,821,527USD | -3,454,636USD | -6,076,205USD | -5,756,403USD |
| Capital Expenditures | -3USD | -3USD | 0USD | 0USD | 0USD | -945USD | -1USD | -21,547USD |
| Free Cash Flow | -4,727,530USD | -4,618,490USD | -4,926,436USD | -5,098,982USD | -3,821,527USD | -3,455,581USD | -6,076,206USD | -5,777,950USD |
| Net Borrowings | -25,525USD | -25,025USD | -24,996USD | -24,238USD | -22,242USD | -22,780USD | -23,116USD | — |
| Total Cash From Financing Activities | 404,321USD | 16,551,181USD | 7,032,825USD | 2,466,682USD | 2,397,078USD | 2,312,838USD | 808,678USD | 10,036,363USD |
| Issuance Of Capital Stock | 427,783USD | 13,149,139USD | 7,411,554USD | 2,490,920USD | 2,419,320USD | 2,335,619USD | 831,793USD | 10,044,899USD |
| Change In Cash | -4,298,407USD | 12,030,454USD | 2,113,056USD | -2,372,230USD | -1,314,914USD | -1,665,837USD | -4,884,723USD | 6,295,287USD |
| Begin Period Cash Flow | 20,837,628USD | 8,843,470USD | 6,730,414USD | 9,102,644USD | 10,417,558USD | 12,083,395USD | 16,968,118USD | 10,672,831USD |
| End Period Cash Flow | 16,539,221USD | 20,873,924USD | 8,843,470USD | 6,730,414USD | 9,102,644USD | 10,417,558USD | 12,083,395USD | 16,968,118USD |
| Other Cashflows From Financing Activities | 404,321USD | — | -353,733USD | 2,466,682USD | 2,397,078USD | -1USD | 1USD | 13,575USD |
| Investments | — | 0USD | 0USD | 0USD | 0USD | -43,447USD | -1USD | 2,002,205USD |
| Unclassified Financing Cash Flow | — | 3,427,067USD | — | -2,466,682USD | -2,397,078USD | — | — | — |
| Total Cashflows From Investing Activities | — | — | — | — | — | -43,447USD | -1USD | 2,002,205USD |
| 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 | -20,161,099USD | -20,411,191USD | -22,267,520USD | -17,590,738USD | -13,890,606USD | -3,577,682USD | -2,193,445USD | -1,105,540USD |
| Depreciation | 94,046USD | 84,071USD | 83,579USD | 64,168USD | 15,484USD | 9,592USD | 2,571USD | 741USD |
| Stock Based Compensation | 1,803,195USD | 2,390,159USD | 3,259,026USD | 1,526,434USD | 839,371USD | 81,640USD | 0USD | — |
| Other Non Cash Items | 804,938USD | 143,523USD | -383,188USD | -206,861USD | 999,865USD | 8,709USD | 10,104USD | 41,051USD |
| Change In Working Capital | -1,006,512USD | -1,080,389USD | 442,230USD | 1,514,858USD | -329,784USD | 237,504USD | 312,261USD | 319,234USD |
| Total Cash From Operating Activities | -18,465,432USD | -18,873,827USD | -18,865,873USD | -14,692,139USD | -12,365,670USD | -3,240,237USD | -1,868,509USD | -744,514USD |
| Capital Expenditures | 0USD | -22,493USD | -15,358USD | -118,953USD | -94,212USD | -20,826USD | -13,723USD | -7,987USD |
| Free Cash Flow | -18,465,430USD | -18,896,320USD | -18,881,231USD | -14,811,092USD | -12,459,882USD | -3,261,063USD | -1,882,232USD | -752,501USD |
| Investments | 0USD | 4,977,507USD | 7,214,641USD | -14,655,860USD | -94,212USD | -20,826USD | -13,723USD | -7,987USD |
| Net Borrowings | -96,501USD | -90,879USD | -89,067USD | -78,774USD | -21,951USD | 738,282USD | 738,282USD | 983,778USD |
| Total Cash From Financing Activities | 28,447,766USD | 13,012,076USD | 12,641,343USD | -78,774USD | 41,766,775USD | 10,486,961USD | 1,751,479USD | 983,778USD |
| Issuance Of Capital Stock | 25,470,933USD | 13,212,311USD | 3,147,233USD | 770,520USD | 42,629,998USD | 10,219,424USD | 1,751,479USD | 0USD |
| Change In Cash | 10,456,366USD | -1,411,412USD | 4,486,541USD | -29,569,523USD | 29,407,671USD | 7,190,581USD | -97,189USD | 237,884USD |
| Begin Period Cash Flow | 10,417,558USD | 11,828,970USD | 7,342,429USD | 36,911,952USD | 7,504,281USD | 313,700USD | 410,889USD | 173,005USD |
| End Period Cash Flow | 20,873,924USD | 10,417,558USD | 11,828,970USD | 7,342,429USD | 36,911,952USD | 7,504,281USD | 313,700USD | 410,889USD |
| Unclassified Financing Cash Flow | 3,073,334USD | — | -3,147,233USD | 14,004,293USD | — | -10,219,247USD | -2,489,761USD | — |
| Total Cashflows From Investing Activities | — | 4,977,507USD | 10,222,667USD | -14,774,813USD | -94,212USD | -20,826USD | -13,723USD | -7,987USD |
| Other Cashflows From Financing Activities | — | -109,356USD | 12,730,410USD | -14,774,813USD | -841,272USD | 9,748,502USD | 1,751,479USD | 983,778USD |
| Change To Account Receivables | — | — | -130,068USD | 3,631USD | -63,354USD | -21,650USD | -8,352USD | -8,352USD |
| Unclassified Investing Cash Flow | — | — | 3,023,384USD | 14,655,860USD | — | — | — | — |
| Change To Liabilities | — | — | — | 858,364USD | -486,693USD | 266,228USD | 224,096USD | 267,495USD |
| Cash And Cash Equivalents Changes | — | — | — | -29,545,726USD | — | — | — | — |
| Other Cashflows From Investing Activities | — | — | — | -14,655,860USD | — | — | — | 7,987USD |
| Change To Inventory | — | — | — | — | 93,319USD | -28,528USD | 96,517USD | — |
| 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.