INV
Innventure, Inc.
Company overview
- Market capitalization
- —
- Employees
- 169
- Latest publication
- 2026-09-29
About Innventure, Inc.
Innventure, Inc. identifies, funds, and operates companies with a focus on sustainable technology solutions acquired or licensed from multinational corporations. Innventure, Inc. was founded in 2015 and is headquartered in Orlando, Florida.
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 | 953,000USD | 1,443,000USD | 822,000USD | 534,000USD | 476,000USD | 224,000USD | 456,000USD | 317,000USD |
| Cost Of Revenue | 5,073,000USD | 5,253,000USD | 6,000,000USD | 9,785,000USD | 2,861,000USD | 184,000USD | 3,752,000USD | 777,000USD |
| Gross Profit | -4,120,000USD | -3,810,000USD | -5,178,000USD | -9,251,000USD | -2,385,000USD | 40,000USD | -3,296,000USD | -460,000USD |
| Research Development | 9,780,000USD | 7,840,000USD | 6,553,000USD | 6,151,000USD | 6,068,000USD | 6,253,000USD | 5,340,000USD | 2,533,000USD |
| Selling General Administrative | 14,499,000USD | 12,750,000USD | 11,538,000USD | 16,927,000USD | 18,569,000USD | 19,676,000USD | 31,661,000USD | 9,052,000USD |
| Selling And Marketing Expenses | 3,089,000USD | 2,897,000USD | 2,815,000USD | — | 2,208,000USD | 2,096,000USD | — | 1,629,000USD |
| General And Administrative Expenses | 14,499,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 27,368,000USD | 23,487,000USD | 26,544,000USD | 19,954,000USD | 140,189,000USD | 261,238,000USD | 40,753,000USD | 13,214,000USD |
| Operating Income | -31,488,000USD | -27,297,000USD | -31,722,000USD | -29,205,000USD | -142,574,000USD | -261,198,000USD | -40,297,000USD | -13,674,000USD |
| Total Other Income Expense Net | -4,944,000USD | -3,525,000USD | -20,205,000USD | -9,133,000USD | -921,000USD | 6,125,000USD | -31,946,000USD | 6,033,000USD |
| Interest Income | 577,000USD | — | — | — | — | — | — | — |
| Interest Expense | 1,108,000USD | 989,000USD | 2,092,000USD | 3,401,000USD | 2,647,000USD | 1,538,000USD | 1,132,000USD | 852,000USD |
| Income Before Tax | -36,432,000USD | -30,822,000USD | -51,927,000USD | -38,338,000USD | -143,495,000USD | -255,073,000USD | -73,375,000USD | -7,641,000USD |
| Income Tax Expense | -1,518,000USD | -10,108,000USD | -6,261,000USD | -3,603,000USD | -2,220,000USD | -1,399,000USD | — | — |
| Equity Method Income Loss | -1,491,000USD | — | — | — | — | — | — | — |
| Net Income | -34,914,000USD | -20,714,000USD | -37,761,000USD | -28,332,000USD | -84,227,000USD | -142,997,000USD | -61,754,000USD | -2,211,000USD |
| Minority Interest | -8,411,000USD | 6,978,000USD | 7,905,000USD | 6,403,000USD | 57,048,000USD | 110,677,000USD | 8,339,000USD | 5,430,000USD |
| Net Income Applicable To Common Shares | -26,538,000USD | — | — | — | — | — | — | — |
| Net Interest Income | — | -989,000USD | -2,092,000USD | -3,401,000USD | -2,647,000USD | -1,538,000USD | -1,132,000USD | -852,000USD |
| Tax Provision | — | -3,039,000USD | -6,261,000USD | -3,603,000USD | -2,220,000USD | -1,399,000USD | -3,282,000USD | 0USD |
| Net Income From Continuing Ops | — | -27,783,000USD | -45,666,000USD | -34,735,000USD | -141,275,000USD | -253,674,000USD | -70,093,000USD | -7,641,000USD |
| Ebitda | — | -27,297,000USD | -44,149,000USD | -29,299,000USD | -135,214,000USD | -247,987,000USD | — | -6,712,000USD |
| Reconciled Depreciation | — | 5,671,000USD | 5,685,000USD | 5,639,000USD | 5,634,000USD | 5,548,000USD | 5,455,000USD | 77,000USD |
| Unclassified Operating Expenses | — | — | 5,638,000USD | -3,124,000USD | 113,344,000USD | 233,213,000USD | 3,752,000USD | — |
| Ebit | — | — | -49,835,000USD | -34,937,000USD | -140,848,000USD | -253,535,000USD | -40,297,000USD | -6,789,000USD |
| Depreciation And Amortization | — | — | 5,686,000USD | 5,638,000USD | 5,634,000USD | 5,548,000USD | — | 77,000USD |
| 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 |
|---|---|---|---|---|---|
| Total Revenue | 2,056,000USD | 1,220,000USD | 1,117,000USD | 942,000USD | 1,853,000USD |
| Cost Of Revenue | 41,336,000USD | 4,529,000USD | 0USD | — | — |
| Gross Profit | -39,280,000USD | -3,309,000USD | 1,117,000USD | 942,000USD | 1,853,000USD |
| Research Development | 25,025,000USD | 11,318,000USD | 4,001,000USD | 15,443,000USD | 0USD |
| Selling General Administrative | 66,710,000USD | 56,260,000USD | 17,589,000USD | 9,011,000USD | 4,930,000USD |
| Unclassified Operating Expenses | -12,873,000USD | — | — | — | — |
| Total Operating Expenses | 78,862,000USD | 73,765,000USD | 24,795,000USD | 25,611,000USD | 5,006,000USD |
| Operating Income | -118,142,000USD | -77,074,000USD | -23,678,000USD | -24,669,000USD | -3,153,000USD |
| Interest Expense | 9,678,000USD | 2,432,000USD | 1,224,000USD | 890,000USD | 1,366,000USD |
| Net Interest Income | -9,678,000USD | -2,432,000USD | -1,224,000USD | -890,000USD | -1,366,000USD |
| Income Before Tax | -488,833,000USD | -101,141,000USD | -30,984,000USD | -32,785,000USD | 6,659,000USD |
| Income Tax Expense | -13,483,000USD | -2,850,000USD | — | — | — |
| Tax Provision | -13,483,000USD | -2,850,000USD | 0USD | 0USD | 0USD |
| Net Income | -293,317,000USD | -78,190,000USD | -30,845,000USD | -32,757,000USD | 6,659,000USD |
| Net Income From Continuing Ops | -475,350,000USD | -98,291,000USD | -30,984,000USD | -32,785,000USD | 6,659,000USD |
| Ebit | -479,155,000USD | -98,709,000USD | -29,760,000USD | -24,669,000USD | -3,153,000USD |
| Ebitda | -456,649,000USD | -93,108,000USD | -29,752,000USD | -31,895,000USD | 8,025,000USD |
| Depreciation And Amortization | 22,506,000USD | 5,601,000USD | 8,000USD | — | — |
| Reconciled Depreciation | 22,506,000USD | 5,601,000USD | 8,000USD | — | — |
| Total Other Income Expense Net | -370,691,000USD | -24,067,000USD | -7,306,000USD | -8,116,000USD | 9,812,000USD |
| Minority Interest | 182,033,000USD | 20,101,000USD | 139,000USD | 28,000USD | 0USD |
| Selling And Marketing Expenses | — | 6,187,000USD | 3,205,000USD | 1,157,000USD | 76,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 574,697,000USD | 591,483,000USD | 599,187,000USD | 556,515,000USD | 555,985,000USD | 660,419,000USD | 55,731,000USD | 32,392,000USD |
| Cash And Equivalents | 41,543,000USD | — | — | — | — | — | — | — |
| Long Term Investments | 26,644,000USD | 27,474,000USD | 28,741,000USD | 31,207,000USD | 32,424,000USD | 33,684,000USD | 32,359,000USD | 17,925,000USD |
| Total Current Assets | 71,439,000USD | 81,824,000USD | 83,154,000USD | 32,250,000USD | 21,129,000USD | 10,285,000USD | 21,215,000USD | 12,221,000USD |
| Other Current Assets | 3,437,000USD | 24,055,000USD | 20,007,000USD | 2,705,000USD | 2,455,000USD | 3,453,000USD | 2,094,000USD | 9,478,000USD |
| Other Non Current Assets | 1,153,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 91,882,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 59,767,000USD | 59,847,000USD | 76,276,000USD | 82,477,000USD | 72,317,000USD | 47,324,000USD | 41,601,000USD | 14,632,000USD |
| Other Current Liabilities | 633,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 389,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 212,690,000USD | 223,445,000USD | 204,214,000USD | 190,769,000USD | 218,551,000USD | 290,224,999USD | -35,388,000USD | -26,814,999USD |
| Total Equity Including Noncontrolling Interest | 482,815,000USD | — | — | — | — | — | — | — |
| Long Term Debt | 5,909,000USD | 6,940,000USD | 8,327,000USD | 29,514,000USD | 16,755,000USD | 12,346,000USD | 282,000USD | 403,000USD |
| Deferred Revenue | 534,000USD | — | — | — | — | — | — | — |
| Net Receivables | 2,119,000USD | 840,000USD | 1,094,000USD | 9,080,000USD | 5,089,000USD | 237,000USD | 210,000USD | 7,681,000USD |
| Inventory | 2,989,000USD | 1,562,000USD | 1,604,000USD | 6,404,000USD | 6,620,000USD | 5,220,000USD | 2,824,000USD | 662,000USD |
| Property Plant Equipment Net | 2,269,000USD | 2,298,000USD | 1,941,000USD | 2,176,000USD | 1,972,000USD | 2,186,000USD | 1,227,000USD | 1,274,000USD |
| Goodwill | 323,463,000USD | — | — | — | — | — | — | — |
| Intangible Assets | 149,729,000USD | 155,133,000USD | 160,537,000USD | 165,941,000USD | 171,345,000USD | 176,750,000USD | — | — |
| Accounts Payable | 1,932,000USD | 3,001,000USD | 2,551,000USD | 856,000USD | 3,710,000USD | 5,061,000USD | 4,932,000USD | 3,250,000USD |
| Common Stock | 8,000USD | 8,000USD | 7,000USD | 6,000USD | 6,000USD | 5,000USD | 2,931,000USD | 2,890,000USD |
| Retained Earnings | -418,911,000USD | -392,408,000USD | -371,603,000USD | -333,844,000USD | -305,512,000USD | -221,285,000USD | -90,952,000USD | -81,568,000USD |
| Accumulated Other Comprehensive Income | -644,000USD | -1,172,000USD | -1,260,000USD | -1,008,000USD | -1,289,000USD | -1,477,999USD | -2,373,000USD | — |
| Total Liab | — | 93,334,000USD | 115,511,000USD | 149,936,000USD | 129,925,000USD | 105,947,001USD | 78,039,000USD | 44,093,999USD |
| Other Current Liab | — | 56,794,000USD | 48,635,000USD | 44,362,000USD | 39,121,000USD | 40,122,000USD | 22,044,000USD | 9,610,000USD |
| Capital Stock | — | 8,000USD | 7,000USD | 6,000USD | 6,000USD | 0USD | — | — |
| Good Will | — | 323,463,000USD | 323,463,000USD | 323,463,000USD | 323,463,000USD | 436,807,000USD | — | — |
| Cash | — | 55,367,000USD | 60,449,000USD | 14,061,000USD | 6,965,000USD | 1,375,000USD | 16,297,000USD | 2,081,000USD |
| Cash And Short Term Investments | — | 55,367,000USD | 60,449,000USD | 14,061,000USD | 6,965,000USD | 1,375,000USD | 16,297,000USD | 2,081,000USD |
| Net Debt | — | -48,427,000USD | -27,055,000USD | 51,936,000USD | 38,294,000USD | 13,112,000USD | -1,390,000USD | 94,000USD |
| Short Long Term Debt | — | 19,765,000USD | 25,067,000USD | 36,483,000USD | 28,504,000USD | 2,141,000USD | 14,625,000USD | 1,772,000USD |
| Short Long Term Debt Total | — | 6,940,000USD | 33,394,000USD | 65,997,000USD | 45,259,000USD | 14,487,000USD | 14,907,000USD | 2,175,000USD |
| Property Plant Equipment Gross | — | 3,485,000USD | 2,910,000USD | 2,863,000USD | 2,425,000USD | 2,409,000USD | 1,382,000USD | 1,352,000USD |
| Common Stock Shares Outstanding | — | 54,420,978shares | 54,420,978shares | 55,846,721shares | 52,546,491shares | 46,252,922shares | 44,602,673shares | 43,649,354shares |
| Non Current Assets Total | — | 509,659,000USD | 516,033,000USD | 524,265,000USD | 534,856,000USD | 650,134,000USD | 34,516,000USD | 20,171,000USD |
| Non Current Liabilities Total | — | 33,487,000USD | 39,235,000USD | 67,459,000USD | 57,608,000USD | 58,623,001USD | 36,438,000USD | 29,461,999USD |
| Non Current Liabilities Other | — | 4,215,000USD | 4,685,000USD | 6,357,000USD | 5,020,000USD | 8,448,000USD | 501,000USD | 577,000USD |
| Non Currrent Assets Other | — | 1,291,000USD | 1,351,000USD | 1,478,000USD | 5,652,000USD | 707,000USD | 930,000USD | 972,000USD |
| Net Working Capital | — | 21,977,000USD | 6,878,000USD | -50,227,000USD | -51,188,000USD | -37,039,000USD | -20,386,000USD | -2,411,000USD |
| Unclassified Current Liabilities | — | -19,713,000USD | -25,044,000USD | -36,483,000USD | -28,212,000USD | -2,141,000USD | -14,625,000USD | -1,772,000USD |
| Unclassified Non Current Liabilities | — | 22,332,000USD | 26,223,000USD | 31,588,000USD | 35,833,000USD | 37,829,001USD | 35,655,000USD | 28,481,999USD |
| Unclassified Equity | — | 617,009,000USD | 577,063,000USD | 525,609,000USD | 525,340,000USD | 512,982,998USD | 55,006,000USD | 51,863,001USD |
| Short Term Debt | — | — | 25,067,000USD | 36,483,000USD | 28,504,000USD | 2,141,000USD | 14,625,000USD | 1,772,000USD |
| Current Deferred Revenue | — | — | — | 776,000USD | 690,000USD | — | — | — |
| Unclassified Current Assets | — | — | — | — | — | — | — | -7,681,000USD |
| 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 |
|---|---|---|---|---|---|
| Total Assets | 599,187,000USD | 905,289,000USD | 21,564,000USD | 27,979,000USD | 233,814,927USD |
| Intangible Assets | 160,537,000USD | 182,153,000USD | — | — | — |
| Other Current Assets | 20,007,000USD | 7,706,000USD | 3,089,000USD | 271,000USD | 707,695USD |
| Total Liab | 115,511,000USD | 138,996,000USD | 40,050,000USD | 39,172,000USD | 19,788,912USD |
| Total Stockholder Equity | 204,214,000USD | 425,516,000USD | -20,045,000USD | -11,849,000USD | 214,026,015USD |
| Other Current Liab | 48,635,000USD | 51,474,000USD | 6,162,999USD | 1,788,000USD | 470,368USD |
| Common Stock | 7,000USD | 4,000USD | 2,794,000USD | 2,589,000USD | 232,300,575USD |
| Capital Stock | 7,000USD | 4,000USD | 0USD | — | — |
| Retained Earnings | -371,603,000USD | -78,262,000USD | -64,284,000USD | -38,564,000USD | -18,274,560USD |
| Good Will | 323,463,000USD | 667,936,000USD | 0USD | — | — |
| Cash | 60,449,000USD | 11,119,000USD | 2,575,000USD | 7,544,000USD | 237,363USD |
| Cash And Short Term Investments | 60,449,000USD | 11,119,000USD | 2,575,000USD | 7,544,000USD | 237,363USD |
| Total Current Assets | 83,154,000USD | 24,286,000USD | 5,664,000USD | 7,815,000USD | 945,058USD |
| Total Current Liabilities | 76,276,000USD | 69,347,000USD | 8,167,999USD | 4,322,000USD | 470,368USD |
| Net Debt | -27,055,000USD | 17,160,000USD | 4,837,000USD | -1,646,000USD | -237,363USD |
| Short Term Debt | 25,067,000USD | 14,625,000USD | 1,912,000USD | 2,450,000USD | 6,041,000USD |
| Short Long Term Debt | 25,067,000USD | 14,625,000USD | 1,912,000USD | 2,450,000USD | 6,041,000USD |
| Short Long Term Debt Total | 33,394,000USD | 28,279,000USD | 7,412,000USD | 5,898,000USD | 8,766,000USD |
| Long Term Debt | 8,327,000USD | 13,654,000USD | 5,500,000USD | 3,448,000USD | 2,725,000USD |
| Long Term Investments | 28,741,000USD | 28,734,000USD | 14,167,000USD | 19,825,000USD | 42,644,000USD |
| Net Receivables | 1,094,000USD | 283,000USD | 2,602,000USD | 14,000USD | 232,000USD |
| Inventory | 1,604,000USD | 5,178,000USD | 0USD | — | — |
| Accounts Payable | 2,551,000USD | 3,248,000USD | 93,000USD | 84,000USD | 228,000USD |
| Property Plant Equipment Net | 1,941,000USD | 1,414,000USD | 637,000USD | 0USD | — |
| Property Plant Equipment Gross | 2,910,000USD | 1,492,000USD | 645,000USD | 0USD | — |
| Accumulated Other Comprehensive Income | -1,260,000USD | 908,999USD | — | — | — |
| Common Stock Shares Outstanding | 54,420,978shares | 44,597,154shares | 42,696,034shares | 42,696,034shares | 42,696,034shares |
| Non Current Assets Total | 516,033,000USD | 881,003,000USD | 15,900,000USD | 20,164,000USD | 232,869,869USD |
| Non Current Liabilities Total | 39,235,000USD | 69,649,000USD | 31,882,001USD | 34,850,000USD | 19,318,544USD |
| Non Current Liabilities Other | 4,685,000USD | 16,267,000USD | 683,000USD | 295,000USD | — |
| Non Currrent Assets Other | 1,351,000USD | 766,000USD | 1,096,000USD | 339,000USD | 566,157USD |
| Net Working Capital | 6,878,000USD | -45,061,000USD | -2,504,000USD | 3,493,000USD | -3,248,000USD |
| Unclassified Current Liabilities | -25,044,000USD | -14,625,000USD | -1,912,000USD | -2,450,000USD | -12,310,000USD |
| Unclassified Non Current Liabilities | 26,223,000USD | 39,728,000USD | 25,699,001USD | 31,107,000USD | 16,593,544USD |
| Unclassified Equity | 577,063,000USD | 502,861,001USD | 41,445,000USD | 24,126,000USD | — |
| Unclassified Current Assets | — | — | -2,602,000USD | — | — |
| Unclassified Non Current Assets | — | — | — | — | 189,659,712USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 11,331,000USD |
| Stock Based Compensation | 10,309,000USD |
| Deferred Income Tax | -4,585,000USD |
| Other Non Cash Items | -1,100,000USD |
| Change To Account Receivables | -1,025,000USD |
| Change To Inventory | -1,385,000USD |
| Change To Liabilities | -905,000USD |
| Change In Working Capital | -14,464,000USD |
| Operating Cash Flow | -59,466,000USD |
| Capital Expenditures | -1,074,000USD |
| Net Investments | 0USD |
| Investing Cash Flow | -1,074,000USD |
| Net Debt Issuance | -8,595,000USD |
| Other Financing Activities | 0USD |
| Unclassified Financing Cash Flow | 50,229,000USD |
| Financing Cash Flow | 41,634,000USD |
| Change In Cash | -18,906,000USD |
| End Cash Flow | 46,543,000USD |
| Source | DisclosureDeterministicFinal |
Cash flow 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 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -34,914,000USD | -20,843,000USD | -45,666,000USD | -28,332,000USD | -84,227,000USD | -253,674,000USD | -62,294,000USD | -9,358,000USD |
| Depreciation | 11,331,000USD | 5,671,000USD | 5,685,000USD | 5,638,000USD | 5,634,000USD | 5,548,000USD | 5,455,000USD | 77,000USD |
| Stock Based Compensation | 10,309,000USD | 4,832,000USD | 4,900,000USD | 7,725,000USD | 9,406,000USD | 5,841,000USD | 16,338,000USD | 367,000USD |
| Change In Cash | -18,906,000USD | -5,082,000USD | 51,388,000USD | 7,096,000USD | 5,590,000USD | -9,744,000USD | 11,074,000USD | 14,130,000USD |
| End Cash Flow | 46,543,000USD | — | — | — | — | — | — | — |
| Other Non Cash Items | — | 1,351,000USD | 20,085,000USD | 9,800,000USD | 65,962,000USD | 225,526,000USD | 10,316,000USD | -5,886,000USD |
| Change To Account Receivables | — | 254,000USD | 475,000USD | -668,000USD | -664,000USD | 46,000USD | -166,000USD | -117,000USD |
| Change To Inventory | — | 42,000USD | 4,800,000USD | 216,000USD | -1,400,000USD | -42,000USD | -2,354,000USD | -2,162,000USD |
| Change In Working Capital | — | -17,143,000USD | -4,050,000USD | -2,436,000USD | -7,429,000USD | 3,962,000USD | -9,777,000USD | 12,343,000USD |
| Total Cash From Operating Activities | — | -34,031,000USD | -24,355,000USD | -19,574,000USD | -22,058,000USD | -14,696,000USD | -29,214,000USD | -2,457,000USD |
| Capital Expenditures | — | -846,000USD | -46,000USD | -439,000USD | -15,000USD | -917,000USD | -296,000USD | -30,000USD |
| Free Cash Flow | — | -34,877,000USD | -24,401,000USD | -20,013,000USD | -22,073,000USD | -15,613,000USD | -29,510,000USD | -2,487,000USD |
| Total Cashflows From Investing Activities | — | -846,000USD | -46,000USD | -439,000USD | -386,000USD | -3,254,000USD | — | -1,580,000USD |
| Net Borrowings | — | -7,412,000USD | 1,760,000USD | 21,149,000USD | 32,574,000USD | -300,000USD | 14,577,000USD | 11,800,000USD |
| Total Cash From Financing Activities | — | 29,795,000USD | 75,789,000USD | 22,109,000USD | 33,034,000USD | 8,206,000USD | 33,466,000USD | 18,167,000USD |
| Dividends Paid | — | 0USD | -102,000USD | -76,000USD | -50,000USD | -26,000USD | -663,000USD | 0USD |
| Sale Purchase Of Stock | — | 0USD | — | — | 50,000USD | -50,000USD | — | — |
| Issuance Of Capital Stock | — | 37,207,000USD | 8,979,000USD | 0USD | 0USD | 3,675,000USD | 15,383,000USD | 3,085,000USD |
| Begin Period Cash Flow | — | 65,449,000USD | 14,061,000USD | 6,965,000USD | 1,375,000USD | 11,119,000USD | 45,000USD | 2,081,000USD |
| End Period Cash Flow | — | 60,367,000USD | 65,449,000USD | 14,061,000USD | 6,965,000USD | 1,375,000USD | 11,119,000USD | 16,211,000USD |
| Unclassified Operating Cash Flow | — | -7,899,000USD | -5,309,000USD | -11,969,000USD | -11,404,000USD | -1,899,000USD | 10,748,000USD | — |
| Unclassified Financing Cash Flow | — | 37,207,000USD | — | -21,149,000USD | — | 3,725,000USD | 4,169,000USD | -10,577,000USD |
| Investments | — | — | 0USD | -439,000USD | -386,000USD | -3,254,000USD | 6,822,000USD | -1,445,000USD |
| Other Cashflows From Investing Activities | — | — | -1,211,000USD | 136,000USD | — | -30,000USD | — | -2,365,000USD |
| Other Cashflows From Financing Activities | — | — | 65,050,000USD | 22,185,000USD | 510,000USD | 4,857,000USD | — | 13,859,000USD |
| Unclassified Investing Cash Flow | — | — | 1,211,000USD | — | — | — | — | 2,260,000USD |
| Source | DisclosurePreliminary | 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 |
|---|---|---|---|---|---|
| Net Income | -295,486,000USD | -78,190,000USD | -30,984,000USD | -32,785,000USD | 6,659,000USD |
| Depreciation | 22,506,000USD | 5,601,000USD | 8,000USD | — | — |
| Stock Based Compensation | 27,872,000USD | 17,394,000USD | 910,000USD | 815,000USD | 195,000USD |
| Other Non Cash Items | 187,828,000USD | -5,273,000USD | 6,761,000USD | 21,345,000USD | -10,046,000USD |
| Change To Account Receivables | -811,000USD | -283,000USD | 12,000USD | 218,000USD | 1,000USD |
| Change To Inventory | 3,574,000USD | -5,178,000USD | 0USD | — | — |
| Change In Working Capital | -9,953,000USD | 12,406,000USD | 3,829,000USD | 675,000USD | -711,000USD |
| Total Cash From Operating Activities | -80,683,000USD | -48,062,000USD | -19,476,000USD | -9,950,000USD | -3,903,000USD |
| Capital Expenditures | -1,417,000USD | -1,002,000USD | -645,000USD | 0USD | 0USD |
| Free Cash Flow | -82,100,000USD | -49,064,000USD | -20,121,000USD | -9,950,000USD | -3,903,000USD |
| Investments | -2,708,000USD | 865,000USD | -4,667,000USD | 1,483,000USD | 564,000USD |
| Total Cashflows From Investing Activities | -4,125,000USD | 865,000USD | -4,667,000USD | 1,483,000USD | 564,000USD |
| Net Borrowings | 55,183,000USD | 25,787,000USD | 2,939,000USD | -49,000USD | 861,000USD |
| Total Cash From Financing Activities | 139,138,000USD | 71,907,000USD | 19,174,000USD | 11,672,000USD | 6,076,000USD |
| Dividends Paid | -76,000USD | -663,000USD | -241,000USD | -1,688,000USD | -1,203,000USD |
| Issuance Of Capital Stock | 12,654,000USD | 28,505,000USD | 16,139,000USD | 13,096,000USD | 6,864,000USD |
| Change In Cash | 54,330,000USD | 24,755,000USD | -4,969,000USD | 3,205,000USD | 2,737,000USD |
| Begin Period Cash Flow | 11,119,000USD | 2,575,000USD | 7,544,000USD | 4,339,000USD | 1,602,000USD |
| End Period Cash Flow | 65,449,000USD | 27,330,000USD | 2,575,000USD | 7,544,000USD | 4,339,000USD |
| Other Cashflows From Investing Activities | 1,507,000USD | 1,851,000USD | -470,000USD | 1,893,000USD | 639,000USD |
| Other Cashflows From Financing Activities | 71,377,000USD | 46,533,000USD | 337,000USD | 313,000USD | -446,000USD |
| Unclassified Operating Cash Flow | -13,450,000USD | — | — | — | — |
| Unclassified Investing Cash Flow | -1,507,000USD | — | 1,115,000USD | -1,893,000USD | — |
| Unclassified Financing Cash Flow | — | -28,255,000USD | — | — | — |
| Source | 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 |
|---|---|---|---|---|---|
| Q2 2026Quarterly · 2026-06-30 | Segment | Intersegment Elimination | -54,000 | USD | Disclosure |
| Q2 2026Quarterly · 2026-06-30 | Segment | Other | 93,000 | USD | Disclosure |
| Q2 2026Quarterly · 2026-06-30 | Segment | Technology | 914,000 | USD | Disclosure |
| FY 2025Yearly · 2025-12-31 | Product | Management Fees | 499,000 | USD | 0002001557-26-000060 |
| FY 2025Yearly · 2025-12-31 | Product | Product And Service Other | 1,557,000 | USD | 0002001557-26-000060 |
| Q4 2024Quarterly · 2024-12-31 | Product | Consulting | 0 | USD | 0001628280-25-017614 |
| Q4 2024Quarterly · 2024-12-31 | Product | Management Fees | 223,000 | USD | 0001628280-25-017614 |
| Q4 2024Quarterly · 2024-12-31 | Product | Product And Service Other | 233,000 | USD | 0001628280-25-017614 |
| Q3 2024Quarterly · 2024-09-30 | Product | Consulting | 0 | USD | 0001628280-24-047822 |
| Q3 2024Quarterly · 2024-09-30 | Product | Investment Advisory Management And Administrative Service | 222,000 | USD | 0001628280-24-047822 |
| Q3 2024Quarterly · 2024-09-30 | Product | Product | 95,000 | USD | 0001628280-24-047822 |
| FY 2023Yearly · 2023-12-31 | Product | Consulting | 225,000 | USD | 0001628280-25-017614 |
| FY 2023Yearly · 2023-12-31 | Product | Management Fees | 892,000 | USD | 0001628280-25-017614 |
| FY 2023Yearly · 2023-12-31 | Product | Product And Service Other | 0 | USD | 0001628280-25-017614 |
| Q3 2023Quarterly · 2023-09-30 | Product | Consulting | 50,000 | USD | 0001628280-24-047822 |
| Q3 2023Quarterly · 2023-09-30 | Product | Investment Advisory Management And Administrative Service | 224,000 | USD | 0001628280-24-047822 |
| Q3 2023Quarterly · 2023-09-30 | Product | Product | 0 | USD | 0001628280-24-047822 |
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.