IMUX
IMMUNIC, INC.
Company overview
- Market capitalization
- $129.76M
- Employees
- 95
- Latest publication
- 2026-09-29
About IMMUNIC, INC.
Immunic, Inc., a biotechnology company, develops a pipeline of selective oral immunology therapies for the treatment of chronic inflammatory and autoimmune diseases in the United States and Germany. Its lead development program is IMU-838, which is in Phase 3 clinical and phase 2 clinical development for patients with relapsing and progressive multiple sclerosis; and moderate-to-severe ulcerative colitis. The company also develops IMU-856, which is entering Phase 2 clinical trial, for the restoration of the intestinal barrier function in patients suffering from gastrointestinal diseases, such as celiac disease, inflammatory bowel disease, short bowel syndrome, irritable bowel syndrome with diarrhea, and other intestinal barrier function diseases; and IMU-381, which is in preclinical trial, for the treatment of gastrointestinal diseases. Immunic, Inc. was founded in 2016 and is headquartered in New York, New York.
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 | 114,000USD | 0USD | 0USD |
| Cost Of Revenue | 33,000USD | 42,000USD | — | 43,000USD | 43,000USD | 35,000USD | 42,000USD | 31,000USD |
| Gross Profit | -33,000USD | -42,000USD | — | -43,000USD | -43,000USD | -35,000USD | -42,000USD | -31,000USD |
| Research Development | 25,626,000USD | 19,069,000USD | 20,012,000USD | 21,369,000USD | 21,533,000USD | 21,617,000USD | 21,370,000USD | 18,323,000USD |
| Selling General Administrative | 7,609,000USD | 4,258,000USD | 5,981,000USD | 5,714,000USD | 5,292,000USD | 4,014,000USD | 4,356,000USD | 4,491,000USD |
| Total Operating Expenses | 33,202,000USD | 23,327,000USD | 25,993,000USD | 27,083,000USD | 26,825,000USD | 25,596,000USD | 25,726,000USD | 22,783,000USD |
| Operating Income | -33,235,000USD | -23,327,000USD | -25,993,000USD | -27,083,000USD | -26,825,000USD | -25,631,000USD | -25,726,000USD | -22,814,000USD |
| Interest Income | 760,000USD | 197,000USD | 419,000USD | 241,000USD | 183,000USD | 429,000USD | 776,000USD | 998,000USD |
| Net Interest Income | 760,000USD | 197,000USD | 419,000USD | 241,000USD | 183,000USD | 429,000USD | 776,000USD | 998,000USD |
| Income Before Tax | -32,588,000USD | -19,300,000USD | -25,579,000USD | -26,820,000USD | -25,473,000USD | -25,175,000USD | -24,368,000USD | -21,380,000USD |
| Net Income | -32,588,000USD | -19,300,000USD | -25,579,000USD | -26,820,000USD | -25,473,000USD | -25,175,000USD | -24,368,000USD | -21,380,000USD |
| Net Income From Continuing Ops | -32,588,000USD | -19,300,000USD | -25,579,000USD | -26,820,000USD | -25,473,000USD | -25,175,000USD | -24,368,000USD | -21,380,000USD |
| Ebit | -32,588,000USD | -19,300,000USD | -25,579,000USD | -26,820,000USD | -25,473,000USD | -25,175,000USD | -24,368,000USD | -21,380,000USD |
| Ebitda | -32,555,000USD | -19,258,000USD | -25,539,000USD | -26,777,000USD | -25,430,000USD | -25,140,000USD | -24,326,000USD | -21,349,000USD |
| Depreciation And Amortization | 33,000USD | 42,000USD | 40,000USD | 43,000USD | 43,000USD | 35,000USD | 42,000USD | 31,000USD |
| Reconciled Depreciation | 33,000USD | 42,000USD | 40,000USD | 43,000USD | 43,000USD | 35,000USD | 42,000USD | 31,000USD |
| Total Other Income Expense Net | 647,000USD | 4,027,000USD | 414,000USD | 263,000USD | 1,352,000USD | 456,000USD | 1,358,000USD | 1,434,000USD |
| Selling And Marketing Expenses | — | — | — | — | — | 57,000USD | — | 31,000USD |
| Income Tax Expense | — | — | — | — | — | 17,276USD | — | — |
| 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 20232023-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD | FY 20172017-12-31 · USD | FY 20132013-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | — |
| Cost Of Revenue | 168,000USD | 111,000USD | 85,000USD | 39,000USD | 50,000USD | 15,000USD | 998,000USD | — |
| Gross Profit | -168,000USD | -111,000USD | -85,000USD | -39,000USD | -50,000USD | -15,000USD | -998,000USD | — |
| Research Development | 81,983,000USD | 83,215,000USD | 61,115,000USD | 38,637,000USD | 22,512,000USD | 24,825,000USD | 39,341,000USD | 21,787,000USD |
| Selling General Administrative | 21,245,000USD | 16,008,000USD | 13,300,000USD | 10,334,000USD | 14,520,000USD | 13,585,000USD | 13,314,000USD | 9,615,000USD |
| Total Operating Expenses | 103,228,000USD | 99,223,000USD | 91,665,000USD | 48,971,000USD | 37,032,000USD | 38,410,000USD | 52,655,000USD | 31,402,000USD |
| Operating Income | -103,228,000USD | -99,223,000USD | -91,665,000USD | -48,971,000USD | -37,032,000USD | -42,024,000USD | -52,655,000USD | -31,402,000USD |
| Interest Income | 1,040,000USD | 3,075,000USD | 66,000USD | 58,000USD | 107,000USD | 521,000USD | 650,000USD | — |
| Net Interest Income | 1,040,000USD | 3,075,000USD | 66,000USD | 58,000USD | 107,000USD | 521,000USD | 650,000USD | — |
| Income Before Tax | -97,172,000USD | -93,612,000USD | -92,945,000USD | -44,017,000USD | -34,933,000USD | -41,475,000USD | -52,078,000USD | -32,718,000USD |
| Net Income | -97,172,000USD | -93,612,000USD | -92,794,000USD | -44,017,000USD | -34,826,000USD | -41,475,000USD | -52,078,000USD | -32,718,000USD |
| Net Income From Continuing Ops | -97,172,000USD | -93,612,000USD | -92,945,000USD | -44,017,000USD | -34,933,000USD | -41,475,000USD | -52,078,000USD | — |
| Ebit | -97,172,000USD | -93,612,000USD | -91,665,000USD | -48,971,000USD | -37,032,000USD | -15,155,000USD | -52,078,000USD | -32,718,000USD |
| Ebitda | -97,004,000USD | -93,501,000USD | -91,580,000USD | -48,932,000USD | -36,982,000USD | -15,140,000USD | -51,080,000USD | -31,919,000USD |
| Depreciation And Amortization | 168,000USD | 111,000USD | 85,000USD | 39,000USD | 50,000USD | 15,000USD | 998,000USD | 799,000USD |
| Reconciled Depreciation | 168,000USD | 111,000USD | 85,000USD | 39,000USD | 50,000USD | 727,000USD | 998,000USD | — |
| Total Other Income Expense Net | 6,056,000USD | 5,611,000USD | -1,280,000USD | 4,954,000USD | 2,099,000USD | 455,000USD | 577,000USD | -1,316,000USD |
| Selling And Marketing Expenses | — | 111,000USD | — | — | — | — | — | — |
| Unclassified Operating Expenses | — | — | 17,250,000USD | — | — | — | — | — |
| Interest Expense | — | — | 85,000USD | 58,000USD | 107,000USD | 0USD | 0USD | 0USD |
| Income Tax Expense | — | — | -151,000USD | -58,000USD | -107,000USD | 549,000USD | -577,000USD | — |
| Non Operating Income Net Other | — | — | -1,280,000USD | 4,954,000USD | 2,099,000USD | 549,000USD | 577,000USD | — |
| Net Income Applicable To Common Shares | — | — | -92,945,000USD | -44,017,000USD | -34,933,000USD | -41,475,000USD | -52,078,000USD | — |
| Minority Interest | — | — | — | — | — | — | 0USD | — |
| Discontinued Operations | — | — | — | — | — | — | 0USD | — |
| 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 | 159,169,000USD | 189,742,000USD | 24,052,000USD | 40,704,000USD | 61,429,000USD | 20,515,000USD | 40,868,000USD | 64,762,000USD |
| Cash And Equivalents | 155,098,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 157,833,000USD | 188,759,000USD | 22,869,000USD | 39,273,000USD | 59,842,000USD | 18,975,000USD | 39,332,000USD | 63,266,000USD |
| Other Current Assets | 850,000USD | 1,776,000USD | 3,264,000USD | 3,964,000USD | 3,938,000USD | 4,040,000USD | 2,980,000USD | 3,376,000USD |
| Total Liabilities | 31,588,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 31,260,000USD | 38,363,000USD | 30,618,000USD | 30,079,000USD | 27,313,000USD | 25,592,000USD | 22,175,000USD | 23,357,000USD |
| Other Current Liabilities | 743,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 127,581,000USD | 151,233,000USD | -6,673,000USD | 10,499,000USD | 33,911,000USD | -5,287,000USD | 18,429,000USD | 41,219,000USD |
| Total Equity Including Noncontrolling Interest | 127,581,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 1,336,000USD | 983,000USD | 1,183,000USD | 1,431,000USD | 1,587,000USD | 1,540,000USD | 1,536,000USD | 1,496,000USD |
| Accounts Payable | 12,665,000USD | 10,513,000USD | 10,138,000USD | 7,349,000USD | 7,893,000USD | 5,507,000USD | 7,846,000USD | 5,789,000USD |
| Short Term Debt | 239,000USD | 275,000USD | 470,000USD | 666,000USD | 774,000USD | 765,000USD | 740,000USD | 713,000USD |
| Common Stock | 13,000USD | 11,000USD | 9,000USD | 9,000USD | 9,000USD | 8,000USD | 8,000USD | 8,000USD |
| Retained Earnings | -675,258,000USD | -641,159,000USD | -608,571,000USD | -589,271,000USD | -563,692,000USD | -536,872,000USD | -511,399,000USD | -486,224,000USD |
| Accumulated Other Comprehensive Income | 2,772,000USD | 3,057,000USD | 2,648,000USD | 2,582,000USD | 2,525,000USD | 3,924,000USD | 4,209,000USD | 3,886,000USD |
| Total Liab | — | 38,509,000USD | 30,725,000USD | 30,205,000USD | 27,518,000USD | 25,802,000USD | 22,439,000USD | 23,543,000USD |
| Other Current Liab | — | 27,575,000USD | 20,010,000USD | 22,064,000USD | 18,646,000USD | 19,320,000USD | 13,589,000USD | 16,855,000USD |
| Capital Stock | — | 11,000USD | 9,000USD | 9,000USD | 9,000USD | 8,000USD | 8,000USD | 8,000USD |
| Cash | — | 186,629,000USD | 15,483,000USD | 35,132,000USD | 55,310,000USD | 14,304,000USD | 35,668,000USD | 59,071,000USD |
| Cash And Short Term Investments | — | 186,629,000USD | 15,483,000USD | 35,132,000USD | 55,310,000USD | 14,304,000USD | 35,668,000USD | 59,071,000USD |
| Net Debt | — | -186,208,000USD | -14,799,000USD | -34,340,000USD | -54,331,000USD | -13,329,000USD | -34,664,000USD | -58,172,000USD |
| Short Long Term Debt Total | — | 421,000USD | 684,000USD | 792,000USD | 979,000USD | 975,000USD | 1,004,000USD | 899,000USD |
| Net Receivables | — | 354,000USD | 4,122,000USD | 177,000USD | 594,000USD | 631,000USD | 684,000USD | 819,000USD |
| Property Plant Equipment Gross | — | 983,000USD | 1,183,000USD | 1,431,000USD | 1,587,000USD | 1,540,000USD | 1,536,000USD | 1,496,000USD |
| Common Stock Shares Outstanding | — | 30,136,324shares | 15,568,803shares | 19,389,776shares | 13,217,520shares | 10,134,443shares | 9,015,087shares | 10,127,258shares |
| Non Current Assets Total | — | 983,000USD | 1,183,000USD | 1,430,999USD | 1,587,000USD | 1,540,000USD | 1,536,000USD | 1,496,000USD |
| Non Current Liabilities Total | — | 146,000USD | 107,000USD | 125,999USD | 205,000USD | 210,000USD | 264,000USD | 186,000USD |
| Net Working Capital | — | 150,396,000USD | -7,749,000USD | 9,194,000USD | 32,529,000USD | -6,617,000USD | 17,157,000USD | 39,909,000USD |
| Unclassified Equity | — | 789,313,000USD | 599,232,000USD | 597,170,000USD | 595,060,000USD | 527,645,000USD | 525,603,000USD | 523,541,000USD |
| 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 | 24,052,000USD | 40,868,000USD | 54,299,000USD | 127,753,000USD | 139,100,000USD | 167,861,000USD | 65,955,000USD | 14,978,000USD |
| Other Current Assets | 3,264,000USD | 2,980,000USD | 5,157,000USD | 3,586,000USD | 15,975,000USD | 5,998,000USD | 2,861,000USD | 908,000USD |
| Total Liab | 30,725,000USD | 22,439,000USD | 25,368,000USD | 14,069,000USD | 11,985,000USD | 9,076,000USD | 7,592,000USD | 2,551,000USD |
| Total Stockholder Equity | -6,673,000USD | 18,429,000USD | 28,931,000USD | 113,684,000USD | 127,115,000USD | 158,785,000USD | 58,363,000USD | 12,427,000USD |
| Other Current Liab | 20,010,000USD | 13,589,000USD | 18,935,000USD | 8,225,000USD | 7,494,000USD | 4,400,000USD | 3,641,000USD | 2,242,000USD |
| Common Stock | 9,000USD | 8,000USD | 4,000USD | 4,000USD | 3,000USD | 2,000USD | 1,000USD | 4,000USD |
| Capital Stock | 9,000USD | 8,000USD | 4,000USD | 4,000USD | 3,000USD | 2,000USD | 1,000USD | 4,000USD |
| Retained Earnings | -608,571,000USD | -511,399,000USD | -410,892,000USD | -317,280,000USD | -196,873,000USD | -103,928,000USD | -59,911,000USD | -337,428,000USD |
| Cash | 15,483,000USD | 35,668,000USD | 46,674,000USD | 106,745,000USD | 86,863,000USD | 127,452,000USD | 29,369,000USD | 13,324,000USD |
| Cash And Short Term Investments | 15,483,000USD | 35,668,000USD | 46,674,000USD | 116,374,000USD | 86,863,000USD | 127,452,000USD | 29,369,000USD | 13,324,000USD |
| Total Current Assets | 22,869,000USD | 39,332,000USD | 52,534,000USD | 125,864,000USD | 104,988,000USD | 133,745,000USD | 32,230,000USD | 14,232,000USD |
| Total Current Liabilities | 30,618,000USD | 22,175,000USD | 24,729,000USD | 13,077,000USD | 11,401,000USD | 8,397,000USD | 7,072,000USD | 2,510,000USD |
| Net Debt | -14,799,000USD | -34,664,000USD | -45,340,000USD | -105,182,000USD | -85,871,000USD | -126,476,000USD | -28,849,000USD | 23,868,000USD |
| Short Term Debt | 470,000USD | 740,000USD | 695,000USD | 571,000USD | 408,000USD | 297,000USD | 3,298,000USD | — |
| Short Long Term Debt Total | 684,000USD | 1,004,000USD | 1,334,000USD | 1,563,000USD | 992,000USD | 976,000USD | 520,000USD | 37,192,000USD |
| Net Receivables | 4,122,000USD | 684,000USD | 703,000USD | 296,000USD | 2,150,000USD | 295,000USD | 408,000USD | 191,000USD |
| Accounts Payable | 10,138,000USD | 7,846,000USD | 5,099,000USD | 4,281,000USD | 3,499,000USD | 3,700,000USD | 2,423,000USD | 268,000USD |
| Property Plant Equipment Net | 1,183,000USD | 1,536,000USD | 1,765,000USD | 1,846,000USD | 1,100,000USD | 1,104,000USD | 713,000USD | 709,000USD |
| Property Plant Equipment Gross | 1,183,000USD | 1,536,000USD | 1,765,000USD | 1,846,000USD | 1,100,000USD | 1,104,000USD | 713,000USD | 709,000USD |
| Accumulated Other Comprehensive Income | 2,648,000USD | 4,209,000USD | 3,759,000USD | 3,035,000USD | -252,000USD | -4,112,000USD | -1,373,000USD | 80,000USD |
| Common Stock Shares Outstanding | 15,568,803shares | 10,017,477shares | 4,432,005shares | 3,181,901shares | 2,365,278shares | 1,566,383shares | 772,227shares | 105,923shares |
| Non Current Assets Total | 1,183,000USD | 1,536,000USD | 1,765,000USD | 1,889,000USD | 34,112,000USD | 34,116,000USD | 33,725,000USD | 746,000USD |
| Non Current Liabilities Total | 107,000USD | 264,000USD | 639,000USD | 992,000USD | 584,000USD | 679,000USD | 520,000USD | 41,000USD |
| Net Working Capital | -7,749,000USD | 17,157,000USD | 27,805,000USD | 112,787,000USD | 93,587,000USD | 125,348,000USD | 25,158,000USD | 11,722,000USD |
| Unclassified Equity | 599,232,000USD | 525,603,000USD | 436,056,000USD | 427,921,000USD | 324,234,000USD | 266,821,000USD | 119,645,000USD | 349,767,000USD |
| Short Term Investments | — | — | 0USD | 9,629,000USD | 0USD | — | — | — |
| Good Will | — | — | — | 0USD | 32,970,000USD | 32,970,000USD | 32,970,000USD | — |
| Other Assets | — | — | — | 43,000USD | 42,000USD | 943,000USD | 42,000USD | 37,000USD |
| Inventory | — | — | — | 5,608,000USD | -2,150,000USD | 3,416,000USD | -408,000USD | -191,000USD |
| Non Current Liabilities Other | — | — | — | 992,000USD | 584,000USD | 679,000USD | 520,000USD | 41,000USD |
| Non Currrent Assets Other | — | — | — | 43,000USD | 42,000USD | 42,000USD | 42,000USD | 37,000USD |
| Net Tangible Assets | — | — | — | 113,684,000USD | 94,145,000USD | 125,815,000USD | 25,393,000USD | 12,427,000USD |
| Intangible Assets | — | — | — | — | 32,970,000USD | 32,970,000USD | 32,970,000USD | — |
| Current Deferred Revenue | — | — | — | — | 6,663,000USD | -297,000USD | 1,008,000USD | — |
| Unclassified Non Current Assets | — | — | — | — | -33,012,000USD | -33,913,000USD | -33,012,000USD | — |
| Unclassified Current Liabilities | — | — | — | — | -6,663,000USD | — | -3,298,000USD | — |
| Unclassified Current Assets | — | — | — | — | — | -3,416,000USD | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 67,000USD |
| Stock Based Compensation | 11,248,000USD |
| Change To Liabilities | 2,579,000USD |
| Change In Working Capital | 7,388,000USD |
| Operating Cash Flow | -48,299,000USD |
| Capital Expenditures | -251,000USD |
| Investing Cash Flow | -251,000USD |
| Financing Cash Flow | 188,760,000USD |
| Effect Of Forex Changes On Cash | -595,000USD |
| Change In Cash | 139,615,000USD |
| End Cash Flow | 155,098,000USD |
| Source | DisclosureDeterministicFinal |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -32,588,000USD | -19,300,000USD | -25,579,000USD | -26,820,000USD | -25,473,000USD | -25,175,000USD | -24,368,000USD | -21,380,000USD |
| Depreciation | 33,000USD | 42,000USD | 40,000USD | 43,000USD | 43,000USD | 35,000USD | 42,000USD | 31,000USD |
| Stock Based Compensation | 4,466,000USD | 1,308,000USD | 3,614,000USD | 1,899,000USD | 2,042,000USD | 1,985,000USD | 1,910,000USD | 1,882,000USD |
| Other Non Cash Items | 151,000USD | 341,000USD | 48,000USD | 55,000USD | 53,000USD | 121,000USD | 56,000USD | -487,000USD |
| Change In Working Capital | 10,637,000USD | -1,672,000USD | 1,737,000USD | 214,000USD | 1,559,000USD | 71,000USD | 1,557,000USD | 2,923,000USD |
| Total Cash From Operating Activities | -17,301,000USD | -19,281,000USD | -20,140,000USD | -24,609,000USD | -21,776,000USD | -22,963,000USD | -20,803,000USD | -17,031,000USD |
| Capital Expenditures | -2,000USD | -11,000USD | -67,000USD | -36,000USD | -47,000USD | -3,000USD | -50,000USD | -180,000USD |
| Free Cash Flow | -17,303,000USD | -19,292,000USD | -20,207,000USD | -24,645,000USD | -21,823,000USD | -22,966,000USD | -20,853,000USD | -17,211,000USD |
| Total Cashflows From Investing Activities | -2,000USD | -11,000USD | -67,000USD | -36,000USD | -47,000USD | -3,000USD | -50,000USD | -180,000USD |
| Total Cash From Financing Activities | 188,642,000USD | 59,000USD | 0USD | 65,518,000USD | 0USD | 77,000USD | 0USD | 0USD |
| Change In Cash | 171,146,000USD | -19,649,000USD | -20,178,000USD | 41,006,000USD | -21,364,000USD | -23,403,000USD | -20,627,000USD | -17,614,000USD |
| Begin Period Cash Flow | 15,483,000USD | 35,132,000USD | 55,310,000USD | 14,304,000USD | 35,668,000USD | 59,071,000USD | 79,698,000USD | 97,312,000USD |
| End Period Cash Flow | 186,629,000USD | 15,483,000USD | 35,132,000USD | 55,310,000USD | 14,304,000USD | 35,668,000USD | 59,071,000USD | 79,698,000USD |
| Other Cashflows From Financing Activities | 188,642,000USD | 59,000USD | -65,394,999USD | 65,395,000USD | — | 268,000USD | -74,273,000USD | -180,000USD |
| Sale Purchase Of Stock | — | 59,000USD | — | 123,000USD | — | 77,000USD | — | — |
| Issuance Of Capital Stock | — | 0USD | 0USD | 65,395,000USD | 0USD | 0USD | 0USD | 0USD |
| Investments | — | — | -67,000USD | -36,000USD | -47,000USD | -3,000USD | -50,000USD | -180,000USD |
| Unclassified Financing Cash Flow | — | — | 65,394,999USD | — | — | — | 74,273,000USD | — |
| 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 | -97,172,000USD | -100,507,000USD | -93,612,000USD | -120,407,000USD | -92,945,000USD | -44,017,000USD | -34,933,000USD | -41,475,000USD |
| Depreciation | 168,000USD | 134,000USD | 111,000USD | 77,000USD | 85,000USD | 39,000USD | 50,000USD | 727,000USD |
| Stock Based Compensation | 8,863,000USD | 8,527,000USD | 7,102,000USD | 7,929,000USD | 5,949,000USD | 2,747,000USD | 6,512,000USD | 3,736,000USD |
| Other Non Cash Items | 497,000USD | 6,516,000USD | 523,000USD | 37,727,000USD | 8,625,000USD | -2,528,000USD | 1,540,000USD | 234,000USD |
| Change In Working Capital | 1,838,000USD | 564,000USD | 15,048,000USD | 9,530,000USD | -9,279,000USD | -2,365,000USD | -1,359,000USD | -7,606,000USD |
| Total Cash From Operating Activities | -85,806,000USD | -84,766,000USD | -70,828,000USD | -65,144,000USD | -83,233,000USD | -46,124,000USD | -28,545,000USD | -43,165,000USD |
| Capital Expenditures | -161,000USD | -264,000USD | -334,000USD | -112,000USD | -67,000USD | -146,000USD | -55,000USD | -597,000USD |
| Free Cash Flow | -85,967,000USD | -85,030,000USD | -71,162,000USD | -65,256,000USD | -83,300,000USD | -46,270,000USD | -28,600,000USD | -43,762,000USD |
| Total Cashflows From Investing Activities | -161,000USD | -264,000USD | 9,462,000USD | -9,741,000USD | -67,000USD | -146,000USD | 10,536,000USD | -415,000USD |
| Total Cash From Financing Activities | 65,577,000USD | 74,541,000USD | 1,033,000USD | 95,760,000USD | 42,841,000USD | 144,431,000USD | 34,895,000USD | 4,000USD |
| Sale Purchase Of Stock | 182,000USD | 77,000USD | 129,000USD | 182,000USD | 92,000USD | 144,431,000USD | 34,895,000USD | 4,000USD |
| Issuance Of Capital Stock | 65,395,000USD | 191,000USD | 853,000USD | 95,573,000USD | 42,749,000USD | 144,431,000USD | 35,165,000USD | 0USD |
| Change In Cash | -20,185,000USD | -11,006,000USD | -60,071,000USD | 19,882,000USD | -40,589,000USD | 98,083,000USD | 16,297,000USD | -43,577,000USD |
| Begin Period Cash Flow | 35,668,000USD | 46,674,000USD | 106,745,000USD | 86,863,000USD | 127,452,000USD | 29,369,000USD | 13,072,000USD | 56,901,000USD |
| End Period Cash Flow | 15,483,000USD | 35,668,000USD | 46,674,000USD | 106,745,000USD | 86,863,000USD | 127,452,000USD | 29,369,000USD | 13,324,000USD |
| Other Cashflows From Financing Activities | 65,577,000USD | 77,000USD | 180,000USD | 56,176,000USD | 92,000USD | -146,000USD | -270,000USD | 4,000USD |
| Investments | — | -264,000USD | 9,462,000USD | -9,741,000USD | -67,000USD | -146,000USD | 10,536,000USD | -415,000USD |
| Unclassified Financing Cash Flow | — | 74,387,000USD | — | 39,402,000USD | 42,657,000USD | — | — | — |
| Change To Liabilities | — | — | — | 2,037,000USD | 3,521,000USD | 414,000USD | 865,000USD | -7,771,000USD |
| Cash And Cash Equivalents Changes | — | — | — | 20,875,000USD | -40,459,000USD | 98,161,000USD | 16,886,000USD | -43,577,000USD |
| Other Cashflows From Investing Activities | — | — | — | -9,629USD | — | — | -75,000USD | 182,000USD |
| Unclassified Operating Cash Flow | — | — | — | — | 4,332,000USD | — | — | 1,219,000USD |
| Exchange Rate Changes | — | — | — | — | — | — | — | -1,000USD |
| 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.