IPWR
Ideal Power Inc.
Company overview
- Market capitalization
- $64.92M
- Employees
- 17
- Latest publication
- 2026-09-29
About Ideal Power Inc.
Ideal Power Inc. focuses on the development and commercialization of its bidirectional bipolar junction TRANsistor solid-state switch technology. The company offers SymCool Power Module designed to meet low conduction loss needs of the solid-state circuit protection and EV contactor markets. It serves electric and hybrid electric vehicles, electric vehicle charging, renewable energy and energy storage system uninterruptible power supplies, industrial motor drives, solid-state transformers, power distribution and transmission switches, and other industrial and defense markets. The company was formerly known as Ideal Power Converters Inc. and changed its name to Ideal Power Inc. in July 2013. The company was incorporated in 2007 and is headquartered in Austin, Texas.
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 | 5,800USD | 0USD | 0USD | 24,450USD | 1,275USD | 12,003USD | 5,408USD | 554USD |
| Cost Of Revenue | 4,008USD | 116,867USD | 117,279USD | 26,069USD | 3,477USD | 30,862USD | 5,926USD | 1,511USD |
| Gross Profit | 1,792USD | -116,867USD | -117,279USD | -1,619USD | -2,202USD | -18,859USD | -518USD | -957USD |
| Research Development | 1,430,134USD | 2,032,312USD | 786,038USD | 1,793,162USD | 1,900,019USD | 1,567,992USD | 1,593,515USD | 1,684,063USD |
| Selling General Administrative | 1,657,972USD | 1,220,011USD | 1,010,792USD | 958,938USD | 897,239USD | 899,821USD | 913,495USD | 893,969USD |
| Selling And Marketing Expenses | 536,834USD | 439,698USD | 150,717USD | 266,598USD | 341,033USD | 338,160USD | 251,052USD | 320,642USD |
| General And Administrative Expenses | 1,657,972USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 3,624,940USD | 3,575,155USD | 1,830,268USD | 3,018,698USD | 3,138,291USD | 2,805,973USD | 2,758,062USD | 2,898,674USD |
| Operating Income | -3,623,148USD | -3,692,022USD | -1,947,547USD | -3,020,317USD | -3,140,493USD | -2,824,832USD | -2,758,580USD | -2,899,631USD |
| Net Interest Income | 210,222USD | 60,517USD | 49,566USD | 79,667USD | 103,728USD | 121,808USD | 162,806USD | 209,283USD |
| Net Income | -3,412,926USD | -3,631,505USD | -1,897,981USD | -2,940,650USD | -3,036,765USD | -2,703,024USD | -2,595,774USD | -2,690,348USD |
| Interest Income | — | 60,517USD | — | — | 103,728USD | 121,808USD | — | — |
| Income Before Tax | — | -3,631,505USD | -1,897,981USD | -2,940,650USD | -3,036,765USD | -2,703,024USD | -2,595,774USD | -2,690,348USD |
| Net Income From Continuing Ops | — | -3,631,505USD | -1,897,981USD | -2,940,650USD | -3,036,765USD | -2,703,024USD | -2,595,774USD | -2,690,348USD |
| Ebit | — | -3,692,022USD | -1,947,547USD | -2,940,650USD | -3,140,493USD | -2,703,024USD | -2,758,580USD | -2,899,631USD |
| Ebitda | — | -3,575,155USD | -1,830,268USD | -2,824,689USD | -3,027,566USD | -2,591,672USD | -2,668,471USD | -2,812,566USD |
| Depreciation And Amortization | — | 116,867USD | 117,279USD | 115,961USD | 112,927USD | 111,352USD | 90,109USD | 87,065USD |
| Reconciled Depreciation | — | 116,867USD | 117,279USD | 115,961USD | 112,927USD | 111,352USD | 361,510USD | -143,808USD |
| Total Other Income Expense Net | — | 60,517USD | 49,566USD | 79,667USD | 103,728USD | 121,808USD | 162,806USD | 209,283USD |
| Income Tax Expense | — | — | — | — | — | — | -2USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 37,728USD | 86,032USD | 198,871USD | 203,269USD | 576,399USD | 428,129USD | -9,107USD | 0USD |
| Cost Of Revenue | 60,408USD | 93,409USD | 160,613USD | 203,269USD | 576,399USD | 428,129USD | 110,463USD | 137,509USD |
| Gross Profit | -22,680USD | -7,377USD | 38,258USD | 0USD | 0USD | -428,129USD | -110,463USD | -137,509USD |
| Research Development | 6,047,211USD | 6,207,218USD | 5,743,211USD | 3,366,776USD | 1,927,743USD | 1,720,893USD | 1,050,151USD | 871,742USD |
| Selling General Administrative | 3,766,790USD | 3,608,536USD | 3,533,383USD | 3,123,852USD | 2,408,425USD | 2,307,089USD | 2,065,112USD | 3,439,882USD |
| Selling And Marketing Expenses | 1,096,508USD | 1,248,044USD | 1,113,752USD | 852,331USD | 512,807USD | 40,000USD | — | — |
| Total Operating Expenses | 10,910,509USD | 11,063,798USD | 10,390,346USD | 7,342,959USD | 4,848,975USD | 4,067,982USD | 3,115,263USD | 4,311,624USD |
| Operating Income | -10,933,189USD | -11,071,175USD | -10,352,088USD | -7,342,959USD | -4,848,975USD | -4,067,982USD | -3,115,263USD | -4,311,624USD |
| Interest Income | 354,769USD | 653,362USD | 398,068USD | 153,609USD | — | — | 4,270USD | 40,020USD |
| Net Interest Income | 354,769USD | 653,362USD | 417,288USD | 153,609USD | -12,701USD | -5,049USD | -4,267USD | 40,021USD |
| Income Before Tax | -10,578,420USD | -10,417,813USD | -9,954,020USD | -7,189,350USD | -4,770,269USD | -7,793,897USD | -3,119,530USD | -4,271,603USD |
| Net Income | -10,578,420USD | -10,417,813USD | -9,954,020USD | -6,882,132USD | -4,770,269USD | -7,793,897USD | -3,931,929USD | -7,904,989USD |
| Net Income From Continuing Ops | -10,578,420USD | -10,417,813USD | -9,439,217USD | -7,189,350USD | -4,770,269USD | -7,793,897USD | -3,119,530USD | -4,271,603USD |
| Ebit | -10,933,189USD | -11,071,175USD | -10,352,088USD | -7,342,959USD | -4,848,975USD | -7,788,848USD | -3,115,263USD | -4,271,603USD |
| Ebitda | -10,475,670USD | -10,654,654USD | -10,080,342USD | -7,155,882USD | -4,691,411USD | -7,666,696USD | -3,004,800USD | -4,134,094USD |
| Depreciation And Amortization | 457,519USD | 416,521USD | 271,746USD | 187,077USD | 157,564USD | 122,152USD | 110,463USD | 137,509USD |
| Reconciled Depreciation | 457,519USD | 416,521USD | 246,420USD | 187,077USD | 157,564USD | 122,152USD | 110,463USD | 137,509USD |
| Total Other Income Expense Net | 354,769USD | 653,362USD | 398,068USD | 153,609USD | 78,706USD | -3,725,915USD | -4,267USD | 40,021USD |
| Income Tax Expense | — | — | 4USD | -307,218USD | 12,701USD | 5,049USD | 812,399USD | 3,593,365USD |
| Interest Expense | — | — | — | 153,609USD | 12,701USD | 5,049USD | 4,267USD | 0USD |
| Net Income Applicable To Common Shares | — | — | — | -7,189,350USD | -4,770,269USD | -7,793,897USD | -3,927,662USD | -7,904,989USD |
| Non Operating Income Net Other | — | — | — | — | — | -3,725,915USD | — | — |
| Discontinued Operations | — | — | — | — | — | — | -808,132USD | -3,633,386USD |
| 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 | 45,047,653USD | 20,457,702USD | 10,046,689USD | 12,226,038USD | 14,948,016USD | 17,594,380USD | 19,826,684USD | 22,601,405USD |
| Cash And Equivalents | 41,294,488USD | — | — | — | — | — | — | — |
| Total Current Assets | 41,595,051USD | 16,800,150USD | 6,540,650USD | 8,674,928USD | 11,424,643USD | 14,107,758USD | 16,296,606USD | 19,021,299USD |
| Other Current Assets | 208,338USD | 323,776USD | 377,901USD | 184,228USD | 233,528USD | 313,034USD | 356,658USD | 303,921USD |
| Other Non Current Assets | 82,429USD | — | — | — | — | — | — | — |
| Total Liabilities | 2,576,815USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 1,493,003USD | 1,497,259USD | 973,162USD | 888,520USD | 904,272USD | 696,196USD | 560,810USD | 906,641USD |
| Other Current Liabilities | 956,706USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 824,559USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 42,470,838USD | 17,807,550USD | 7,877,089USD | 10,073,841USD | 12,738,341USD | 15,527,389USD | 17,855,164USD | 20,220,363USD |
| Total Equity Including Noncontrolling Interest | 42,470,838USD | — | — | — | — | — | — | — |
| Net Receivables | 29,800USD | 24,000USD | 24,000USD | 31,500USD | 8,175USD | 8,535USD | 692USD | 1,326USD |
| Inventory | 62,425USD | 41,625USD | 9,700USD | 65,087USD | 77,387USD | 89,337USD | 96,406USD | 60,130USD |
| Property Plant Equipment Net | 798,803USD | 855,660USD | 774,114USD | 828,264USD | 823,776USD | 852,200USD | 898,729USD | 951,148USD |
| Intangible Assets | 2,571,370USD | 2,742,940USD | 2,687,466USD | 2,678,387USD | 2,681,808USD | 2,615,852USD | 2,611,998USD | 2,608,825USD |
| Accounts Payable | 437,103USD | 757,554USD | 408,398USD | 229,199USD | 152,715USD | 155,707USD | 104,117USD | 76,053USD |
| Short Term Debt | 99,194USD | 96,284USD | 93,435USD | 90,646USD | 87,915USD | 85,270USD | 82,681USD | 80,145USD |
| Common Stock | 16,423USD | 12,114USD | 8,539USD | 8,513USD | 8,499USD | 8,349USD | 8,337USD | 8,144USD |
| Retained Earnings | -125,090,114USD | -121,677,188USD | -118,045,683USD | -116,147,702USD | -113,207,052USD | -110,170,287USD | -107,467,263USD | -104,871,489USD |
| Total Liab | — | 2,650,152USD | 2,169,600USD | 2,152,197USD | 2,209,675USD | 2,066,991USD | 1,971,520USD | 2,381,042USD |
| Other Current Liab | — | 643,421USD | 471,329USD | 568,675USD | 663,642USD | 455,219USD | 374,012USD | 750,443USD |
| Capital Stock | — | 12,114USD | 8,539USD | 8,513USD | 8,499USD | 8,349USD | 8,337USD | 8,144USD |
| Cash | — | 16,410,749USD | 6,129,049USD | 8,394,113USD | 11,105,553USD | 13,696,852USD | 15,842,850USD | 18,655,922USD |
| Cash And Short Term Investments | — | 16,410,749USD | 6,129,049USD | 8,394,113USD | 11,105,553USD | 13,696,852USD | 15,842,850USD | 18,655,922USD |
| Net Debt | — | -16,029,621USD | -5,725,714USD | -7,969,037USD | -10,659,192USD | -13,230,454USD | -15,356,834USD | -18,150,701USD |
| Short Long Term Debt Total | — | 381,128USD | 403,335USD | 425,076USD | 446,361USD | 466,398USD | 486,016USD | 505,221USD |
| Property Plant Equipment Gross | — | 855,660USD | 1,219,882USD | 828,264USD | 823,776USD | 852,200USD | 1,206,445USD | 951,148USD |
| Common Stock Shares Outstanding | — | 11,158,550shares | 9,169,248shares | 9,153,407shares | 9,116,519shares | 9,101,851shares | 9,043,901shares | 8,767,251shares |
| Non Current Assets Total | — | 3,657,552USD | 3,506,039USD | 3,551,110USD | 3,523,373USD | 3,486,622USD | 3,530,078USD | 3,580,106USD |
| Non Current Liabilities Total | — | 1,152,893USD | 1,196,438USD | 1,263,677USD | 1,305,403USD | 1,370,795USD | 1,410,710USD | 1,474,401USD |
| Non Current Liabilities Other | — | 868,049USD | 886,538USD | 929,247USD | 946,957USD | 989,667USD | 1,007,375USD | 1,049,325USD |
| Non Currrent Assets Other | — | 58,952USD | 44,459USD | 44,459USD | 17,789USD | 18,570USD | 19,351USD | 20,133USD |
| Net Working Capital | — | 15,302,891USD | 5,567,488USD | 7,786,408USD | 10,520,371USD | 13,411,562USD | 15,735,796USD | 18,114,658USD |
| Unclassified Equity | — | 139,460,510USD | 125,905,694USD | 126,204,517USD | 125,928,395USD | 125,680,978USD | 125,305,753USD | 125,075,564USD |
| Accumulated Other Comprehensive Income | — | — | — | — | 0USD | — | — | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 10,046,689USD | 19,826,684USD | 12,248,070USD | 19,399,367USD | 25,877,480USD | 5,132,173USD | 5,265,740USD | 6,165,820USD |
| Intangible Assets | 2,687,466USD | 2,611,998USD | 2,580,066USD | 2,036,430USD | 2,055,650USD | 1,568,903USD | 1,634,378USD | 1,396,409USD |
| Other Current Assets | 377,901USD | 356,658USD | 482,890USD | 491,365USD | 43,900USD | 118,883USD | 240,734USD | 1,430,200USD |
| Total Liab | 2,169,600USD | 1,971,520USD | 2,188,370USD | 1,490,763USD | 1,727,555USD | 1,302,964USD | 1,376,507USD | 1,567,876USD |
| Total Stockholder Equity | 7,877,089USD | 17,855,164USD | 10,059,700USD | 17,908,604USD | 24,149,925USD | 3,829,209USD | 3,889,233USD | 4,597,944USD |
| Other Current Liab | 471,329USD | 374,012USD | 455,112USD | 254,218USD | 278,307USD | 475,487USD | 319,135USD | 1,045,510USD |
| Common Stock | 8,539USD | 8,337USD | 5,998USD | 5,926USD | 5,894USD | 3,266USD | 2,101USD | 14,028USD |
| Capital Stock | 8,539USD | 8,337USD | 5,998USD | 5,926USD | 5,894USD | 3,266USD | 2,101USD | 15,546USD |
| Retained Earnings | -118,045,683USD | -107,467,263USD | -97,049,450USD | -87,095,430USD | -79,906,080USD | -75,135,811USD | -67,341,914USD | -63,414,252USD |
| Cash | 6,129,049USD | 15,842,850USD | 8,474,835USD | 16,345,623USD | 23,170,149USD | 3,157,256USD | 3,057,682USD | 3,258,077USD |
| Cash And Short Term Investments | 6,129,049USD | 15,842,850USD | 8,474,835USD | 16,345,623USD | 23,170,149USD | 3,157,256USD | 3,065,096USD | 3,258,077USD |
| Total Current Assets | 6,540,650USD | 16,296,606USD | 9,109,175USD | 16,902,924USD | 23,447,311USD | 3,446,426USD | 3,305,830USD | 4,688,277USD |
| Total Current Liabilities | 973,162USD | 560,810USD | 930,893USD | 449,318USD | 542,871USD | 659,526USD | 685,210USD | 1,139,713USD |
| Net Debt | -5,725,714USD | -15,356,834USD | -8,271,848USD | -16,078,039USD | -22,843,701USD | -2,983,794USD | -2,792,508USD | -3,258,077USD |
| Short Term Debt | 93,435USD | 82,681USD | 70,683USD | 64,597USD | 58,864USD | 82,055USD | 183,119USD | — |
| Short Long Term Debt Total | 403,335USD | 486,016USD | 202,987USD | 267,584USD | 326,448USD | 173,462USD | 265,174USD | — |
| Net Receivables | 24,000USD | 692USD | 70,000USD | 65,936USD | 233,262USD | 170,287USD | 0USD | 17,920USD |
| Inventory | 9,700USD | 96,406USD | 81,450USD | 1USD | — | — | — | — |
| Accounts Payable | 408,398USD | 104,117USD | 405,098USD | 130,503USD | 130,500USD | 101,984USD | 182,956USD | 94,203USD |
| Property Plant Equipment Net | 774,114USD | 898,729USD | 545,795USD | 448,823USD | 363,330USD | 116,844USD | 307,612USD | 63,214USD |
| Property Plant Equipment Gross | 1,219,882USD | 1,206,445USD | 764,803USD | 448,823USD | 363,330USD | 116,844USD | 307,612USD | 63,214USD |
| Common Stock Shares Outstanding | 9,135,261shares | 8,165,485shares | 6,190,746shares | 6,157,866shares | 5,937,520shares | 3,539,217shares | 1,653,996shares | 1,401,462shares |
| Non Current Assets Total | 3,506,039USD | 3,530,078USD | 3,138,895USD | 2,496,443USD | 2,430,169USD | 1,685,747USD | 1,959,910USD | 1,477,543USD |
| Non Current Liabilities Total | 1,196,438USD | 1,410,710USD | 1,257,477USD | 1,041,445USD | 1,184,684USD | 643,438USD | 691,297USD | 428,163USD |
| Non Current Liabilities Other | 886,538USD | 1,007,375USD | 1,125,173USD | 838,458USD | 917,100USD | 552,031USD | 609,242USD | 428,163USD |
| Non Currrent Assets Other | 44,459USD | 19,351USD | 13,034USD | 11,190USD | 11,189USD | -1,685,747USD | 17,920USD | 17,920USD |
| Net Working Capital | 5,567,488USD | 15,735,796USD | 8,178,282USD | 16,453,606USD | 22,904,440USD | 2,786,900USD | 2,620,620USD | 3,548,564USD |
| Unclassified Equity | 125,905,694USD | 125,305,753USD | 107,097,154USD | 104,992,182USD | 104,044,217USD | 78,971,698USD | 71,240,155USD | 68,319,289USD |
| Current Deferred Revenue | — | — | -70,683USD | — | — | — | — | — |
| Accumulated Other Comprehensive Income | — | — | 0USD | 0USD | 0USD | 0USD | 0USD | -323,457USD |
| Other Liab | — | — | — | 838,458USD | 917,100USD | 552,031USD | 609,242USD | 428,163USD |
| Other Assets | — | — | — | 11,189USD | 11,189USD | 79,719USD | 17,920USD | 17,920USD |
| Net Tangible Assets | — | — | — | 15,872,173USD | 22,094,275USD | 2,260,306USD | 2,254,855USD | 4,596,426USD |
| Long Term Debt | — | — | — | — | — | 91,407USD | — | — |
| Treasury Stock | — | — | — | — | — | -13,210USD | -13,210USD | -13,210USD |
| Short Term Investments | — | — | — | — | — | — | 7,414USD | — |
| 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 | 194,454USD |
| Stock Based Compensation | 1,635,526USD |
| Change To Account Receivables | -5,800USD |
| Change To Inventory | -52,725USD |
| Change To Liabilities | 452,103USD |
| Change In Working Capital | 101,773USD |
| Operating Cash Flow | -4,473,167USD |
| Capital Expenditures | -151,728USD |
| Unclassified Investing Cash Flow | -212,320USD |
| Investing Cash Flow | -364,048USD |
| Net Common Stock Issuance | -256,988USD |
| Unclassified Financing Cash Flow | 40,259,642USD |
| Financing Cash Flow | 40,002,654USD |
| Change In Cash | 35,165,439USD |
| End Cash Flow | 41,294,488USD |
| 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 | -3,631,505USD | -1,897,981USD | -2,940,650USD | -3,036,765USD | -2,703,024USD | -2,595,774USD | -2,690,348USD | -2,662,065USD |
| Depreciation | 116,867USD | 117,279USD | 115,961USD | 112,927USD | 111,352USD | 110,574USD | -143,808USD | 101,541USD |
| Stock Based Compensation | 991,440USD | -268,667USD | 283,215USD | 330,030USD | 384,595USD | 432,446USD | 418,208USD | 364,581USD |
| Other Non Cash Items | -20,931USD | 36,535USD | 399,072USD | -2,992USD | 52,791USD | 432,446USD | 251,848USD | 50,996USD |
| Change To Account Receivables | 0USD | 7,500USD | -23,325USD | 360USD | -7,842USD | 634USD | 5USD | 138,669USD |
| Change To Inventory | -31,925USD | 19,400USD | 12,300USD | 11,950USD | 7,069USD | -36,276USD | 19,532USD | 29,700USD |
| Change In Working Capital | 509,269USD | -149,370USD | -122,357USD | 238,273USD | 87,512USD | -497,119USD | -57,677USD | 49,312USD |
| Total Cash From Operating Activities | -2,034,860USD | -2,162,204USD | -2,547,974USD | -2,358,527USD | -2,066,774USD | -2,549,873USD | -2,221,777USD | -2,095,635USD |
| Capital Expenditures | -142,090USD | -72,756USD | -70,206USD | -29,804USD | -11,324USD | -3,807USD | -206,096USD | -135,454USD |
| Free Cash Flow | -2,176,950USD | -2,234,960USD | -2,618,180USD | -2,388,331USD | -2,078,098USD | -2,553,680USD | -2,427,873USD | -2,231,089USD |
| Total Cashflows From Investing Activities | -253,966USD | -72,756USD | -156,401USD | -150,459USD | -69,878USD | -61,328USD | -206,096USD | -135,454USD |
| Total Cash From Financing Activities | 12,570,526USD | -30,104USD | -7,065USD | -82,313USD | -9,346USD | -201,871USD | 1,018,898USD | 2,060,576USD |
| Issuance Of Capital Stock | 12,574,677USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 2,072,155USD |
| Change In Cash | 10,281,700USD | -2,265,064USD | -2,711,440USD | -2,591,299USD | -2,145,998USD | -2,813,072USD | -1,408,975USD | -170,513USD |
| Begin Period Cash Flow | 6,129,049USD | 8,394,113USD | 11,105,553USD | 13,696,852USD | 15,842,850USD | 18,655,922USD | 20,064,897USD | 20,235,410USD |
| End Period Cash Flow | 16,410,749USD | 6,129,049USD | 8,394,113USD | 11,105,553USD | 13,696,852USD | 15,842,850USD | 18,655,922USD | 20,064,897USD |
| Other Cashflows From Investing Activities | -111,874USD | -64,609USD | -86,195USD | -120,655USD | -58,554USD | -57,523USD | -76,671USD | -101,029USD |
| Other Cashflows From Financing Activities | -4,151USD | -30,104USD | -7,065USD | 110USD | -9,346USD | -216,730USD | 1,018,898USD | -11,579USD |
| Sale Purchase Of Stock | — | -9,346USD | -7,065USD | -82,423USD | -9,346USD | — | — | -11,579USD |
| Investments | — | — | -156,401USD | -150,459USD | -69,878USD | -61,328USD | -206,096USD | -135,454USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | — | — | 2,083,734USD |
| 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 | -10,578,420USD | -10,417,813USD | -9,954,020USD | -7,189,350USD | -4,770,269USD | -7,793,897USD | -3,119,530USD | -4,271,603USD |
| Depreciation | 457,519USD | 416,521USD | 333,896USD | 245,529USD | 157,564USD | 122,152USD | 110,463USD | 137,509USD |
| Stock Based Compensation | 729,173USD | 1,596,254USD | 2,321,380USD | 1,075,901USD | 352,313USD | 868,648USD | 184,339USD | 730,802USD |
| Other Non Cash Items | 77,109USD | 62,125USD | 274,595USD | 940USD | 117,101USD | 3,791,526USD | -642,389USD | 56,504USD |
| Change To Account Receivables | -23,308USD | 69,308USD | -4,064USD | 167,326USD | -62,975USD | -170,287USD | -170,287USD | 5,618USD |
| Change To Inventory | 50,719USD | -14,956USD | -81,450USD | 0USD | — | — | — | — |
| Change In Working Capital | 179,140USD | -399,667USD | -107,429USD | -516,934USD | -137,573USD | -7,461USD | 248,460USD | -485,471USD |
| Total Cash From Operating Activities | -9,135,479USD | -8,742,580USD | -7,131,578USD | -6,383,914USD | -4,280,864USD | -3,019,032USD | -3,218,657USD | -3,832,259USD |
| Capital Expenditures | -119,481USD | -506,428USD | -240,825USD | -182,651USD | -236,935USD | -67,160USD | -104,098USD | -134,149USD |
| Free Cash Flow | -9,254,960USD | -9,249,008USD | -7,372,403USD | -6,566,565USD | -4,517,799USD | -3,086,192USD | -3,322,755USD | -3,966,408USD |
| Total Cashflows From Investing Activities | -449,494USD | -506,428USD | -522,946USD | -312,740USD | -236,935USD | -67,160USD | -80,511USD | -134,149USD |
| Total Cash From Financing Activities | -128,828USD | 16,617,023USD | -216,264USD | -127,872USD | 24,530,692USD | 3,185,766USD | 3,098,773USD | -5,721USD |
| Issuance Of Capital Stock | 0USD | 15,724,818USD | 0USD | 0USD | 21,204,609USD | 0USD | 3,098,773USD | 0USD |
| Change In Cash | -9,713,801USD | 7,368,015USD | -7,870,788USD | -6,824,526USD | 20,012,893USD | 99,574USD | -200,395USD | -6,764,170USD |
| Begin Period Cash Flow | 15,842,850USD | 8,474,835USD | 16,345,623USD | 23,170,149USD | 3,157,256USD | 3,057,682USD | 3,258,077USD | 10,022,247USD |
| End Period Cash Flow | 6,129,049USD | 15,842,850USD | 8,474,835USD | 16,345,623USD | 23,170,149USD | 3,157,256USD | 3,057,682USD | 3,258,077USD |
| Other Cashflows From Investing Activities | -330,013USD | -309,162USD | -282,121USD | -130,089USD | -192,668USD | -53,220USD | 23,587USD | -2,792,041USD |
| Other Cashflows From Financing Activities | -128,938USD | 892,205USD | -522,946USD | -127,872USD | 3,326,083USD | 3,094,359USD | 3,098,773USD | -5,721USD |
| Investments | — | -506,428USD | -511,896USD | -312,740USD | -236,935USD | -67,160USD | -80,511USD | -134,149USD |
| Sale Purchase Of Stock | — | — | -216,264USD | -127,872USD | — | 3,094,359USD | 3,098,773USD | -5,721USD |
| Change To Liabilities | — | — | — | 3USD | 28,516USD | -80,972USD | 193,709USD | -427,122USD |
| Net Borrowings | — | — | — | -127,872USD | -127,872USD | 91,407USD | 91,407USD | 91,407USD |
| Cash And Cash Equivalents Changes | — | — | — | — | — | 99,574USD | 464,092USD | -3,972,129USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | -3,094,359USD | -3,190,180USD | — |
| Unclassified Investing Cash Flow | — | — | — | — | — | — | — | 2,926,190USD |
| 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
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| FY 2024Yearly · 2024-12-31 | Product | Development Revenue | 86,032 | USD | 0001437749-25-009911 |
| FY 2024Yearly · 2024-12-31 | Product | Grant | 0 | USD | 0001437749-25-009911 |
| Q4 2024Quarterly · 2024-12-31 | Product | Development Revenue | 5,408 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Product | Grant | 0 | USD | Legacy provider |
| Q3 2024Quarterly · 2024-09-30 | Product | Development Revenue | 554 | USD | 0001437749-24-035091 |
| Q3 2024Quarterly · 2024-09-30 | Product | Grant | 0 | USD | 0001437749-24-035091 |
| Q2 2024Quarterly · 2024-06-30 | Product | Development Revenue | 1,331 | USD | 0001437749-24-026596 |
| Q2 2024Quarterly · 2024-06-30 | Product | Grant | 0 | USD | 0001437749-24-026596 |
| Q1 2024Quarterly · 2024-03-31 | Product | Development Revenue | 78,739 | USD | 0001437749-24-016893 |
| Q1 2024Quarterly · 2024-03-31 | Product | Grant | 0 | USD | 0001437749-24-016893 |
| FY 2023Yearly · 2023-12-31 | Product | Development Revenue | 161,483 | USD | 0001437749-25-009911 |
| FY 2023Yearly · 2023-12-31 | Product | Grant | 37,388 | USD | 0001437749-25-009911 |
| Q4 2023Quarterly · 2023-12-31 | Product | Development Revenue | 61,483 | USD | Legacy provider |
| Q4 2023Quarterly · 2023-12-31 | Product | Grant | 0 | USD | Legacy provider |
| Q3 2023Quarterly · 2023-09-30 | Product | Development Revenue | 1,557 | USD | 0001437749-24-035091 |
| Q3 2023Quarterly · 2023-09-30 | Product | Grant | 0 | USD | 0001437749-24-035091 |
| Q2 2023Quarterly · 2023-06-30 | Product | Development Revenue | 98,443 | USD | 0001437749-24-026596 |
| Q2 2023Quarterly · 2023-06-30 | Product | Grant | 36,724 | USD | 0001437749-24-026596 |
| Q1 2023Quarterly · 2023-03-31 | Product | Development Revenue | 0 | USD | 0001437749-24-016893 |
| Q1 2023Quarterly · 2023-03-31 | Product | Grant | 664 | USD | 0001437749-24-016893 |
| FY 2022Yearly · 2022-12-31 | Product | Development Revenue | 0 | USD | 0001437749-24-010360 |
| FY 2022Yearly · 2022-12-31 | Product | Grant | 203,269 | USD | 0001437749-24-010360 |
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.