IMNN
Imunon, Inc.
Company overview
- Market capitalization
- $7.74M
- Employees
- 20
- Latest publication
- 2026-09-29
About Imunon, Inc.
Imunon, Inc., a clinical-stage biotechnology company, focuses on developing immunotherapies and vaccines in the United States. The company's lead clinical program is IMNN-001, a DNA-based immunotherapy that is in a Phase 3 clinical trial for the localized treatment of advanced ovarian cancer, as well as in the IND-enabling phase for colorectal and pancreatic cancers, and in the discovery phase for glioblastoma. It is also developing IMNN-101, a COVID-19 booster vaccine that has completed a Phase 1 clinical trial. In addition, the company develops non-viral DNA technology across modalities, such as TheraPlas for the coding of proteins and cytokines in the treatment of solid tumors; and PlaCCine for the coding of viral antigens that can elicit a strong immunological response. The company was formerly known as Celsion Corporation and changed its name to Imunon, Inc. in September 2022. Imunon, Inc. was incorporated in 1982 and is headquartered in Lawrenceville, New Jersey.
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 | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD | Q1 20242024-03-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | -725,202USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cost Of Revenue | 166,544USD | 169,265USD | 167,034USD | 164,674USD | 2,165,092USD | 3,293,209USD | 185,270USD | 178,310USD |
| Gross Profit | -166,544USD | -169,265USD | -167,034USD | -164,674USD | -2,165,092USD | -3,293,209USD | -185,270USD | -178,310USD |
| Research Development | 2,337,308USD | 2,489,401USD | 1,899,251USD | 1,226,954USD | 2,165,092USD | 3,293,209USD | 2,819,645USD | 3,293,861USD |
| Selling General Administrative | 1,969,244,000USD | 1,772,302USD | 1,576,577USD | 1,540,910USD | 1,980,207USD | 1,668,258USD | 2,193,706USD | 1,717,585USD |
| Unclassified Operating Expenses | -1,967,441,300USD | — | — | — | -2,165,092USD | -3,293,209USD | — | — |
| Total Operating Expenses | 4,140,008USD | 4,261,703USD | 3,475,828USD | 2,603,190USD | 1,980,207USD | 1,668,258USD | 5,013,351USD | 5,011,446USD |
| Operating Income | -4,306,552USD | -4,261,703USD | -3,475,828USD | -2,767,864USD | -4,145,299USD | -4,961,467USD | -5,013,351USD | -5,011,446USD |
| Income Before Tax | -4,249,022USD | -4,222,850USD | -3,429,124USD | -2,740,559USD | -4,102,495USD | -4,845,475USD | -4,788,017USD | -4,929,525USD |
| Net Income | -4,249,022USD | -4,222,822USD | -3,429,124USD | -2,740,559USD | -4,102,495USD | -4,845,475USD | -4,788,017USD | -4,929,525USD |
| Net Income From Continuing Ops | -4,249,022USD | -4,222,850USD | -3,429,124USD | -2,740,559USD | -4,102,495USD | -4,845,475USD | -4,788,017USD | -4,929,525USD |
| Ebit | -4,249,022USD | -4,222,850USD | -3,429,124USD | -2,740,559USD | -4,102,495USD | -4,845,475USD | -4,788,017USD | -4,929,525USD |
| Ebitda | -4,082,478USD | -4,053,585USD | -3,262,090USD | -2,575,885USD | -4,035,814USD | -4,781,170USD | -4,602,747USD | -4,751,215USD |
| Depreciation And Amortization | 166,544USD | 169,265USD | 167,034USD | 164,674USD | 66,681USD | 64,305USD | 185,270USD | 178,310USD |
| Reconciled Depreciation | 166,544USD | 169,265USD | 167,034USD | 164,674USD | 197,927USD | 189,250USD | 185,270USD | 178,310USD |
| Total Other Income Expense Net | 57,530USD | 38,853USD | 46,704USD | 27,305USD | 42,804USD | 115,992USD | 225,334USD | 81,921USD |
| Interest Income | — | — | — | — | — | 115,992USD | 89,884USD | 155,387USD |
| Interest Expense | — | — | — | — | — | 0USD | 0USD | 0USD |
| Net Interest Income | — | — | — | — | — | 115,992USD | 89,884USD | 155,387USD |
| Income Tax Expense | — | — | — | — | — | — | — | 135,034USD |
| 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 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD | FY 20142014-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 500,000USD | 500,000USD | 500,000USD | 500,000USD | 500,000USD | 500,000USD |
| Research Development | 7,780,698USD | 11,639,411USD | 11,733,666USD | 10,619,287USD | 11,344,819USD | 13,065,309USD | 11,865,523USD | 14,969,382USD |
| Selling General Administrative | 6,869,996USD | 7,493,035USD | 13,687,899USD | 10,887,903USD | 7,641,593USD | 8,000,164USD | 9,699,521USD | 8,860,549USD |
| Total Operating Expenses | 14,650,694USD | 19,132,446USD | 25,421,565USD | 21,507,190USD | 18,986,412USD | 21,065,473USD | 21,565,044USD | 25,215,194USD |
| Operating Income | -14,650,694USD | -19,132,446USD | -24,921,565USD | -21,007,190USD | -18,486,412USD | -20,565,473USD | -21,065,044USD | -24,715,194USD |
| Income Before Tax | -14,495,028USD | -18,620,242USD | -37,465,260USD | -22,152,696USD | -23,329,384USD | -18,668,007USD | -22,302,474USD | -25,494,273USD |
| Net Income | -14,495,000USD | -18,620,242USD | -35,898,234USD | -20,769,250USD | -21,483,561USD | -16,851,533USD | -11,883,359USD | -25,494,273USD |
| Net Income From Continuing Ops | -14,495,028USD | -18,620,242USD | -35,898,000USD | -20,769,250USD | -21,483,561USD | -16,851,533USD | -11,883,359USD | — |
| Ebit | -14,495,028USD | -18,620,242USD | -32,436,642USD | -21,582,815USD | -22,037,046USD | -17,274,607USD | -21,590,449USD | -24,167,835USD |
| Ebitda | -13,796,128USD | -17,902,126USD | -31,705,013USD | -20,879,897USD | -21,295,522USD | -16,552,942USD | -21,233,590USD | -23,798,508USD |
| Depreciation And Amortization | 698,900USD | 718,116USD | 731,629USD | 702,918USD | 741,524USD | 721,665USD | 356,859USD | 369,327USD |
| Reconciled Depreciation | 698,900USD | 718,116USD | 731,629USD | 702,918USD | 741,524USD | 721,665USD | 356,859USD | — |
| Total Other Income Expense Net | 155,666USD | 512,204USD | -12,543,695USD | -1,145,506USD | -4,842,972USD | 1,897,466USD | -1,237,430USD | -779,079USD |
| Cost Of Revenue | — | 718,116USD | 731,629USD | 702,918USD | 11,344,819USD | 13,065,309USD | 11,065,523USD | — |
| Gross Profit | — | -718,116USD | 500,000USD | 500,000USD | 500,000USD | 500,000USD | 500,000USD | 500,000USD |
| Interest Income | — | 450,221USD | 502,578USD | 18,145USD | 66,553USD | 442,987USD | 331,780USD | — |
| Interest Expense | — | 0USD | 5,028,618USD | 569,881USD | 1,292,338USD | 1,393,400USD | 712,025USD | 1,326,438USD |
| Net Interest Income | — | 450,221USD | -4,573,000USD | -551,736USD | -1,225,785USD | -950,413USD | -380,245USD | — |
| Tax Provision | — | 0USD | -1,567,000USD | -1,383,446USD | -1,845,823USD | -1,816,474USD | -10,419,115USD | — |
| Income Tax Expense | — | — | -1,567,026USD | -1,383,446USD | -1,845,823USD | -1,816,474USD | -10,419,115USD | 779,079USD |
| Net Income Applicable To Common Shares | — | — | -35,898,234USD | -20,769,250USD | -21,483,561USD | -16,851,533USD | -11,883,359USD | — |
| Unclassified Operating Expenses | — | — | — | — | — | — | — | 1,385,263USD |
| 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 | 14,989,113USD | 8,018,713USD | 12,288,000USD | 8,987,733USD | 8,788,327USD | 6,862,086USD | 9,717,364USD | 14,391,190USD |
| Cash And Equivalents | 6,864,378USD | — | — | — | — | — | — | — |
| Total Current Assets | 8,691,203USD | 6,620,885USD | 10,724,000USD | 7,257,685USD | 6,891,245USD | 5,091,956USD | 8,008,959USD | 12,532,406USD |
| Other Non Current Assets | 5,838,894USD | — | — | — | — | — | — | — |
| Total Liabilities | 10,800,326USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 4,778,846USD | 4,166,233USD | 4,624,000USD | 4,197,912USD | 5,317,287USD | 5,796,887USD | 4,786,131USD | 5,441,743USD |
| Other Current Liabilities | 1,228,568USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 4,188,787USD | 3,359,631USD | 7,062,000USD | 4,081,724USD | 2,659,850USD | 452,028USD | 4,244,298USD | 8,191,721USD |
| Total Equity Including Noncontrolling Interest | 4,188,787USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 1,247,910USD | 1,347,828USD | 1,564,000USD | 1,680,048USD | 1,847,082USD | 1,720,130USD | 1,658,405USD | 1,808,784USD |
| Accounts Payable | 1,618,497USD | 964,590USD | 1,392,829USD | 1,126,826USD | 1,735,568USD | 1,858,602USD | 1,300,026USD | 2,359,863USD |
| Short Term Debt | 431,781USD | 418,903USD | 406,354USD | 394,135USD | 382,217USD | 394,878USD | 452,358USD | 508,450USD |
| Common Stock | 46,657USD | 39,228USD | 34,000USD | 28,963USD | 17,175USD | 146,207USD | 145,007USD | 145,007USD |
| Retained Earnings | -428,361,208USD | -425,547,094USD | -421,298,000USD | -417,075,000USD | -413,646,000USD | -410,905,000USD | -406,803,044USD | -402,745,819USD |
| Other Current Assets | — | 1,826,815USD | 1,943,000USD | 2,006,756USD | 2,162,469USD | 2,220,200USD | 2,136,192USD | 2,220,471USD |
| Total Liab | — | 4,659,082USD | 5,226,000USD | 4,906,009USD | 6,128,477USD | 6,410,058USD | 5,473,066USD | 6,199,469USD |
| Other Current Liab | — | 2,782,740USD | 2,824,817USD | 2,676,951USD | 3,199,502USD | 3,543,407USD | 3,033,747USD | 2,573,430USD |
| Capital Stock | — | 39,228USD | 34,197USD | 28,963USD | 17,175USD | 146,207USD | 145,007USD | 145,007USD |
| Other Assets | — | 1USD | — | — | — | — | 1USD | — |
| Cash | — | 4,794,070USD | 8,781,000USD | 5,250,929USD | 4,728,776USD | 2,871,756USD | 5,872,767USD | 10,311,935USD |
| Cash And Short Term Investments | — | 4,794,070USD | 8,781,000USD | 5,250,929USD | 4,728,776USD | 2,871,756USD | 5,872,767USD | 10,311,935USD |
| Net Debt | — | -3,882,318USD | -7,773,000USD | -4,148,697USD | -3,535,369USD | -1,863,707USD | -4,733,474USD | -9,045,759USD |
| Short Long Term Debt Total | — | 911,752USD | 1,008,000USD | 1,102,232USD | 1,193,407USD | 1,008,049USD | 1,139,293USD | 1,266,176USD |
| Property Plant Equipment Gross | — | 1,347,828USD | 2,790,313USD | 1,680,048USD | 1,847,082USD | 1,720,130USD | 2,854,700USD | 1,808,784USD |
| Common Stock Shares Outstanding | — | 5,029,000shares | 2,123,000shares | 2,944,000shares | 1,468,792shares | 1,116,127shares | 1,111,719shares | 1,107,468shares |
| Non Current Assets Total | — | 1,397,827USD | 1,564,000USD | 1,730,048USD | 1,897,082USD | 1,770,130USD | 1,708,405USD | 1,858,784USD |
| Non Current Liabilities Total | — | 492,848USD | 602,000USD | 708,097USD | 811,190USD | 613,171USD | 686,935USD | 757,726USD |
| Non Currrent Assets Other | — | 49,999USD | 50,000USD | 50,000USD | 50,000USD | 50,000USD | 50,000USD | 50,000USD |
| Net Working Capital | — | 2,454,652USD | 6,099,915USD | 3,059,773USD | 1,573,958USD | -704,931USD | 3,222,828USD | 7,090,663USD |
| Unclassified Equity | — | 428,828,269USD | 428,291,803USD | 421,098,798USD | 416,271,500USD | 411,064,614USD | 410,757,328USD | 410,647,526USD |
| Accumulated Other Comprehensive Income | — | — | — | 0USD | 0USD | 0USD | — | — |
| 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 | 12,288,000USD | 9,717,364USD | 21,918,069USD | 43,975,894USD | 74,046,799USD | 37,527,338USD | 38,278,367USD | 46,855,587USD |
| Other Current Assets | 1,943,000USD | 2,136,192USD | 2,545,051USD | 3,903,433USD | 2,447,413USD | 1,660,695USD | 1,352,670USD | 451,293USD |
| Total Liab | 5,226,000USD | 5,473,066USD | 8,530,427USD | 14,648,028USD | 18,250,868USD | 18,916,257USD | 23,719,332USD | 25,994,515USD |
| Total Stockholder Equity | 7,062,000USD | 4,244,298USD | 13,387,642USD | 29,327,866USD | 55,795,931USD | 18,611,081USD | 14,559,035USD | 20,861,072USD |
| Other Current Liab | 2,824,646USD | 3,033,747USD | 3,390,521USD | 4,794,936USD | 3,173,537USD | 2,458,532USD | 2,303,547USD | 2,585,898USD |
| Common Stock | 34,000USD | 145,007USD | 93,998USD | 74,362USD | 57,705USD | 27,134USD | 232,562USD | 188,322USD |
| Capital Stock | 34,197USD | 145,007USD | 93,998USD | 74,000USD | 57,705USD | 407,014USD | 232,562USD | 188,322USD |
| Retained Earnings | -421,298,000USD | -406,803,044USD | -388,182,802USD | -368,667,825USD | -332,769,591USD | -312,000,341USD | -290,516,780USD | -273,665,247USD |
| Cash | 8,781,000USD | 5,872,767USD | 5,838,566USD | 11,492,841USD | 19,586,272USD | 17,164,177USD | 6,875,273USD | 13,353,543USD |
| Cash And Short Term Investments | 8,781,000USD | 5,872,767USD | 15,695,653USD | 32,747,326USD | 49,389,367USD | 17,164,177USD | 14,861,159USD | 27,611,541USD |
| Total Current Assets | 10,724,000USD | 8,008,959USD | 18,240,704USD | 36,779,691USD | 51,945,624USD | 18,824,872USD | 16,235,198USD | 28,131,143USD |
| Total Current Liabilities | 4,623,829USD | 4,786,131USD | 7,391,134USD | 10,037,082USD | 6,769,658USD | 6,753,455USD | 7,894,457USD | 6,106,536USD |
| Net Debt | -7,773,000USD | -4,733,474USD | -4,213,852USD | -5,226,372USD | -12,952,192USD | -10,969,299USD | 4,459,854USD | -3,936,506USD |
| Short Term Debt | 406,354USD | 452,358USD | 485,421USD | 1,655,523USD | 548,870USD | 1,550,076USD | 2,227,961USD | — |
| Short Long Term Debt Total | 1,008,000USD | 1,139,293USD | 1,624,714USD | 6,266,469USD | 6,634,080USD | 6,194,878USD | 11,335,127USD | 9,417,037USD |
| Accounts Payable | 1,392,829USD | 1,300,026USD | 3,515,192USD | 3,586,623USD | 2,547,251USD | 2,244,847USD | 2,862,949USD | 3,020,638USD |
| Property Plant Equipment Net | 1,564,000USD | 1,658,405USD | 2,346,980USD | 704,177USD | 1,168,006USD | 1,341,887USD | 1,837,003USD | 184,627USD |
| Property Plant Equipment Gross | 2,790,313USD | 2,854,700USD | 4,449,252USD | 754,000USD | 1,352,000USD | 4,568,472USD | 4,933,684USD | — |
| Common Stock Shares Outstanding | 2,123,000shares | 882,292shares | 693,474shares | 547,627shares | 27,737shares | 163,357shares | 111,590shares | 89,868shares |
| Non Current Assets Total | 1,564,000USD | 1,708,405USD | 3,677,365USD | 7,196,203USD | 22,101,175USD | 18,702,466USD | 22,043,169USD | 18,724,444USD |
| Non Current Liabilities Total | 602,000USD | 686,935USD | 1,139,293USD | 4,610,946USD | 11,481,210USD | 12,162,802USD | 15,824,875USD | 19,887,979USD |
| Non Currrent Assets Other | 50,000USD | 50,000USD | 50,000USD | 4,925,000USD | 6,183,489USD | 58,761USD | 333,274USD | 258,933USD |
| Net Working Capital | 6,099,915USD | 3,222,828USD | 10,849,570USD | 27,118,000USD | 45,175,966USD | 12,071,417USD | 8,340,741USD | 22,024,607USD |
| Unclassified Equity | 428,291,803USD | 410,757,328USD | 401,321,652USD | 397,820,835USD | 388,458,086USD | 330,177,274USD | 304,567,913USD | 294,119,803USD |
| Other Assets | — | 1USD | 1USD | 6,117,026USD | 7,566,935USD | 1,904,584USD | 2,152,598USD | 258,933USD |
| Short Term Investments | — | 0USD | 9,857,087USD | 21,254,485USD | 29,803,095USD | 0USD | 7,985,886USD | 14,257,998USD |
| Accumulated Other Comprehensive Income | — | — | 60,796USD | 26,494USD | -7,974USD | 0USD | 42,778USD | 29,872USD |
| Unclassified Non Current Assets | — | — | 1,280,384USD | -4,550,000USD | -6,183,489USD | — | — | — |
| Unclassified Non Current Liabilities | — | — | 1,139,293USD | — | -5,165,251USD | -6,307,695USD | -4,573,992USD | -8,970,942USD |
| Current Deferred Revenue | — | — | — | -4,794,936USD | 500,000USD | 500,000USD | 500,000USD | 500,000USD |
| Short Long Term Debt | — | — | — | 1,425,000USD | — | 1,116,663USD | 1,840,228USD | — |
| Long Term Debt | — | — | — | 4,611,000USD | 5,854,461USD | 3,934,497USD | 7,963,449USD | 9,417,037USD |
| Net Receivables | — | — | — | 128,932USD | 108,844USD | — | 21,369USD | 68,309USD |
| Inventory | — | — | — | 1,370,635USD | 2,338,156USD | — | — | — |
| Net Tangible Assets | — | — | — | 29,327,866USD | 42,429,697USD | 3,155,086USD | -3,494,533USD | 2,580,188USD |
| Unclassified Current Assets | — | — | — | -1,370,635USD | -2,338,156USD | — | — | — |
| Unclassified Current Liabilities | — | — | — | -1,425,000USD | — | -1,116,663USD | -1,840,228USD | — |
| Intangible Assets | — | — | — | — | 13,366,234USD | 13,479,894USD | 16,077,467USD | 16,304,783USD |
| Other Liab | — | — | — | — | 5,396,000USD | 7,518,000USD | 6,717,709USD | 10,470,942USD |
| Good Will | — | — | — | — | 0USD | 1,976,101USD | 1,976,101USD | 1,976,101USD |
| Non Current Liabilities Other | — | — | — | — | 5,396,000USD | 7,018,000USD | 5,717,709USD | 8,970,942USD |
| 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 | 140,000USD |
| Stock Based Compensation | 641,871USD |
| Change To Liabilities | -1,532,422USD |
| Change In Working Capital | -1,532,422USD |
| Operating Cash Flow | -7,010,632USD |
| Capital Expenditures | -69,080USD |
| Investing Cash Flow | -69,080USD |
| Financing Cash Flow | 10,163,031USD |
| Change In Cash | 3,083,319USD |
| End Cash Flow | 11,864,378USD |
| 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 | -4,249,022USD | -4,222,850USD | -3,429,124USD | -2,740,559USD | -4,102,495USD | -4,057,225USD | -4,845,475USD | -4,788,017USD |
| Depreciation | 166,544USD | 169,265USD | 167,034USD | 164,674USD | 197,927USD | 165,286USD | 189,250USD | 185,270USD |
| Stock Based Compensation | 548,590USD | 11,479USD | -415,607,467USD | 122,641USD | 204,533USD | 113,079USD | 232,247USD | 162,609USD |
| Other Non Cash Items | 548,590USD | 704USD | -112,239USD | 122,641USD | — | -2,648,502USD | -16,614,746,622USD | -135,449USD |
| Change In Working Capital | -451,288USD | 384,301USD | -1,066,754USD | -498,145USD | 852,984USD | -642,124USD | 368,509USD | 70,954USD |
| Total Cash From Operating Activities | -3,985,176USD | -3,657,101USD | -4,441,083USD | -2,951,389USD | -2,847,051USD | -4,420,984USD | -4,055,469USD | -4,504,633USD |
| Capital Expenditures | -4USD | -3,589USD | -3USD | -17,331USD | -259,652USD | -14,907USD | -2,879USD | -3USD |
| Free Cash Flow | -3,985,180USD | -3,660,690USD | -4,441,080USD | -2,968,720USD | -3,106,703USD | -4,435,891USD | -4,058,348USD | -4,504,630USD |
| Total Cash From Financing Activities | -1,813USD | 7,190,820USD | 4,963,236USD | 4,825,740USD | 105,692,000USD | -3,277USD | 9,063,715USD | 0USD |
| Issuance Of Capital Stock | 0USD | 7,190,819USD | 3,473,513USD | 2,858,046USD | 105,692USD | -3,277USD | 9,063,715USD | 0USD |
| Change In Cash | -3,986,989USD | 3,530,130USD | 522,153USD | 1,857,020USD | -3,001,011USD | -4,439,168USD | 5,005,367USD | 2,959,590USD |
| Begin Period Cash Flow | 8,781,059USD | 5,250,929USD | 4,728,776USD | 2,871,756USD | 5,872,767USD | 10,311,935USD | 5,306,568USD | 2,346,978USD |
| End Period Cash Flow | 4,794,070USD | 8,781,059USD | 5,250,929USD | 4,728,776USD | 2,871,756USD | 5,872,767USD | 10,311,935USD | 5,306,568USD |
| Other Cashflows From Financing Activities | -1,813USD | 10,277,000USD | 4,867,926,692USD | 4,931,326,000USD | — | 9,060,438USD | 9,054,651,285USD | 7,464,223USD |
| Investments | — | 0USD | 0USD | -17,331USD | -259,652USD | -14,907USD | -2,879USD | 7,464,223USD |
| Total Cashflows From Investing Activities | — | -3,589USD | 259,392,348USD | -17,331USD | -259,652USD | -14,907USD | -2,879USD | 7,464,223USD |
| Dividends Paid | — | -10,277,000USD | -10,277,000USD | — | — | — | — | — |
| Other Cashflows From Investing Activities | — | -532,512,954USD | — | — | — | -9,920,424,645USD | -9,848,415,726USD | — |
| Unclassified Investing Cash Flow | — | 532,512,954USD | 259,392,351USD | — | — | 9,920,439,552USD | 9,848,418,605USD | — |
| Unclassified Operating Cash Flow | — | — | 415,607,467USD | — | — | 2,648,502USD | 16,614,746,622USD | — |
| Unclassified Financing Cash Flow | — | — | -4,856,159,969USD | -4,929,358,306USD | 105,586,308USD | -9,060,438USD | -9,054,651,285USD | -7,464,223USD |
| Net Borrowings | — | — | — | — | — | 0USD | 0USD | — |
| 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 | -14,495,028USD | -18,620,242USD | -19,514,977USD | -35,898,234USD | -20,769,250USD | -21,483,561USD | -16,851,533USD | -11,883,359USD |
| Depreciation | 698,900USD | 718,116USD | 720,005USD | 731,629USD | 702,918USD | 741,524USD | 721,665USD | 356,859USD |
| Stock Based Compensation | 127,374USD | 477,256USD | 759,013USD | 2,673,047USD | 3,759,737USD | 1,851,391USD | 2,286,388USD | 4,604,415USD |
| Other Non Cash Items | 99,744USD | -61,983USD | 793,582USD | 7,685,961USD | 591,359USD | 4,162,829USD | -2,397,965USD | 1,099,701USD |
| Change In Working Capital | -327,614USD | -2,648,502USD | -2,066,412USD | 1,894,282USD | -970,744USD | -864,360USD | -2,198,213USD | -1,219,302USD |
| Total Cash From Operating Activities | -13,896,624USD | -18,854,970USD | -19,022,148USD | -23,096,895USD | -16,223,603USD | -15,618,676USD | -20,258,982USD | -7,041,686USD |
| Capital Expenditures | -280,572USD | -29,541USD | -451,759USD | -267,800USD | -311,613USD | -19,092USD | -349,158USD | -138,399USD |
| Free Cash Flow | -14,177,196USD | -18,884,511USD | -19,473,907USD | -23,364,695USD | -16,535,216USD | -15,637,768USD | -20,608,140USD | -7,180,085USD |
| Investments | 0USD | 9,828,733USD | 3,459,520USD | 8,315,278USD | -29,811,069USD | 7,943,108USD | 6,285,018USD | -1,493,942USD |
| Total Cashflows From Investing Activities | -280,572USD | 9,828,733USD | 11,006,435USD | 8,280,810USD | -30,122,682USD | 7,924,016USD | 5,935,860USD | -1,632,341USD |
| Total Cash From Financing Activities | 17,085,488USD | 9,060,438USD | -3,638,562USD | 6,722,654USD | 54,768,380USD | 17,983,564USD | 7,844,852USD | 10,583,515USD |
| Dividends Paid | -10,277USD | 0USD | — | — | — | — | — | — |
| Issuance Of Capital Stock | 13,628,070USD | 9,060,438USD | 3,198,511USD | 35,222,667USD | 52,688,946USD | 22,811,669USD | 7,844,852USD | 858,515USD |
| Change In Cash | 2,908,292USD | 34,201USD | -11,654,275USD | -8,093,431USD | 8,422,095USD | 10,288,904USD | -6,478,270USD | 1,909,488USD |
| Begin Period Cash Flow | 5,872,767USD | 5,838,566USD | 17,492,841USD | 25,586,272USD | 17,164,177USD | 6,875,273USD | 13,353,543USD | 11,444,055USD |
| End Period Cash Flow | 8,781,059USD | 5,872,767USD | 5,838,566USD | 17,492,841USD | 25,586,272USD | 17,164,177USD | 6,875,273USD | 13,353,543USD |
| Other Cashflows From Financing Activities | 17,068,402,512USD | 9,051,377,562USD | -6,420,000USD | 13USD | 1,513,391USD | 371,895USD | 7,844,852USD | 9,725,000USD |
| Unclassified Financing Cash Flow | -17,064,934,817USD | -9,051,377,562USD | 9,201,438USD | 35,222,641USD | 52,688,946USD | — | -2,644,852USD | -9,725,000USD |
| Net Borrowings | — | 0USD | -6,420,000USD | 0USD | 566,043USD | -5,200,000USD | -5,200,000USD | 9,725,000USD |
| Other Cashflows From Investing Activities | — | 9,905,532,552USD | — | 8,583,077USD | -29,811,069USD | 7,943,108USD | 6,285,018USD | -1,493,942USD |
| Unclassified Operating Cash Flow | — | 1,280,385USD | — | — | — | — | -1,819,324USD | — |
| Unclassified Investing Cash Flow | — | -9,905,503,011USD | 7,998,674USD | -8,349,745USD | 29,811,069USD | -7,943,108USD | -6,285,018USD | 1,493,942USD |
| Change To Account Receivables | — | — | 68,136USD | -20,088USD | -108,844USD | 21,369USD | 46,940USD | -13,869USD |
| Sale Purchase Of Stock | — | — | 0USD | -28,500,000USD | 0USD | — | — | — |
| Change To Liabilities | — | — | — | 539,372USD | -197,596USD | -1,118,102USD | -657,689USD | -896,225USD |
| Change To Inventory | — | — | — | — | — | — | -46,940USD | — |
| 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.