IPSC
Century Therapeutics, Inc.
Company overview
- Market capitalization
- $302.40M
- Employees
- 78
- Latest publication
- 2026-09-29
About Century Therapeutics, Inc.
Century Therapeutics, Inc., a biotechnology company, engages in the development of allogeneic cell therapies for the treatment of solid tumor, hematological malignancies, and autoimmune diseases. Its lead product candidate is CNTY-813, an iPSC-derived beta islet cell replacement therapy engineered with Allo-Evasion 5.0 for the treatment of type 1 diabetes. The company is also involved in the development of CNTY-308, a CD19-targeted CD4+/CD8+ CAR-iT cell therapy engineered with Allo-Evasion 5.0 as a potential treatment for B-cell-mediated autoimmune diseases; and CNTY-101, an allogeneic, iPSC-derived CAR-iNK cell therapy with six precision gene edits engineered to express CD19 CAR, with Allo-Evasion 1.0 edits designed for the treatment of CD19 for B-cell mediated autoimmune diseases. Century Therapeutics, Inc. was incorporated in 2018 and is headquartered in Philadelphia, Pennsylvania.
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 |
|---|---|---|---|---|---|---|---|---|
| Research Development | 19,595,000USD | 14,101,000USD | 19,695,000USD | 22,526,000USD | 26,859,000USD | 26,580,000USD | 29,375,000USD | 27,228,000USD |
| Total Operating Expenses | 36,527,000USD | 22,498,000USD | 20,651,000USD | 36,124,000USD | 34,664,000USD | 34,988,000USD | 41,457,000USD | 35,580,000USD |
| Net Income | -34,550,000USD | -21,645,000USD | -19,171,000USD | -34,422,000USD | -32,541,000USD | 76,560,000USD | -36,073,000USD | -31,226,000USD |
| Total Revenue | — | 0USD | 0USD | 0USD | 0USD | 109,164,000USD | 4,173,000USD | 791,000USD |
| Cost Of Revenue | — | 3,004,000USD | 3,550,000USD | 3,129,000USD | 3,201,000USD | — | 3,318,000USD | 3,297,000USD |
| Gross Profit | — | -3,004,000USD | -3,550,000USD | -3,129,000USD | -3,201,000USD | 109,164,000USD | 4,173,000USD | 791,000USD |
| Selling General Administrative | — | 6,579,000USD | 956,000USD | 6,835,000USD | 7,805,000USD | 8,408,000USD | 7,755,000USD | 8,352,000USD |
| Unclassified Operating Expenses | — | 1,818,000USD | — | 6,763,000USD | — | — | 3,545,000USD | — |
| Operating Income | — | -25,502,000USD | -20,651,000USD | -36,124,000USD | -34,664,000USD | 74,176,000USD | -37,284,000USD | -34,789,000USD |
| Interest Income | — | 2,019,000USD | 1,309,000USD | 1,605,000USD | 2,010,000USD | 2,422,000USD | 2,881,000USD | 3,305,000USD |
| Net Interest Income | — | 2,019,000USD | 1,309,000USD | 1,605,000USD | 2,010,000USD | 2,422,000USD | 2,881,000USD | 3,305,000USD |
| Income Before Tax | — | -21,645,000USD | -19,239,000USD | -34,422,000USD | -32,541,000USD | 76,560,000USD | -34,297,000USD | -31,234,000USD |
| Net Income From Continuing Ops | — | -21,645,000USD | -19,171,000USD | -34,422,000USD | -32,541,000USD | 76,560,000USD | -36,073,000USD | -31,226,000USD |
| Ebit | — | -25,502,000USD | -20,651,000USD | -29,361,000USD | -34,664,000USD | 74,176,000USD | -34,297,000USD | -31,234,000USD |
| Ebitda | — | -22,498,000USD | -17,101,000USD | -26,232,000USD | -31,463,000USD | 77,397,000USD | -30,979,000USD | -27,936,000USD |
| Depreciation And Amortization | — | 3,004,000USD | 3,550,000USD | 3,129,000USD | 3,201,000USD | 3,221,000USD | 3,318,000USD | 3,298,000USD |
| Reconciled Depreciation | — | 3,004,000USD | 3,550,000USD | 3,129,000USD | 3,201,000USD | 3,221,000USD | 3,318,000USD | 3,298,000USD |
| Total Other Income Expense Net | — | 3,857,000USD | 1,412,000USD | 1,702,000USD | 2,123,000USD | 2,384,000USD | 2,987,000USD | 3,555,000USD |
| Income Tax Expense | — | — | -68,000USD | — | — | — | 1,776,000USD | -8,000USD |
| Tax Provision | — | — | -68,000USD | 0USD | 0USD | 0USD | 1,776,000USD | -8,000USD |
| Selling And Marketing Expenses | — | — | — | — | — | — | 782,000USD | — |
| Interest Expense | — | — | — | — | — | — | 0USD | 0USD |
| Source | DisclosurePreliminary | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20162016-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 109,164,000USD | 6,589,000USD | 2,235,000USD | 5,199,000USD | 1,058,000USD | 0USD | 0USD | 470,319,000USD |
| Cost Of Revenue | 13,101,000USD | 13,304,000USD | 13,044,000USD | 10,071,000USD | 4,582,000USD | 1,754,000USD | 249,000USD | 467,836,000USD |
| Gross Profit | 96,063,000USD | 6,589,000USD | 2,235,000USD | 5,199,000USD | -4,582,000USD | -1,754,000USD | -249,000USD | 2,483,000USD |
| Research Development | 95,667,000USD | 107,244,000USD | 92,710,000USD | 97,173,000USD | 75,648,000USD | 39,681,000USD | 14,266,000USD | 9,092,000USD |
| Selling General Administrative | 24,003,000USD | 33,155,000USD | 34,706,000USD | 31,857,000USD | 19,235,000USD | 9,495,000USD | 5,767,000USD | 81,392,000USD |
| Unclassified Operating Expenses | -8,567,000USD | 4,327,000USD | 8,321,000USD | 10,000,000USD | -4,582,000USD | -1,754,000USD | — | — |
| Total Operating Expenses | 111,103,000USD | 144,726,000USD | 148,781,000USD | 139,030,000USD | 90,301,000USD | 47,422,000USD | 19,784,000USD | — |
| Operating Income | -15,040,000USD | -138,137,000USD | -146,546,000USD | -133,831,000USD | -94,883,000USD | -49,176,000USD | -20,033,000USD | — |
| Interest Income | 7,346,000USD | 13,007,000USD | 12,677,000USD | 4,420,000USD | — | — | — | — |
| Net Interest Income | 7,346,000USD | 13,007,000USD | 5,870,000USD | -1,404,000USD | -1,275,000USD | -381,000USD | 535,000USD | — |
| Income Before Tax | -9,648,000USD | -124,776,000USD | -134,792,000USD | -130,841,000USD | -95,781,000USD | -53,575,000USD | -244,769,000USD | — |
| Income Tax Expense | -68,000USD | 1,790,000USD | 1,881,000USD | 91,000USD | 43,000USD | 1,085,000USD | 1,210,000USD | — |
| Tax Provision | -68,000USD | 1,790,000USD | 2,782,000USD | 91,000USD | 43,000USD | — | — | — |
| Net Income | -9,580,000USD | -126,566,000USD | -136,673,000USD | -130,932,000USD | -95,824,000USD | -53,575,000USD | -244,769,000USD | — |
| Net Income From Continuing Ops | -9,580,000USD | -126,566,000USD | -128,957,000USD | -130,932,000USD | -95,824,000USD | -53,575,000USD | -244,769,000USD | — |
| Ebit | -15,040,000USD | -124,776,000USD | -134,252,000USD | -129,641,000USD | -94,506,000USD | -53,194,000USD | -244,769,000USD | — |
| Ebitda | -1,939,000USD | -111,472,000USD | -121,208,000USD | -121,201,000USD | -89,924,000USD | -51,440,000USD | -244,520,000USD | — |
| Depreciation And Amortization | 13,101,000USD | 13,304,000USD | 13,044,000USD | 8,440,000USD | 4,582,000USD | 1,754,000USD | 249,000USD | — |
| Reconciled Depreciation | 13,101,000USD | 13,304,000USD | 12,330,000USD | 8,440,000USD | 3,748,000USD | 1,402,000USD | 249,000USD | — |
| Total Other Income Expense Net | 5,392,000USD | 13,361,000USD | 11,754,000USD | 2,990,000USD | -898,000USD | -4,399,000USD | -224,736,000USD | — |
| Interest Expense | — | 0USD | 540,000USD | 1,105,000USD | 1,275,000USD | 381,000USD | 0USD | 0USD |
| Selling And Marketing Expenses | — | — | 13,044,000USD | — | — | — | — | — |
| Non Operating Income Net Other | — | — | — | 2,990,000USD | -898,000USD | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | -130,932,000USD | -95,824,000USD | -53,575,000USD | -244,769,000USD | — |
| 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 | 287,006,000USD | 326,553,000USD | 223,704,000USD | 244,717,000USD | 284,692,000USD | 315,609,000USD | 353,216,000USD | 388,617,000USD |
| Cash And Equivalents | 49,642,000USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 119,712,000USD | 134,803,000USD | 117,114,000USD | 132,749,000USD | 155,843,000USD | 165,121,000USD | 189,292,000USD | 198,112,000USD |
| Short Term Investments | 70,070,000USD | 83,755,000USD | 55,261,000USD | 77,234,000USD | 98,965,000USD | 113,256,000USD | 130,851,000USD | 145,519,000USD |
| Long Term Investments | 77,477,000USD | 82,169,000USD | 0USD | 0USD | 2,690,000USD | 20,713,000USD | 30,818,000USD | 46,565,000USD |
| Total Current Assets | 124,768,000USD | 139,039,000USD | 120,769,000USD | 137,709,000USD | 160,169,000USD | 169,631,000USD | 194,051,000USD | 206,009,000USD |
| Other Current Assets | 5,056,000USD | 4,236,000USD | 2,988,000USD | 4,476,000USD | 3,700,000USD | 3,527,000USD | 3,239,000USD | 6,548,000USD |
| Total Liabilities | 54,661,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 15,068,000USD | 13,566,000USD | 20,226,000USD | 22,026,000USD | 14,948,000USD | 14,503,000USD | 129,782,000USD | 19,820,000USD |
| Other Non Current Liabilities | 666,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 232,345,000USD | 264,744,000USD | 158,936,000USD | 176,348,000USD | 209,898,000USD | 240,439,000USD | 161,362,000USD | 195,686,000USD |
| Total Equity Including Noncontrolling Interest | 232,345,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 47,995,000USD | 68,578,000USD | 66,165,000USD | 70,281,000USD | 84,386,000USD | 87,764,000USD | 90,847,000USD | 94,112,000USD |
| Intangible Assets | 34,200,000USD | 34,200,000USD | 34,200,000USD | 34,200,000USD | 34,200,000USD | 34,200,000USD | 34,200,000USD | 33,800,000USD |
| Accounts Payable | 4,823,000USD | 3,150,000USD | 4,773,000USD | 2,617,000USD | 3,208,000USD | 3,573,000USD | 3,075,000USD | 2,598,000USD |
| Short Term Debt | 4,040,000USD | — | 3,324,000USD | 3,772,000USD | 4,894,000USD | 4,882,000USD | 4,870,000USD | 3,759,000USD |
| Common Stock | 18,000USD | 18,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD |
| Retained Earnings | -848,112,000USD | -813,562,000USD | -791,917,000USD | -772,740,000USD | -738,318,000USD | -705,777,000USD | -782,337,000USD | -746,266,000USD |
| Accumulated Other Comprehensive Income | -694,000USD | -585,000USD | 30,000USD | 64,000USD | 83,000USD | 305,000USD | 324,000USD | 758,000USD |
| Total Liab | — | 61,809,000USD | 64,768,000USD | 68,369,000USD | 74,794,000USD | 75,170,000USD | 191,854,000USD | 192,931,000USD |
| Other Current Liab | — | 10,416,000USD | 12,129,000USD | 15,637,000USD | 6,846,000USD | 6,048,000USD | 12,673,000USD | 9,894,000USD |
| Capital Stock | — | 18,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD |
| Cash | — | 51,048,000USD | 61,853,000USD | 55,515,000USD | 56,878,000USD | 51,865,000USD | 58,441,000USD | 52,593,000USD |
| Net Debt | — | -7,106,000USD | -18,288,000USD | -10,558,000USD | -5,395,000USD | 810,000USD | -4,611,000USD | 2,003,000USD |
| Short Long Term Debt Total | — | 43,942,000USD | 43,565,000USD | 44,957,000USD | 51,483,000USD | 52,675,000USD | 53,830,000USD | 54,596,000USD |
| Property Plant Equipment Gross | — | 120,182,000USD | 114,765,000USD | 115,890,000USD | 126,866,000USD | 126,870,000USD | 126,905,000USD | 126,852,000USD |
| Common Stock Shares Outstanding | — | 86,556,515shares | 86,556,515shares | 86,464,066shares | 86,238,084shares | 86,098,619shares | 78,648,958shares | 84,704,352shares |
| Non Current Assets Total | — | 187,514,000USD | 102,935,000USD | 107,008,000USD | 124,523,000USD | 145,977,999USD | 159,165,000USD | 182,608,000USD |
| Non Current Liabilities Total | — | 48,243,000USD | 44,542,000USD | 46,343,000USD | 59,846,000USD | 60,667,000USD | 62,072,000USD | 173,111,000USD |
| Non Currrent Assets Other | — | 2,567,000USD | 211,000USD | 213,000USD | 3,247,000USD | 525,999USD | 3,300,000USD | 565,000USD |
| Net Working Capital | — | 125,473,000USD | 100,543,000USD | 115,683,000USD | 145,221,000USD | 155,128,000USD | 64,269,000USD | 186,189,000USD |
| Unclassified Non Current Liabilities | — | 48,243,000USD | 44,542,000USD | 45,559,000USD | 50,963,000USD | 52,167,000USD | 53,334,000USD | 164,108,000USD |
| Unclassified Equity | — | 1,078,855,000USD | 950,805,000USD | 949,006,000USD | 948,115,000USD | 945,893,000USD | 943,357,000USD | 941,176,000USD |
| Net Receivables | — | — | 667,000USD | 484,000USD | 626,000USD | 983,000USD | 1,520,000USD | 1,349,000USD |
| Unclassified Non Current Assets | — | — | 2,359,000USD | 2,314,000USD | — | 2,775,000USD | — | 2,839,000USD |
| Non Current Liabilities Other | — | — | — | 784,000USD | 8,883,000USD | 8,500,000USD | 8,738,000USD | 9,003,000USD |
| Current Deferred Revenue | — | — | — | — | — | — | 109,164,000USD | 3,569,000USD |
| Good Will | — | — | — | — | — | — | — | 4,727,000USD |
| Inventory | — | — | — | — | — | — | — | -1,349,000USD |
| 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 20162016-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 223,704,000USD | 353,216,000USD | 360,691,000USD | 486,544,000USD | 437,375,000USD | 106,776,000USD | 90,896,000USD | 757,998,000USD |
| Intangible Assets | 34,200,000USD | 34,200,000USD | — | — | — | 9,392,000USD | — | 15,831,000USD |
| Other Current Assets | 2,988,000USD | 3,239,000USD | 3,591,000USD | 3,443,000USD | 5,025,000USD | 2,136,000USD | 2,460,000USD | 4,390,000USD |
| Total Liab | 64,768,000USD | 191,854,000USD | 175,941,000USD | 183,806,000USD | 41,137,000USD | 213,188,000USD | 182,755,000USD | 575,542,000USD |
| Total Stockholder Equity | 158,936,000USD | 161,362,000USD | 184,750,000USD | 302,738,000USD | 396,238,000USD | -106,412,000USD | -91,859,000USD | 182,456,000USD |
| Other Current Liab | 12,129,000USD | 12,673,000USD | 9,220,000USD | 10,232,000USD | 6,405,000USD | 3,790,000USD | 1,446,000USD | 90,399,000USD |
| Common Stock | 9,000USD | 9,000USD | 6,000USD | 6,000USD | 5,000USD | 1,000USD | 1,000USD | — |
| Capital Stock | 9,000USD | 9,000USD | 6,000USD | 6,000USD | 5,000USD | 1,000USD | 1,000USD | — |
| Retained Earnings | -791,917,000USD | -782,337,000USD | -655,771,000USD | -519,098,000USD | -388,166,000USD | -292,342,000USD | -238,767,000USD | — |
| Cash | 61,853,000USD | 58,441,000USD | 47,324,000USD | 84,265,000USD | 56,445,000USD | 27,211,000USD | 44,064,000USD | 21,472,000USD |
| Cash And Short Term Investments | 117,114,000USD | 189,292,000USD | 172,738,000USD | 315,498,000USD | 222,879,000USD | 75,753,000USD | 81,539,000USD | — |
| Total Current Assets | 120,769,000USD | 194,051,000USD | 176,994,000USD | 319,721,000USD | 228,154,000USD | 78,797,000USD | 84,122,000USD | — |
| Total Current Liabilities | 20,226,000USD | 129,782,000USD | 17,846,000USD | 29,817,000USD | 15,655,000USD | 12,112,000USD | 2,994,000USD | 289,710,000USD |
| Net Debt | -18,288,000USD | -4,611,000USD | 847,000USD | -34,851,000USD | -31,329,000USD | -5,656,000USD | -44,064,000USD | — |
| Short Term Debt | 3,324,000USD | 4,870,000USD | 1,513,000USD | 6,977,000USD | 1,654,000USD | 240,000USD | — | — |
| Short Long Term Debt Total | 43,565,000USD | 53,830,000USD | 48,171,000USD | 49,414,000USD | 25,116,000USD | 21,555,000USD | — | — |
| Long Term Investments | 0USD | 30,818,000USD | 89,096,000USD | 51,854,000USD | 135,914,000USD | 1,053,000USD | 4,080,000USD | — |
| Short Term Investments | 55,261,000USD | 130,851,000USD | 125,414,000USD | 231,233,000USD | 166,434,000USD | 48,542,000USD | 37,475,000USD | — |
| Net Receivables | 667,000USD | 1,520,000USD | 665,000USD | 780,000USD | 250,000USD | 908,000USD | 123,000USD | — |
| Accounts Payable | 4,773,000USD | 3,075,000USD | 2,741,000USD | 5,454,000USD | 7,596,000USD | 8,082,000USD | 1,548,000USD | 55,873,000USD |
| Property Plant Equipment Net | 66,165,000USD | 90,847,000USD | 92,081,000USD | 111,730,000USD | 69,821,000USD | 24,777,000USD | 2,488,000USD | 402,129,000USD |
| Property Plant Equipment Gross | 114,765,000USD | 126,905,000USD | 114,919,000USD | 82,785,000USD | 57,967,000USD | 15,385,000USD | 2,488,000USD | — |
| Accumulated Other Comprehensive Income | 30,000USD | 324,000USD | 108,000USD | -2,462,000USD | -650,000USD | -3,000USD | -3,000USD | — |
| Common Stock Shares Outstanding | 86,556,515shares | 78,648,958shares | 59,314,389shares | 57,755,842shares | 55,005,523shares | 54,824,608shares | 54,824,608shares | — |
| Non Current Assets Total | 102,935,000USD | 159,165,000USD | 183,696,999USD | 166,823,000USD | 209,221,000USD | 27,979,000USD | 6,774,000USD | — |
| Non Current Liabilities Total | 44,542,000USD | 62,072,000USD | 158,095,000USD | 153,989,000USD | 25,482,000USD | 201,076,000USD | 179,761,000USD | — |
| Non Currrent Assets Other | 211,000USD | 3,300,000USD | 540,999USD | 3,239,000USD | 3,486,000USD | -7,243,000USD | 206,000USD | — |
| Net Working Capital | 100,543,000USD | 64,269,000USD | 159,148,000USD | 289,904,000USD | 212,499,000USD | 66,685,000USD | 81,128,000USD | — |
| Unclassified Non Current Assets | 2,359,000USD | — | 1,978,999USD | -3,239,000USD | -3,486,000USD | -9,392,000USD | — | — |
| Unclassified Non Current Liabilities | 44,542,000USD | 53,334,000USD | 158,039,000USD | 37,980,000USD | 12,539,000USD | 191,397,000USD | 179,761,000USD | — |
| Unclassified Equity | 950,805,000USD | 943,357,000USD | 840,401,000USD | 824,286,000USD | 785,044,000USD | 185,931,000USD | 146,909,000USD | 182,456,000USD |
| Current Deferred Revenue | — | 109,164,000USD | 4,372,000USD | 7,154,000USD | 5,323,000USD | 3,738,000USD | — | — |
| Non Current Liabilities Other | — | 8,738,000USD | 56,000USD | 718,000USD | 2,020,000USD | — | — | — |
| Other Assets | — | — | 1USD | 3,239,000USD | 3,486,000USD | 2,149,000USD | 206,000USD | 12,134,000USD |
| Other Liab | — | — | — | 111,552,000USD | 2,020,000USD | — | — | 10,455,000USD |
| Short Long Term Debt | — | — | — | 6,502,000USD | 1,039,000USD | — | — | — |
| Long Term Debt | — | — | — | 3,739,000USD | 8,903,000USD | 9,679,000USD | — | 275,377,000USD |
| Net Tangible Assets | — | — | — | 302,738,000USD | 396,238,000USD | -106,412,000USD | -91,859,000USD | — |
| Unclassified Current Liabilities | — | — | — | -6,502,000USD | -6,362,000USD | -3,738,000USD | — | 143,438,000USD |
| Inventory | — | — | — | — | -250,000USD | 1,880,000USD | 2,336,000USD | 192,858,000USD |
| Unclassified Current Assets | — | — | — | — | — | -1,880,000USD | -2,336,000USD | — |
| Source | Legacy providerLegacy | 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 | -21,645,000USD | -19,171,000USD | -34,428,000USD | -32,541,000USD | 76,560,000USD | -36,073,000USD | -31,226,000USD | -31,207,000USD |
| Depreciation | 3,004,000USD | 3,550,000USD | 3,129,000USD | 3,201,000USD | 3,221,000USD | 3,318,000USD | 3,297,000USD | 3,462,000USD |
| Stock Based Compensation | 1,445,000USD | 1,300,000USD | 892,000USD | 2,222,000USD | 2,426,000USD | 2,660,000USD | 3,318,000USD | 3,503,000USD |
| Other Non Cash Items | -172,000USD | -4,841,000USD | 5,618,000USD | -8,000USD | -618,000USD | 3,172,000USD | 2,372,000USD | -3,803,000USD |
| Change In Working Capital | -6,429,000USD | 3,158,000USD | -795,000USD | -466,000USD | -116,212,000USD | 1,830,000USD | -2,775,000USD | 713,000USD |
| Total Cash From Operating Activities | -25,242,000USD | -16,077,000USD | -25,584,000USD | -27,592,000USD | -34,623,000USD | -24,223,000USD | -28,332,000USD | -27,332,000USD |
| Capital Expenditures | -584,000USD | -317,000USD | -195,000USD | -317,000USD | -475,000USD | -154,000USD | 804,000USD | -265,000USD |
| Free Cash Flow | -25,826,000USD | -16,394,000USD | -25,779,000USD | -27,909,000USD | -34,623,000USD | -24,377,000USD | -27,528,000USD | -27,597,000USD |
| Investments | -112,031,000USD | 22,222,000USD | 24,671,000USD | 32,539,000USD | 27,930,000USD | 30,606,000USD | 39,199,000USD | -33,864,000USD |
| Total Cashflows From Investing Activities | -112,615,000USD | 22,361,000USD | 24,671,000USD | 32,539,000USD | 27,930,000USD | 30,606,000USD | 39,199,000USD | -33,864,000USD |
| Total Cash From Financing Activities | 126,623,000USD | 53,000USD | 0USD | 0USD | 120,000USD | -602,000USD | 273,000USD | 56,697,000USD |
| Issuance Of Capital Stock | 126,623,000USD | 53,000USD | 0USD | 0USD | 120,000USD | -602,000USD | 273,000USD | 56,697,000USD |
| Change In Cash | -11,254,000USD | 6,337,000USD | -913,000USD | 4,947,000USD | -6,573,000USD | 5,781,000USD | 11,136,000USD | -4,499,000USD |
| Begin Period Cash Flow | 62,652,000USD | 58,674,000USD | 59,587,000USD | 54,640,000USD | 61,213,000USD | 55,432,000USD | 41,457,000USD | 48,791,000USD |
| End Period Cash Flow | 51,398,000USD | 65,011,000USD | 58,674,000USD | 59,587,000USD | 54,640,000USD | 61,213,000USD | 52,593,000USD | 44,292,000USD |
| Other Cashflows From Investing Activities | 28,076,000USD | -4,246,000USD | 77,900,000USD | — | 42,815,000USD | -175,000USD | 21,000USD | -9,608,000USD |
| Other Cashflows From Financing Activities | 126,623,000USD | 53,000USD | — | — | — | — | 39,199,000USD | -33,864,000USD |
| Unclassified Operating Cash Flow | -1,445,000USD | — | — | — | — | — | -3,318,000USD | — |
| Unclassified Investing Cash Flow | -28,076,000USD | 4,702,000USD | -77,705,000USD | — | -42,340,000USD | — | — | 9,873,000USD |
| Unclassified Financing Cash Flow | -126,623,000USD | — | — | — | — | — | -39,199,000USD | 33,864,000USD |
| 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 20162016-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -9,580,000USD | -126,566,000USD | -136,673,000USD | -130,932,000USD | -95,824,000USD | -53,575,000USD | -244,769,000USD | — |
| Depreciation | 13,101,000USD | 13,304,000USD | 13,044,000USD | 8,440,000USD | 3,748,000USD | 1,402,000USD | 249,000USD | — |
| Stock Based Compensation | 6,840,000USD | 12,688,000USD | 14,622,000USD | 10,669,000USD | 4,662,000USD | 876,000USD | 147,000USD | — |
| Other Non Cash Items | 389,000USD | -1,153,000USD | 11,279,000USD | 1,930,000USD | 1,209,000USD | 5,166,000USD | 225,946,000USD | — |
| Change In Working Capital | -114,553,000USD | -9,278,000USD | 9,380,000USD | 123,945,000USD | -2,797,000USD | 4,862,000USD | 2,259,000USD | 78,326,000USD |
| Total Cash From Operating Activities | -103,876,000USD | -110,135,000USD | -88,348,000USD | 14,052,000USD | -89,002,000USD | -41,269,000USD | -16,168,000USD | — |
| Capital Expenditures | -848,000USD | -154,000USD | -13,736,000USD | -30,604,000USD | -44,970,000USD | -9,825,000USD | -2,460,000USD | -11,124,000USD |
| Free Cash Flow | -104,724,000USD | -110,289,000USD | -102,084,000USD | -16,552,000USD | -133,972,000USD | -51,094,000USD | -18,628,000USD | — |
| Investments | 108,349,000USD | 47,482,000USD | 38,256,000USD | 17,476,000USD | -253,368,000USD | -8,210,000USD | -41,540,000USD | — |
| Total Cashflows From Investing Activities | 107,501,000USD | 47,482,000USD | 61,132,000USD | -13,128,000USD | -298,338,000USD | -22,757,000USD | -19,834,000USD | — |
| Total Cash From Financing Activities | 173,000USD | 74,563,000USD | -9,725,000USD | 27,158,000USD | 417,774,000USD | 47,690,000USD | 74,839,000USD | 98,094,000USD |
| Issuance Of Capital Stock | 173,000USD | 74,563,000USD | 967,000USD | 27,158,000USD | 381,243,000USD | 159,675,000USD | 74,839,000USD | — |
| Change In Cash | 3,798,000USD | 11,910,000USD | -36,941,000USD | 28,082,000USD | 30,434,000USD | -16,336,000USD | 38,837,000USD | — |
| Begin Period Cash Flow | 61,213,000USD | 49,303,000USD | 86,244,000USD | 58,162,000USD | 27,728,000USD | 44,064,000USD | 31,424,000USD | — |
| End Period Cash Flow | 65,011,000USD | 61,213,000USD | 49,303,000USD | 86,244,000USD | 58,162,000USD | 27,728,000USD | 70,261,000USD | 31,424,000USD |
| Other Cashflows From Investing Activities | 210,697,000USD | -119,702,000USD | — | 238,218,000USD | 30,336,000USD | -4,722,000USD | 24,166,000USD | — |
| Other Cashflows From Financing Activities | 173,000USD | 74,563,000USD | 61,132,000USD | -13,128,000USD | 196,159,000USD | 37,956,000USD | 74,839,000USD | — |
| Unclassified Investing Cash Flow | -210,697,000USD | 119,856,000USD | 36,612,000USD | -238,218,000USD | -30,336,000USD | — | — | — |
| Net Borrowings | — | 0USD | -10,241,000USD | 0USD | 0USD | 9,734,000USD | 9,734,000USD | — |
| Unclassified Financing Cash Flow | — | -74,563,000USD | -61,583,000USD | 13,128,000USD | — | -159,675,000USD | -84,573,000USD | — |
| Change To Liabilities | — | — | — | 117,157,000USD | -358,000USD | 2,062,000USD | 1,233,000USD | — |
| Sale Purchase Of Stock | — | — | — | 27,158,000USD | 223,920,000USD | — | — | — |
| Cash And Cash Equivalents Changes | — | — | — | 28,082,000USD | 30,434,000USD | — | — | — |
| Change To Inventory | — | — | — | — | — | — | — | 78,326,000USD |
| 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.