HUMA
Humacyte, Inc.
Company overview
- Market capitalization
- $152.01M
- Employees
- 184
- Latest publication
- 2026-09-29
About Humacyte, Inc.
Humacyte, Inc., together with its subsidiaries, engages in the development and manufacture of off-the-shelf, implantable, and bioengineered human tissues for the treatment of diseases and conditions across a range of anatomic locations in multiple therapeutic areas. The company using its proprietary and scientific technology platform to engineer and manufacture human acellular vessels (HAVs) to be implanted into patient without inducing a foreign body response or leading to immune rejection. It is developing a portfolio of HAVs, which would target the vascular repair, reconstruction, and replacement market, including vascular trauma; arteriovenous access for hemodialysis; peripheral arterial disease; pediatric heart surgery; and coronary artery bypass grafting, as well as for the delivery of cellular therapy, including pancreatic islet cell transplantation to treat Type 1 diabetes. Humacyte, Inc. was founded in 2004 and is headquartered in Durham, North Carolina.
Financial statements
Income 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 Revenue | 406,000USD | 495,000USD | 467,000USD | 753,000USD | 301,000USD | 517,000USD | 7,228,000USD | 0USD |
| Cost Of Revenue | 1,231,000USD | 2,037,999USD | 10,870,000USD | 2,125,000USD | 2,073,000USD | 1,979,000USD | 3,614,000USD | 1,812,000USD |
| Gross Profit | -825,000USD | -1,543,000USD | -10,403,000USD | -1,372,000USD | -1,772,000USD | -1,462,000USD | 3,614,000USD | -1,812,000USD |
| Research Development | 18,144,000USD | 19,462,000USD | 14,605,000USD | 17,273,000USD | 22,006,000USD | 15,418,000USD | 20,656,000USD | 22,926,000USD |
| Selling General Administrative | 8,027,000USD | 7,930,000USD | 23,035,000USD | 7,610,000USD | 7,809,000USD | 8,136,000USD | 7,432,000USD | 7,307,000USD |
| General And Administrative Expenses | 8,027,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 26,171,000USD | 27,392,000USD | 20,433,000USD | 23,018,000USD | 27,955,000USD | 21,722,000USD | 31,702,000USD | 28,421,000USD |
| Operating Income | -26,996,000USD | -28,935,000USD | -30,836,000USD | -24,390,000USD | -29,727,000USD | -23,184,000USD | -28,088,000USD | -30,233,000USD |
| Total Other Income Expense Net | -9,806,000USD | 11,316,000USD | 6,032,000USD | 6,880,000USD | -7,931,000USD | 62,323,000USD | 7,148,000USD | -8,969,000USD |
| Interest Income | 388,000USD | 330,000USD | 503,000USD | 590,000USD | 832,000USD | 662,000USD | 852,000USD | 911,000USD |
| Interest Expense | 2,321,000USD | 2,271,000USD | 3,093,000USD | 2,612,000USD | 2,545,000USD | 3,000,000USD | 2,508,000USD | 2,438,000USD |
| Income Before Tax | -36,802,000USD | -17,619,000USD | -24,804,000USD | -17,510,000USD | -37,658,000USD | 39,139,000USD | -20,940,000USD | -39,202,000USD |
| Income Tax Expense | 0USD | — | — | — | — | — | -1,747,724USD | — |
| Net Income | -36,802,000USD | -17,619,000USD | -24,804,000USD | -17,510,000USD | -37,658,000USD | 39,139,000USD | -20,940,000USD | -39,202,000USD |
| Net Income Applicable To Common Shares | -36,802,000USD | — | — | — | — | — | — | — |
| Net Interest Income | — | -1,941,000USD | -2,590,000USD | -2,022,000USD | -1,713,000USD | -2,338,000USD | -1,656,000USD | -1,527,000USD |
| Net Income From Continuing Ops | — | -17,619,000USD | -24,804,000USD | -17,510,000USD | -37,658,000USD | 39,139,000USD | -20,940,000USD | -39,202,000USD |
| Ebit | — | -28,935,000USD | -30,836,000USD | -24,390,000USD | -35,113,000USD | 42,139,000USD | -18,432,000USD | -36,764,000USD |
| Ebitda | — | -27,145,000USD | -29,048,000USD | -22,525,000USD | -33,253,000USD | 43,971,000USD | -16,624,000USD | -34,952,000USD |
| Depreciation And Amortization | — | 1,790,000USD | 1,788,000USD | 1,865,000USD | 1,860,000USD | 1,832,000USD | 1,808,000USD | 1,812,000USD |
| Reconciled Depreciation | — | 1,790,000USD | 1,788,000USD | 1,865,000USD | 1,860,000USD | 1,832,000USD | 1,808,000USD | 1,812,000USD |
| Unclassified Operating Expenses | — | — | -17,207,000USD | -1,865,000USD | -1,860,000USD | -1,832,000USD | — | -1,812,000USD |
| Selling And Marketing Expenses | — | — | — | — | — | — | 3,614,000USD | — |
| 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 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 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 2,038,000USD | 0USD | 0USD | 1,565,000USD | 1,263,000USD | 1,491,000USD | 6,187,000USD |
| Cost Of Revenue | 17,047,000USD | 7,190,000USD | 76,550,000USD | 8,255,000USD | 61,341,000USD | 54,078,000USD | 75,603,000USD |
| Gross Profit | -15,009,000USD | -7,190,000USD | -76,550,000USD | -6,690,000USD | -60,078,000USD | -52,587,000USD | -69,416,000USD |
| Research Development | 69,302,000USD | 88,599,000USD | 76,550,000USD | 63,260,000USD | 61,341,000USD | 54,078,000USD | 75,603,000USD |
| Selling General Administrative | 31,171,000USD | 25,799,000USD | 23,392,000USD | 22,883,000USD | 21,025,000USD | 11,861,000USD | 16,275,000USD |
| Unclassified Operating Expenses | -8,045,000USD | -7,190,000USD | -76,445,000USD | -8,255,000USD | -61,236,000USD | -53,926,001USD | -75,603,000USD |
| Total Operating Expenses | 92,428,000USD | 107,208,000USD | 23,497,000USD | 77,888,000USD | 21,130,000USD | 12,012,999USD | 16,275,000USD |
| Operating Income | -107,437,000USD | -114,398,000USD | -100,047,000USD | -84,578,000USD | -81,208,000USD | -64,599,999USD | -85,691,000USD |
| Interest Income | 2,587,000USD | 4,104,000USD | 5,737,000USD | 2,629,000USD | 16,000USD | 278,000USD | — |
| Interest Expense | 11,250,000USD | 9,277,000USD | 6,599,000USD | 6,200,000USD | 4,348,000USD | 2,202,000USD | 2,298,000USD |
| Net Interest Income | -8,663,000USD | -5,173,000USD | -774,000USD | -3,571,000USD | -4,332,000USD | -1,924,000USD | — |
| Income Before Tax | -40,833,000USD | -148,701,000USD | -110,776,000USD | -11,965,000USD | -26,477,000USD | -66,524,000USD | -85,422,000USD |
| Net Income | -40,833,000USD | -148,701,000USD | -110,776,000USD | -11,965,000USD | -26,477,000USD | -66,524,000USD | -85,422,000USD |
| Net Income From Continuing Ops | -40,833,000USD | -148,701,000USD | -89,390,000USD | -11,965,000USD | -26,477,000USD | -66,524,000USD | — |
| Ebit | -107,437,000USD | -139,424,000USD | -104,177,000USD | -84,578,000USD | -81,208,000USD | -64,599,999USD | -85,691,000USD |
| Ebitda | -100,092,000USD | -132,234,000USD | -96,458,000USD | -76,368,000USD | -72,967,000USD | -56,249,000USD | -78,942,000USD |
| Depreciation And Amortization | 7,345,000USD | 7,190,000USD | 7,719,000USD | 8,210,000USD | 8,241,000USD | 8,350,999USD | 6,749,000USD |
| Reconciled Depreciation | 7,345,000USD | 7,190,000USD | 8,000,000USD | 8,210,000USD | 8,241,000USD | 8,351,000USD | — |
| Total Other Income Expense Net | 66,604,000USD | -34,303,000USD | -10,729,000USD | 72,613,000USD | 54,731,000USD | -1,924,001USD | 269,000USD |
| Income Tax Expense | — | — | 3,107,000USD | -76,184,000USD | -64,013,000USD | 2,202,000USD | — |
| Non Operating Income Net Other | — | — | — | 78,813,000USD | 59,079,000USD | — | — |
| Net Income Applicable To Common Shares | — | — | — | -11,965,000USD | -26,477,000USD | -66,524,000USD | -85,422,000USD |
| Source | 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 | 138,087,000USD | 110,557,000USD | 116,366,000USD | 91,509,000USD | 138,795,000USD | 162,553,000USD | 137,872,000USD | 114,764,000USD |
| Cash And Equivalents | 79,903,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 92,787,000USD | 63,597,000USD | 67,795,000USD | 41,351,000USD | 51,730,000USD | 73,705,000USD | 47,859,000USD | 23,005,000USD |
| Other Current Assets | 5,569,000USD | 4,704,000USD | 3,268,000USD | 2,367,000USD | 2,237,000USD | 2,350,000USD | 2,922,000USD | 2,434,000USD |
| Other Non Current Assets | 672,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 106,826,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 14,948,000USD | 16,187,000USD | 18,372,000USD | 25,581,000USD | 21,085,000USD | 20,029,000USD | 19,954,000USD | 20,942,000USD |
| Other Current Liabilities | 9,273,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 2,087,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 31,261,000USD | 11,624,000USD | 3,109,000USD | -4,751,000USD | 4,051,999USD | 36,043,000USD | -52,669,000USD | -63,721,000USD |
| Total Equity Including Noncontrolling Interest | 31,261,000USD | — | — | — | — | — | — | — |
| Net Receivables | 330,000USD | 434,000USD | 441,000USD | 1,078,000USD | 394,000USD | 488,000USD | 0USD | — |
| Inventory | 6,985,000USD | 9,920,000USD | 13,589,000USD | 18,418,000USD | 11,067,000USD | 8,020,000USD | 0USD | — |
| Property Plant Equipment Net | 16,170,000USD | 46,079,000USD | 47,690,000USD | 49,277,000USD | 35,634,000USD | 37,402,000USD | 38,553,000USD | 40,263,000USD |
| Accounts Payable | 4,157,000USD | 5,082,000USD | 5,404,000USD | 9,575,000USD | 6,629,000USD | 5,572,000USD | 4,490,000USD | 6,903,000USD |
| Common Stock | 28,000USD | 10,859,000USD | 20,000USD | 16,000USD | 16,000USD | 16,000USD | 13,000USD | 12,000USD |
| Retained Earnings | -781,269,000USD | -744,467,000USD | -726,848,000USD | -702,044,000USD | -684,534,000USD | -646,876,000USD | -686,015,000USD | -665,075,000USD |
| Total Liab | — | 98,933,000USD | 113,257,000USD | 96,260,000USD | 134,743,001USD | 126,510,000USD | 190,541,000USD | 178,485,000USD |
| Other Current Liab | — | 8,677,000USD | 10,540,000USD | 13,336,000USD | 9,247,000USD | 11,451,000USD | 12,547,000USD | 11,151,000USD |
| Capital Stock | — | 23,000USD | 20,000USD | 16,000USD | 16,000USD | 16,000USD | 13,000USD | 12,000USD |
| Cash | — | 48,539,000USD | 50,497,000USD | 19,488,000USD | 38,032,000USD | 62,847,000USD | 44,937,000USD | 20,571,000USD |
| Cash And Short Term Investments | — | 48,539,000USD | 50,497,000USD | 19,488,000USD | 38,032,000USD | 62,847,000USD | 44,937,000USD | 20,571,000USD |
| Net Debt | — | 17,362,000USD | 14,349,000USD | 10,337,000USD | 45,931,999USD | -46,997,000USD | -28,400,000USD | -3,304,000USD |
| Short Term Debt | — | 2,428,000USD | 2,428,000USD | 2,670,000USD | 5,209,000USD | 3,006,000USD | 2,917,000USD | 2,888,000USD |
| Short Long Term Debt Total | — | 65,901,000USD | 64,846,000USD | 29,825,000USD | 83,963,999USD | 15,850,000USD | 16,537,000USD | 17,267,000USD |
| Long Term Debt | — | 35,871,000USD | 35,444,000USD | — | — | — | — | — |
| Property Plant Equipment Gross | — | 46,079,000USD | 89,022,000USD | 89,341,000USD | 74,367,000USD | 74,797,000USD | 74,640,000USD | 75,408,000USD |
| Common Stock Shares Outstanding | — | 197,846,786shares | 158,160,468shares | 158,313,290shares | 155,437,281shares | 131,759,302shares | 118,479,097shares | 119,408,565shares |
| Non Current Assets Total | — | 46,960,000USD | 48,571,000USD | 50,158,000USD | 87,065,000USD | 88,848,000USD | 90,013,000USD | 91,759,000USD |
| Non Current Liabilities Total | — | 82,746,000USD | 94,885,000USD | 70,679,000USD | 113,658,001USD | 106,481,000USD | 170,587,000USD | 157,543,000USD |
| Non Current Liabilities Other | — | 8,437,000USD | 13,075,000USD | 40,001,000USD | 94,109,000USD | 86,853,000USD | 135,298,000USD | 140,059,000USD |
| Non Currrent Assets Other | — | 881,000USD | 672,000USD | 881,000USD | 51,431,000USD | 51,446,000USD | 51,460,000USD | 51,496,000USD |
| Net Working Capital | — | 47,410,000USD | 49,423,000USD | 15,770,000USD | 30,645,000USD | 53,676,000USD | 27,905,000USD | 2,063,000USD |
| Unclassified Non Current Liabilities | — | 38,438,000USD | 46,366,000USD | 30,678,000USD | 19,549,001USD | 19,628,000USD | 35,289,000USD | 17,484,000USD |
| Unclassified Equity | — | 745,209,000USD | 729,917,000USD | 697,261,000USD | 688,553,999USD | 682,887,000USD | 633,320,000USD | 601,330,000USD |
| Accumulated Other Comprehensive Income | — | — | — | — | 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 |
|---|---|---|---|---|---|---|---|
| Total Assets | 116,366,000USD | 137,872,000USD | 128,223,000USD | 204,302,000USD | 286,533,000USD | 106,688,000USD | 168,691,000USD |
| Other Current Assets | 3,268,000USD | 2,922,000USD | 2,830,000USD | 2,298,000USD | 3,662,000USD | 1,407,000USD | 640,000USD |
| Total Liab | 113,257,000USD | 190,541,000USD | 114,677,000USD | 87,374,000USD | 164,359,000USD | 36,016,000USD | 36,490,000USD |
| Total Stockholder Equity | 3,109,000USD | -52,669,000USD | 13,546,000USD | 116,928,000USD | 122,174,000USD | 70,672,000USD | 132,201,000USD |
| Other Current Liab | 10,540,000USD | 12,547,000USD | 9,393,000USD | 7,108,000USD | 6,757,000USD | 4,592,000USD | 4,500,000USD |
| Common Stock | 20,000USD | 13,000USD | 10,000USD | 10,000USD | 10,000USD | 1,000USD | 21,000USD |
| Capital Stock | 20,000USD | 13,000USD | 10,000USD | 10,000USD | 10,000USD | 1,000USD | — |
| Retained Earnings | -726,848,000USD | -686,015,000USD | -537,314,000USD | -426,538,000USD | -414,573,000USD | -388,096,000USD | -321,572,000USD |
| Cash | 50,497,000USD | 44,937,000USD | 80,448,000USD | 149,772,000USD | 217,502,000USD | 39,929,000USD | 93,713,000USD |
| Cash And Short Term Investments | 50,497,000USD | 44,937,000USD | 80,448,000USD | 151,879,000USD | 225,502,000USD | 39,929,000USD | 93,713,000USD |
| Total Current Assets | 67,795,000USD | 47,859,000USD | 83,278,000USD | 154,208,000USD | 229,340,000USD | 41,449,000USD | 94,954,000USD |
| Total Current Liabilities | 18,372,000USD | 19,954,000USD | 18,443,000USD | 19,580,000USD | 11,050,000USD | 11,233,000USD | 10,842,000USD |
| Net Debt | 14,349,000USD | -28,400,000USD | -22,995,000USD | -99,706,000USD | -166,324,000USD | -11,068,000USD | -64,995,000USD |
| Short Term Debt | 2,428,000USD | 2,917,000USD | 2,560,000USD | 10,877,000USD | 2,026,000USD | 4,222,000USD | 3,070,000USD |
| Short Long Term Debt Total | 64,846,000USD | 16,537,000USD | 57,453,000USD | 50,066,000USD | 51,178,000USD | 28,861,000USD | 28,718,000USD |
| Long Term Debt | 35,444,000USD | — | 38,600,000USD | 20,336,000USD | 27,361,000USD | 822,000USD | — |
| Net Receivables | 441,000USD | 0USD | 0USD | 31,000USD | 176,000USD | 113,000USD | 601,000USD |
| Inventory | 13,589,000USD | 0USD | — | -31,000USD | 1USD | 1USD | 1USD |
| Accounts Payable | 5,404,000USD | 4,490,000USD | 6,490,000USD | 1,595,000USD | 2,094,000USD | 2,274,000USD | 3,272,000USD |
| Property Plant Equipment Net | 47,690,000USD | 38,553,000USD | 44,104,000USD | 50,094,000USD | 57,193,000USD | 65,239,000USD | 73,737,000USD |
| Property Plant Equipment Gross | 89,022,000USD | 74,640,000USD | 76,271,000USD | 50,094,000USD | 57,193,000USD | 79,500,000USD | — |
| Common Stock Shares Outstanding | 158,160,468shares | 118,479,097shares | 103,420,238shares | 103,051,366shares | 39,970,398shares | 12,449,057shares | 20,120,442shares |
| Non Current Assets Total | 48,571,000USD | 90,013,000USD | 44,945,000USD | 50,094,000USD | 57,193,000USD | 65,239,000USD | 73,737,000USD |
| Non Current Liabilities Total | 94,885,000USD | 170,587,000USD | 96,234,000USD | 67,794,000USD | 153,309,000USD | 24,783,000USD | 25,648,000USD |
| Non Current Liabilities Other | 13,075,000USD | 135,298,000USD | 38,705,000USD | 47,458,000USD | 125,948,000USD | 7,998,109USD | — |
| Non Currrent Assets Other | 672,000USD | 51,460,000USD | 841,000USD | -50,094,000USD | -57,193,000USD | -65,239,000USD | -73,737,000USD |
| Net Working Capital | 49,423,000USD | 27,905,000USD | 64,835,000USD | 134,628,000USD | 218,290,000USD | 30,216,000USD | — |
| Unclassified Non Current Liabilities | 46,366,000USD | 35,289,000USD | 18,929,000USD | -27,973,000USD | -104,839,000USD | 15,818,891USD | 25,648,000USD |
| Unclassified Equity | 729,917,000USD | 633,320,000USD | 550,840,000USD | 543,446,000USD | 1,359,500,000USD | 879,755,000USD | 453,752,000USD |
| Current Deferred Revenue | — | — | -2,613,000USD | — | 4,731,000USD | — | — |
| Short Term Investments | — | — | 0USD | 2,107,000USD | 8,000,000USD | 0USD | — |
| Accumulated Other Comprehensive Income | — | — | 0USD | — | -822,773,000USD | -420,989,000USD | — |
| Other Liab | — | — | — | 27,973,000USD | 104,839,000USD | 144,000USD | — |
| Short Long Term Debt | — | — | — | 8,571,000USD | — | 2,451,000USD | — |
| Net Tangible Assets | — | — | — | 116,928,000USD | 122,174,000USD | 93,013,845USD | -288,788,000USD |
| Unclassified Current Liabilities | — | — | — | -8,571,000USD | -4,558,000USD | -2,306,000USD | — |
| Long Term Investments | — | — | — | — | — | 100,016,161USD | — |
| Unclassified Non Current Assets | — | — | — | — | — | -100,016,161USD | — |
| Source | 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 | -17,619,000USD | -24,804,000USD | -17,510,000USD | -37,658,000USD | 39,139,000USD | -20,940,000USD | -39,202,000USD | -56,663,000USD |
| Depreciation | 1,342,000USD | 1,341,000USD | 1,865,000USD | 1,860,000USD | 1,832,000USD | -322,000USD | 1,812,000USD | 1,779,000USD |
| Stock Based Compensation | 3,170,000USD | 2,470,000USD | 2,461,000USD | 2,335,000USD | 2,487,000USD | 1,694,000USD | 1,552,000USD | 1,437,000USD |
| Other Non Cash Items | -6,180,000USD | 3,181,000USD | -6,599,000USD | 8,448,000USD | -62,495,000USD | -4,197,000USD | 9,517,000USD | 28,098,000USD |
| Change To Account Receivables | 7,000USD | 637,000USD | -684,000USD | 94,000USD | -308,000USD | 0USD | 0USD | 0USD |
| Change To Inventory | 2,043,000USD | -3,557,000USD | -7,302,000USD | -2,948,000USD | -8,020,000USD | — | 0USD | 0USD |
| Change In Working Capital | -1,305,000USD | -8,311,999USD | -4,121,000USD | -1,398,000USD | -9,564,000USD | -2,812,000USD | 3,414,000USD | 4,058,000USD |
| Total Cash From Operating Activities | -25,104,000USD | -26,123,999USD | -23,904,000USD | -26,413,000USD | -28,601,000USD | -26,577,000USD | -22,907,000USD | -21,291,000USD |
| Capital Expenditures | -175,000USD | -39,000USD | -49,000USD | -568,000USD | -228,000USD | -63,000USD | -934,000USD | -184,000USD |
| Free Cash Flow | -25,279,000USD | -26,162,999USD | -23,953,000USD | -26,981,000USD | -28,829,000USD | -26,640,000USD | -23,841,000USD | -21,475,000USD |
| Total Cashflows From Investing Activities | -175,000USD | -39,000USD | -49,000USD | -568,000USD | -228,000USD | -63,000USD | -934,000USD | -184,000USD |
| Net Borrowings | 0USD | 39,186,000USD | -743,000USD | -727,000USD | -687,000USD | -673,000USD | -659,000USD | — |
| Total Cash From Financing Activities | 23,321,000USD | 57,171,999USD | -44,591,000USD | 2,166,000USD | 46,739,000USD | 51,006,000USD | 849,000USD | -467,000USD |
| Issuance Of Capital Stock | 18,676,000USD | 46,650,000USD | 9,800,000USD | 0USD | 47,000,000USD | 44,643,000USD | 1,013,000USD | 0USD |
| Change In Cash | -1,958,000USD | 31,009,000USD | -68,544,000USD | -24,959,000USD | 17,910,000USD | 24,366,000USD | -22,992,000USD | -21,942,000USD |
| Begin Period Cash Flow | 50,641,000USD | 19,841,000USD | 88,385,000USD | 62,991,000USD | 95,290,000USD | 70,924,000USD | 93,916,000USD | 115,505,000USD |
| End Period Cash Flow | 48,539,000USD | 50,850,000USD | 19,841,000USD | 38,032,000USD | 113,200,000USD | 95,290,000USD | 70,924,000USD | 93,563,000USD |
| Other Cashflows From Financing Activities | 23,321,000USD | -37,955,000USD | -53,648,000USD | -340,000USD | 426,000USD | 47,823,000USD | 495,000USD | -850,000USD |
| Unclassified Operating Cash Flow | -4,512,000USD | — | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | -18,676,000USD | 9,290,999USD | — | 3,233,000USD | — | 3,148,000USD | — | — |
| Dividends Paid | — | 0USD | — | — | — | — | — | — |
| Investments | — | — | -49,000USD | -568,000USD | -228,000USD | -63,000USD | -934,000USD | -184,000USD |
| Sale Purchase Of Stock | — | — | — | — | — | 708,000USD | 708,000USD | — |
| 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 |
|---|---|---|---|---|---|---|---|
| Net Income | -40,833,000USD | -148,701,000USD | -110,776,000USD | -11,965,000USD | -26,477,000USD | -66,524,000USD | -85,422,000USD |
| Depreciation | 5,328,000USD | 7,190,000USD | 7,719,000USD | 8,210,000USD | 8,241,000USD | 8,432,000USD | 6,749,000USD |
| Stock Based Compensation | 9,753,000USD | 6,137,000USD | 6,828,000USD | 6,184,000USD | 10,146,000USD | 4,694,000USD | 4,457,000USD |
| Other Non Cash Items | -55,895,000USD | 36,941,000USD | 16,353,000USD | -74,587,000USD | -72,543,000USD | 4,893,000USD | 6,248,000USD |
| Change To Account Receivables | -261,000USD | 0USD | 31,000USD | 145,000USD | -63,000USD | 488,000USD | -185,000USD |
| Change To Inventory | -21,827,000USD | 0USD | — | — | -181,000USD | -2,257,000USD | -2,434,000USD |
| Change In Working Capital | -23,395,000USD | 311,000USD | 6,571,000USD | 1,029,000USD | -557,000USD | -2,369,000USD | 453,000USD |
| Total Cash From Operating Activities | -105,042,000USD | -98,122,000USD | -73,305,000USD | -71,129,000USD | -81,190,000USD | -55,568,000USD | -71,787,000USD |
| Capital Expenditures | -884,000USD | -1,572,000USD | -2,280,000USD | -1,048,000USD | -220,000USD | -318,000USD | -8,125,000USD |
| Free Cash Flow | -105,926,000USD | -99,694,000USD | -75,585,000USD | -72,177,000USD | -81,410,000USD | -55,886,000USD | -79,912,000USD |
| Total Cashflows From Investing Activities | -884,000USD | -1,572,000USD | -173,000USD | 4,845,000USD | -8,220,000USD | -268,000USD | -8,125,000USD |
| Net Borrowings | 37,029,000USD | -2,579,000USD | -34,066,000USD | -1,981,000USD | 29,659,000USD | 1,751,000USD | -1,292,000USD |
| Total Cash From Financing Activities | 61,486,000USD | 114,183,000USD | 4,507,000USD | -1,446,000USD | 266,983,000USD | 2,052,000USD | -74,000USD |
| Dividends Paid | 0USD | 0USD | — | — | — | — | — |
| Issuance Of Capital Stock | 103,450,000USD | 89,052,000USD | 0USD | — | — | — | — |
| Change In Cash | -44,440,000USD | 14,489,000USD | -69,180,000USD | -67,730,000USD | 177,573,000USD | 39,929,000USD | -79,986,000USD |
| Begin Period Cash Flow | 95,290,000USD | 80,801,000USD | 149,772,000USD | 217,502,000USD | 39,929,000USD | 93,713,000USD | 173,699,000USD |
| End Period Cash Flow | 50,850,000USD | 95,290,000USD | 80,592,000USD | 149,772,000USD | 217,502,000USD | 39,929,000USD | 93,713,000USD |
| Other Cashflows From Financing Activities | -88,340,000USD | 70,836,000USD | -1,760,000USD | 535,000USD | 239,053,000USD | 301,000USD | 1,218,000USD |
| Unclassified Financing Cash Flow | 9,347,000USD | 45,218,000USD | 40,333,000USD | — | -244,727,000USD | — | — |
| Investments | — | -1,572,000USD | 5,189,000USD | 5,893,000USD | -8,000,000USD | -268,000USD | -8,000,000USD |
| Sale Purchase Of Stock | — | 708,000USD | — | 535,000USD | 242,998,000USD | — | — |
| Unclassified Investing Cash Flow | — | 1,572,000USD | -3,082,000USD | -5,893,000USD | 8,000,000USD | — | 8,000,000USD |
| Change To Liabilities | — | — | — | -435,000USD | 1,722,000USD | -889,000USD | 1,845,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -67,730,000USD | 177,573,000USD | — | — |
| Other Cashflows From Investing Activities | — | — | — | 5,893,000USD | -8,000,000USD | 50,000USD | — |
| Unclassified Operating Cash Flow | — | — | — | — | — | -4,694,000USD | -4,272,000USD |
| Source | 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 | Product | 493,000 | USD | 0001193125-26-221755 |
| Q1 2026Quarterly · 2026-03-31 | Product | Product And Service Other | 2,000 | USD | 0001193125-26-221755 |
| Q4 2025Quarterly · 2025-12-31 | Product | Product | 442,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Product And Service Other | 25,000 | USD | Legacy provider |
| FY 2025Yearly · 2025-12-31 | Product | Product | 1,389,000 | USD | 0001818382-26-000004 |
| FY 2025Yearly · 2025-12-31 | Product | Product And Service Other | 649,000 | USD | 0001818382-26-000004 |
| Q3 2025Quarterly · 2025-09-30 | Product | Product | 700,000 | USD | 0001818382-25-000132 |
| Q3 2025Quarterly · 2025-09-30 | Product | Product And Service Other | 53,000 | USD | 0001818382-25-000132 |
| Q2 2025Quarterly · 2025-06-30 | Product | Product | 100,000 | USD | 0001818382-25-000125 |
| Q2 2025Quarterly · 2025-06-30 | Product | Product And Service Other | 201,000 | USD | 0001818382-25-000125 |
| Q1 2025Quarterly · 2025-03-31 | Product | Product | 147,000 | USD | 0001193125-26-221755 |
| Q1 2025Quarterly · 2025-03-31 | Product | Product And Service Other | 370,000 | USD | 0001193125-26-221755 |
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.