ISPC
iSpecimen Inc.
Company overview
- Market capitalization
- $3.05M
- Employees
- 7
- Latest publication
- 2026-09-29
About iSpecimen Inc.
iSpecimen Inc. operates marketplace that provides biospecimens to life science researchers in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. It develops and operates iSpecimen Marketplace, a proprietary online marketplace platform that connects medical researchers who need access to subjects, samples, and data with hospitals, laboratories, and other organizations who have access to them. The company's marketplace offers human biospecimens, including biofluids, such as whole blood, plasma, serum, urine, saliva, sputum, nasopharyngeal material, and cerebral spinal fluid; solid tissue comprising fresh, fixed, and cryopreserved tissue, as well as formalin-fixed paraffin embedded blocks, slides, and curls; and hematopoietic stem and immune cells, including bone marrow, cord blood, whole blood, or sub-components of these tissues, such as peripheral blood mononuclear cells and other isolated cell types. It serves biopharmaceutical companies, in vitro diagnostic companies, and government/academic institutions. iSpecimen Inc. was incorporated in 2009 and is headquartered in Woburn, Massachusetts.
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 | 151,940USD | 156,009USD | 51,761USD | 106,592USD | 713,135USD | 1,057,510USD | 1,475,507USD | 2,661,936USD |
| Cost Of Revenue | 83,290USD | 84,410USD | 598,839USD | 204,593USD | 444,177USD | 657,279USD | 1,324,155USD | 1,554,159USD |
| Gross Profit | 68,650USD | 71,599USD | -547,078USD | -98,000USD | 268,958USD | 400,231USD | 151,352USD | 1,107,777USD |
| Selling General Administrative | 442,508USD | 680,415USD | 2,277,708USD | 864,061USD | 948,376USD | 758,666USD | 6,215,760USD | 892,712USD |
| Selling And Marketing Expenses | 544,465USD | 1,542,297USD | — | 1,140,902USD | 258,382USD | 347,140USD | — | 631,625USD |
| General And Administrative Expenses | 442,508USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 1,431,636USD | 2,610,000USD | 2,739,643USD | 2,732,221USD | 2,090,384USD | 2,038,620USD | 7,315,963USD | 2,813,181USD |
| Operating Income | -1,362,986USD | -2,538,403USD | -2,687,882USD | -2,830,222USD | -1,821,426USD | -1,638,389USD | -5,840,456USD | -1,705,404USD |
| Total Other Income Expense Net | 175USD | 263,182USD | -2,312,515USD | 49,574USD | 774,183USD | -20,007USD | -5,821USD | 265,551USD |
| Interest Income | 270USD | 291USD | 271USD | 2,360USD | 10,018USD | 2,788USD | 3,237USD | 1,235USD |
| Net Income | -1,362,811USD | -2,275,221USD | -5,001,245USD | -2,780,648USD | -1,047,243USD | -1,658,396USD | -6,046,811USD | -1,439,853USD |
| Research Development | — | 247,549USD | 527,033USD | 551,104USD | 536,311USD | 545,367USD | 951,667USD | 754,730USD |
| Interest Expense | — | 1,253USD | 1,119USD | 2USD | 0USD | 20,486USD | 203,771USD | 7,364USD |
| Net Interest Income | — | -962USD | -848USD | 2,358USD | 10,018USD | -17,698USD | -200,534USD | -6,129USD |
| Income Before Tax | — | -2,275,221USD | -5,001,245USD | -2,780,648USD | -1,047,243USD | -1,658,396USD | -6,046,811USD | -1,439,853USD |
| Net Income From Continuing Ops | — | -2,275,221USD | -5,001,245USD | -2,780,648USD | -1,047,243USD | -1,658,396USD | -6,046,811USD | -1,439,853USD |
| Ebit | — | -2,273,968USD | — | -2,780,648USD | -1,047,243USD | -1,637,910USD | — | -1,432,489USD |
| Ebitda | — | -2,138,023USD | — | -2,357,166USD | -614,511USD | -1,205,201USD | — | -889,710USD |
| Depreciation And Amortization | — | 135,945USD | — | 423,482USD | 432,732USD | 432,709USD | — | 542,779USD |
| Reconciled Depreciation | — | 135,945USD | 407,731USD | 457,730USD | 432,732USD | 432,709USD | 548,036USD | 542,779USD |
| 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 | 1,928,998USD | 9,291,115USD | 9,928,184USD | 10,402,303USD | 11,135,303USD | 8,184,106USD | 4,298,350USD | 4,394,818USD |
| Cost Of Revenue | 1,904,888USD | 5,302,712USD | 4,820,268USD | 4,756,965USD | 5,249,013USD | 3,585,477USD | 2,127,900USD | 2,362,495USD |
| Gross Profit | 24,110USD | 3,988,403USD | 5,107,916USD | 5,645,338USD | 5,886,290USD | 4,598,629USD | 2,170,450USD | 2,032,323USD |
| Research Development | 2,159,815USD | 3,530,291USD | 3,566,917USD | 2,656,287USD | 1,837,882USD | 1,465,348USD | 993,329USD | 1,210,079USD |
| Selling General Administrative | 3,472,233USD | 7,703,000USD | 7,723,971USD | 8,928,664USD | 6,976,998USD | 3,258,916USD | 2,851,373USD | 2,191,225USD |
| Selling And Marketing Expenses | 2,295,501USD | 4,945,269USD | 3,955,974USD | 3,445,344USD | 2,422,743USD | 1,783,563USD | 1,413,059USD | 1,313,881USD |
| Unclassified Operating Expenses | 1,074,480USD | — | 1,030,403USD | — | — | — | — | — |
| Total Operating Expenses | 9,002,029USD | 16,716,448USD | 16,277,265USD | 15,831,420USD | 11,811,536USD | 7,005,009USD | 6,050,539USD | 5,388,624USD |
| Operating Income | -8,977,919USD | -12,728,045USD | -11,169,349USD | -10,186,082USD | -5,925,246USD | -2,406,380USD | -3,880,089USD | -3,356,301USD |
| Interest Income | 3,748USD | 44,133USD | 339,750USD | 169,345USD | 11,397USD | 437USD | 630USD | 1,499USD |
| Interest Expense | 1,949USD | 220,074USD | 230,785USD | 238,963USD | 2,102,681USD | 2,096,795USD | 1,724,450USD | 1,214,983USD |
| Net Interest Income | -6,170USD | -175,941USD | 108,965USD | -69,618USD | -2,091,284USD | -2,096,358USD | -1,723,820USD | -1,213,484USD |
| Income Before Tax | -10,487,532USD | -12,497,805USD | -11,099,488USD | -10,245,922USD | -8,961,815USD | -4,652,084USD | -4,884,050USD | -5,474,052USD |
| Net Income | -10,487,532USD | -12,497,805USD | -11,099,488USD | -10,245,922USD | -8,961,815USD | -4,652,084USD | -4,727,050USD | -5,347,052USD |
| Net Income From Continuing Ops | -10,487,532USD | -12,497,805USD | -11,099,488USD | -10,245,922USD | -8,961,815USD | -4,652,084USD | -4,727,050USD | -5,347,052USD |
| Ebit | -10,477,614USD | -12,671,576USD | -10,868,703USD | -10,006,959USD | -6,859,134USD | -2,555,289USD | -3,159,599USD | -4,259,072USD |
| Ebitda | -8,746,712USD | -12,728,045USD | -8,803,076USD | -8,801,760USD | -5,855,137USD | -1,735,602USD | -2,524,634USD | -3,789,899USD |
| Depreciation And Amortization | 1,730,902USD | -56,469USD | 2,065,627USD | 1,205,199USD | 1,003,997USD | 819,687USD | 634,965USD | 469,173USD |
| Reconciled Depreciation | 1,730,902USD | 2,294,248USD | 2,115,148USD | 1,205,199USD | 1,003,997USD | 819,687USD | 634,965USD | 469,173USD |
| Total Other Income Expense Net | -1,509,613USD | 230,240USD | 69,861USD | -59,840USD | -3,036,569USD | -2,245,704USD | -1,003,961USD | -2,117,751USD |
| Income Tax Expense | — | — | 3USD | -1,205,199USD | 1,054,153USD | 2,106,449USD | -157,000USD | -127,000USD |
| Net Income Applicable To Common Shares | — | — | — | -10,245,922USD | -8,961,815USD | -4,652,084USD | -4,727,050USD | -5,347,052USD |
| Tax Provision | — | — | — | — | 0USD | -39,250USD | -157,000USD | -127,000USD |
| 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 | 7,393,201USD | 6,609,658USD | 9,531,410USD | 8,997,557USD | 6,034,501USD | 6,843,256USD | 9,350,230USD | 11,264,223USD |
| Cash And Equivalents | 4,414,364USD | — | — | — | — | — | — | — |
| Total Current Assets | 4,484,562USD | 3,484,029USD | 6,954,590USD | 3,601,811USD | 1,166,170USD | 1,528,038USD | 3,587,936USD | 4,657,835USD |
| Other Current Assets | 48,941USD | 532,192USD | 25,457USD | 698,122USD | 204,926USD | 163,823USD | 219,782USD | 277,579USD |
| Total Liabilities | 5,656,821USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 5,477,100USD | 5,599,663USD | 6,231,306USD | 5,698,314USD | 5,171,625USD | 4,919,754USD | 5,770,424USD | 6,268,214USD |
| Other Current Liabilities | 619,270USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 1,736,380USD | 814,038USD | 3,088,231USD | 3,072,711USD | 621,973USD | 1,668,513USD | 3,311,008USD | 4,714,572USD |
| Total Equity Including Noncontrolling Interest | 1,736,380USD | — | — | — | — | — | — | — |
| Deferred Revenue | 124,696USD | — | — | — | — | — | — | — |
| Net Receivables | 21,257USD | 132,848USD | 48,298USD | 120,931USD | 372,469USD | 581,652USD | 1,444,636USD | 2,628,402USD |
| Property Plant Equipment Net | 259,401USD | 277,048USD | 294,703USD | 326,812USD | 358,790USD | 390,070USD | 421,540USD | 444,910USD |
| Accounts Payable | 4,671,952USD | 4,707,393USD | 5,362,604USD | 4,771,026USD | 4,315,010USD | 3,786,134USD | 4,197,561USD | 4,055,332USD |
| Short Term Debt | 61,182USD | 59,032USD | — | 54,904USD | 46,982USD | 45,158USD | — | 906,938USD |
| Common Stock | 152USD | 2,967USD | — | 977USD | 250USD | 250USD | — | 83USD |
| Retained Earnings | -85,988,181USD | -84,625,370USD | -82,350,149USD | -77,348,904USD | -74,568,256USD | -73,521,013USD | -71,862,617USD | -65,815,806USD |
| Intangible Assets | — | 2,836,481USD | 2,270,017USD | 573,034USD | 4,497,441USD | 4,913,048USD | 5,328,654USD | 6,121,777USD |
| Total Liab | — | 5,795,620USD | 6,443,179USD | 5,924,846USD | 5,412,528USD | 5,174,743USD | 6,039,222USD | 6,549,651USD |
| Other Current Liab | — | 643,503USD | — | 716,878USD | 645,567USD | 818,254USD | — | 1,022,373USD |
| Capital Stock | — | 2,967USD | 849USD | 977USD | 250USD | 250USD | 170USD | 83USD |
| Cash | — | 2,818,989USD | 6,880,835USD | 2,782,758USD | 588,775USD | 782,563USD | 1,878,408USD | 1,751,854USD |
| Cash And Short Term Investments | — | 2,818,989USD | — | 2,782,758USD | 588,775USD | 782,563USD | — | 1,751,854USD |
| Current Deferred Revenue | — | 189,735USD | — | 155,506USD | 164,066USD | 270,208USD | — | 283,571USD |
| Net Debt | — | -2,564,000USD | — | -2,501,322USD | -300,890USD | -482,416USD | — | -563,479USD |
| Short Long Term Debt Total | — | 254,989USD | — | 281,436USD | 287,885USD | 300,147USD | — | 1,188,375USD |
| Property Plant Equipment Gross | — | 689,996USD | 705,242USD | 720,228USD | 735,083USD | 749,238USD | 763,605USD | 769,870USD |
| Common Stock Shares Outstanding | — | 3,413shares | 211,964shares | 145,990shares | 62,422shares | 17,771shares | 42,422shares | 17,179shares |
| Non Current Assets Total | — | 3,125,629USD | 2,576,820USD | 5,395,746USD | 4,868,331USD | 5,315,218USD | 5,762,294USD | 6,606,388USD |
| Non Current Liabilities Total | — | 195,957USD | 211,873USD | 226,532USD | 240,903USD | 254,989USD | 268,798USD | 281,437USD |
| Non Currrent Assets Other | — | 12,100USD | — | 4,495,900USD | 12,100USD | 12,100USD | — | 39,701USD |
| Net Working Capital | — | -2,115,634USD | 723,284USD | -2,096,503USD | -4,005,455USD | -3,391,716USD | -2,182,488USD | -1,610,379USD |
| Unclassified Equity | — | 85,433,474USD | 85,437,531USD | 80,419,661USD | 75,189,729USD | 75,189,026USD | 75,173,455USD | 70,530,212USD |
| Inventory | — | — | 0USD | — | — | — | 45,110USD | — |
| Short Term Investments | — | — | — | — | — | — | 0USD | 0USD |
| Unclassified Current Liabilities | — | — | — | — | — | — | 1,572,863USD | — |
| Short Long Term Debt | — | — | — | — | — | — | — | 864,425USD |
| 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 | 9,531,410USD | 9,350,230USD | 15,819,137USD | 24,617,653USD | 35,719,598USD | 6,209,696USD | 4,214,588USD | 4,044,626USD |
| Intangible Assets | 1,000,000USD | 5,328,654USD | 7,231,289USD | 4,503,787USD | 2,710,867USD | 2,634,139USD | 2,306,882USD | 1,437,425USD |
| Other Current Assets | 25,457USD | 264,892USD | 292,078USD | 441,307USD | 327,035USD | 417,929USD | 79,227USD | 100,018USD |
| Total Liab | 6,443,179USD | 6,039,222USD | 6,078,060USD | 4,308,483USD | 5,928,010USD | 33,487,663USD | 26,933,337USD | 22,468,378USD |
| Total Stockholder Equity | 3,088,231USD | 3,311,008USD | 9,741,077USD | 20,309,170USD | 29,791,588USD | -27,277,967USD | -22,718,749USD | -18,423,752USD |
| Other Current Liab | 619,242USD | 1,168,786USD | 1,540,607USD | 1,663,573USD | 1,017,970USD | 6,880,854USD | 4,430,863USD | 3,629,915USD |
| Common Stock | 848USD | 170USD | 908USD | 892USD | 873USD | 94USD | 537USD | 537USD |
| Capital Stock | 849USD | 170USD | 908USD | 892USD | 873USD | 94USD | 537USD | 537USD |
| Retained Earnings | -82,350,149USD | -71,862,617USD | -59,364,812USD | -48,265,324USD | -38,019,402USD | -29,057,587USD | -24,405,503USD | -19,746,453USD |
| Cash | 6,880,835USD | 1,878,408USD | 2,343,666USD | 15,308,710USD | 27,738,979USD | 695,909USD | 53,893USD | 1,130,364USD |
| Cash And Short Term Investments | 6,880,835USD | 1,878,408USD | 5,005,598USD | 15,308,710USD | 27,738,979USD | 695,909USD | 53,893USD | 1,130,364USD |
| Total Current Assets | 6,954,590USD | 3,587,936USD | 8,238,602USD | 19,675,721USD | 32,948,349USD | 3,472,367USD | 1,580,662USD | 2,303,502USD |
| Total Current Liabilities | 6,231,306USD | 5,770,424USD | 6,048,930USD | 4,281,087USD | 2,505,394USD | 22,135,688USD | 15,760,261USD | 11,295,302USD |
| Current Deferred Revenue | 192,535USD | 360,708USD | 415,771USD | 132,335USD | 654,746USD | 873,254USD | 2,216,863USD | 864,915USD |
| Net Debt | -6,612,037USD | -1,566,241USD | -2,147,422USD | -15,122,863USD | -24,316,363USD | 12,072,138USD | 10,537,711USD | 5,838,111USD |
| Short Term Debt | 56,925USD | 43,369USD | 167,114USD | 158,451USD | — | 12,589,148USD | 10,591,604USD | 6,968,475USD |
| Short Long Term Debt Total | 268,798USD | 312,167USD | 196,244USD | 185,847USD | 3,422,616USD | 12,768,047USD | 10,591,604USD | 6,968,475USD |
| Net Receivables | 48,298USD | 1,444,636USD | 2,940,926USD | 3,925,704USD | 4,882,335USD | 2,358,529USD | 1,392,634USD | 1,025,833USD |
| Inventory | 0USD | 45,110USD | — | 1USD | -3,002,442USD | — | 54,908USD | 47,287USD |
| Accounts Payable | 5,362,604USD | 4,197,561USD | 3,925,438USD | 2,459,063USD | 832,678USD | 1,792,432USD | 737,794USD | 696,912USD |
| Property Plant Equipment Net | 294,703USD | 421,540USD | 321,644USD | 410,544USD | 32,781USD | 75,589USD | 119,921USD | 149,098USD |
| Property Plant Equipment Gross | 705,242USD | 763,605USD | 766,375USD | 410,544USD | 340,083USD | 75,589USD | 119,921USD | 149,098USD |
| Common Stock Shares Outstanding | 115,062shares | 17,771shares | 11,302shares | 11,055shares | 10,216shares | 1,170shares | 1,170shares | 1,171shares |
| Non Current Assets Total | 2,576,820USD | 5,762,294USD | 7,580,534USD | 4,941,932USD | 2,771,249USD | 2,737,329USD | 2,633,926USD | 1,741,124USD |
| Non Current Liabilities Total | 211,873USD | 268,798USD | 29,130USD | 27,396USD | 3,422,616USD | 11,351,975USD | 11,173,076USD | 11,173,076USD |
| Non Currrent Assets Other | 1,282,117USD | 12,100USD | 27,601USD | 27,601USD | 27,601USD | 27,601USD | 207,123USD | 154,601USD |
| Net Working Capital | 723,284USD | -2,182,488USD | 2,189,673USD | 15,394,634USD | 30,442,955USD | -18,663,321USD | -14,179,599USD | -8,991,800USD |
| Unclassified Equity | 85,436,683USD | 75,173,285USD | 69,103,233USD | 68,572,710USD | 67,809,244USD | 1,779,432USD | 1,685,680USD | 1,481,456USD |
| Short Term Investments | — | 0USD | 2,661,932USD | 0USD | — | — | — | — |
| Other Assets | — | — | 1USD | 27,601USD | 27,601USD | 27,601USD | 207,123USD | 154,601USD |
| Accumulated Other Comprehensive Income | — | — | 840USD | 0USD | 0USD | 0USD | 0USD | -159,829USD |
| Net Tangible Assets | — | — | — | 15,805,383USD | 27,080,721USD | -29,912,106USD | -25,025,631USD | -19,861,177USD |
| Long Term Debt | — | — | — | — | 3,422,616USD | 178,899USD | — | — |
| Short Long Term Debt | — | — | — | — | — | 12,589,148USD | 10,591,604USD | 6,968,475USD |
| Unclassified Current Liabilities | — | — | — | — | — | -12,589,148USD | -12,808,467USD | -7,833,390USD |
| Unclassified Non Current Liabilities | — | — | — | — | — | 11,173,076USD | 11,173,076USD | 11,173,076USD |
| 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 | 337,411USD |
| Stock Based Compensation | 1,181USD |
| Change To Account Receivables | 30,619USD |
| Change To Liabilities | -429,099USD |
| Change In Working Capital | -421,992USD |
| Operating Cash Flow | -4,051,471USD |
| Investing Cash Flow | -700,000USD |
| Financing Cash Flow | 2,285,000USD |
| Change In Cash | -2,466,471USD |
| End Cash Flow | 4,414,364USD |
| 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 | -2,275,221USD | -5,001,245USD | -2,780,648USD | -1,047,243USD | -1,658,396USD | -6,046,811USD | -1,439,853USD | -2,109,024USD |
| Depreciation | 133,536USD | 407,731USD | 423,482USD | 432,732USD | 432,709USD | 548,036USD | 542,779USD | 606,744USD |
| Stock Based Compensation | 1,028USD | 1,765USD | 1,797USD | 1,803USD | 15,901USD | 10,972USD | 65,141USD | 79,637USD |
| Other Non Cash Items | -258,748USD | — | 30,727USD | -93,463USD | 111,041USD | -33,421USD | 5,757USD | 5,718USD |
| Change To Account Receivables | -84,918USD | 26,827USD | 255,059USD | 302,646USD | 751,943USD | -451,570USD | 216,790USD | -437,464USD |
| Change In Working Capital | -962,441USD | 1,307,811USD | 289,036USD | 513,937USD | 2,900USD | -95,744USD | -253,242USD | -122,326USD |
| Total Cash From Operating Activities | -3,361,846USD | -916,923USD | -2,035,606USD | -192,234USD | -1,095,845USD | -3,572,681USD | -1,079,418USD | -1,539,251USD |
| Capital Expenditures | -4USD | 0USD | -1,000,000USD | -454USD | -32,869USD | -73,060USD | -179,951USD | -172,201USD |
| Free Cash Flow | -3,361,846USD | -916,923USD | -2,035,606USD | -192,688USD | -1,095,845USD | -3,645,741USD | -1,259,369USD | -1,711,452USD |
| Total Cashflows From Investing Activities | -700,000USD | — | -1,000,000USD | -454USD | -73,060USD | — | -179,951USD | 295,119USD |
| Total Cash From Financing Activities | 5,015,000USD | 5,015,000USD | 5,229,589USD | -1,100USD | 3,632,275USD | 3,772,295USD | 859,980USD | 1,305,484USD |
| Change In Cash | -4,061,846USD | 4,098,077USD | 2,193,983USD | -193,788USD | -1,095,845USD | 126,554USD | -399,389USD | 61,352USD |
| Begin Period Cash Flow | 6,880,835USD | 2,782,758USD | 588,775USD | 782,563USD | 1,878,408USD | 1,751,854USD | 2,151,243USD | 2,089,891USD |
| End Period Cash Flow | 2,818,989USD | 6,880,835USD | 2,782,758USD | 588,775USD | 782,563USD | 1,878,408USD | 1,751,854USD | 2,151,243USD |
| Other Cashflows From Investing Activities | -4,999,574USD | — | — | — | 25,000USD | — | -140,406USD | 295,119USD |
| Other Cashflows From Financing Activities | 5,015,000USD | — | -519,983USD | -1,100USD | 4,321,353USD | — | 859,980USD | -50,443USD |
| Unclassified Investing Cash Flow | 4,299,578USD | — | — | — | — | — | — | — |
| Investments | — | 0USD | -1,000,000USD | -454USD | 0USD | 0USD | -179,951USD | 295,119USD |
| Issuance Of Capital Stock | — | 5,500,000USD | 5,749,572USD | 0USD | 0USD | 398,442USD | 0USD | 1,355,927USD |
| Unclassified Operating Cash Flow | — | 2,367,015USD | — | — | — | 2,044,287USD | — | — |
| Sale Purchase Of Stock | — | — | 0USD | 0USD | 255,288USD | — | 307,788USD | -50,443USD |
| Unclassified Financing Cash Flow | — | — | 5,749,572USD | — | — | 3,373,853USD | — | 1,406,370USD |
| 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 | -10,487,532USD | -12,497,805USD | -11,099,488USD | -10,245,922USD | -8,961,815USD | -4,652,084USD | -4,727,050USD | -5,347,052USD |
| Depreciation | 1,662,428USD | 2,294,248USD | 2,115,148USD | 1,205,199USD | 1,003,997USD | 819,687USD | 634,965USD | 469,173USD |
| Stock Based Compensation | 21,266USD | 249,675USD | 459,666USD | 678,613USD | 622,064USD | 92,866USD | 360,379USD | 113,921USD |
| Other Non Cash Items | 2,449,546USD | 2,192,837USD | 127,745USD | 190,215USD | 1,949,621USD | 410,531USD | 551,993USD | 767,716USD |
| Change To Account Receivables | 1,336,475USD | -397,398USD | 820,612USD | 709,177USD | -2,684,880USD | -894,469USD | 192,253USD | -393,192USD |
| Change To Inventory | 45,110USD | 0USD | — | — | -2,466,891USD | 1,913,636USD | -7,621USD | -12,663USD |
| Change In Working Capital | 2,113,684USD | -502,668USD | 2,589,379USD | 2,354,175USD | -5,282,277USD | 3,040,620USD | 1,050,813USD | 368,493USD |
| Total Cash From Operating Activities | -4,240,608USD | -8,263,713USD | -5,807,550USD | -5,817,720USD | -10,668,410USD | -288,380USD | -2,679,900USD | -2,681,749USD |
| Capital Expenditures | -454USD | -56,547USD | -4,744,585USD | -3,191,190USD | -1,037,917USD | -1,102,612USD | -1,475,245USD | -1,025,637USD |
| Free Cash Flow | -4,241,062USD | -8,295,259USD | -10,552,135USD | -9,008,910USD | -11,706,327USD | -1,390,992USD | -4,155,145USD | -3,707,386USD |
| Investments | 0USD | 1,979,554USD | -7,228,383USD | -3,191,190USD | -1,037,917USD | -1,102,612USD | -1,475,245USD | -1,025,637USD |
| Total Cashflows From Investing Activities | -1,000,454USD | 1,979,554USD | -7,228,383USD | -3,191,190USD | -1,037,917USD | -1,102,612USD | -1,475,245USD | -1,025,637USD |
| Total Cash From Financing Activities | 10,243,489USD | 5,818,901USD | 70,889USD | -3,421,359USD | 38,749,397USD | 2,033,008USD | 3,078,674USD | 3,515,306USD |
| Issuance Of Capital Stock | 11,249,572USD | 1,892,856USD | 0USD | 20,999,988USD | 41,497,489USD | 0USD | — | — |
| Change In Cash | 5,002,427USD | -465,258USD | -12,965,044USD | -12,430,269USD | 27,043,070USD | 642,016USD | -1,076,471USD | -192,080USD |
| Begin Period Cash Flow | 1,878,408USD | 2,343,666USD | 15,308,710USD | 27,738,979USD | 695,909USD | 53,893USD | 1,130,364USD | 1,322,444USD |
| End Period Cash Flow | 6,880,835USD | 1,878,408USD | 2,343,666USD | 15,308,710USD | 27,738,979USD | 695,909USD | 53,893USD | 1,130,364USD |
| Other Cashflows From Investing Activities | -4,999,574USD | -678,288USD | -4,725,107USD | -2,975,686USD | -1,035,367USD | -1,102,186USD | -1,447,062USD | -969,678USD |
| Other Cashflows From Financing Activities | 10,243,489USD | 3,926,045USD | 70,889USD | 78,641USD | -3,748,092USD | -1,102,612USD | 3,674USD | 1,340,347USD |
| Unclassified Investing Cash Flow | 3,999,574USD | — | 9,469,692USD | 6,166,876USD | 2,073,284USD | 2,204,798USD | 2,922,307USD | 1,995,315USD |
| Unclassified Financing Cash Flow | -11,249,572USD | — | — | -20,999,988USD | — | 1,102,612USD | — | -1,350,000USD |
| Net Borrowings | — | — | 0USD | -3,500,000USD | 1,000,000USD | 2,033,008USD | 3,075,000USD | 3,525,000USD |
| Change To Liabilities | — | — | — | 1,103,974USD | -1,139,759USD | 2,032,516USD | -116,118USD | 457,051USD |
| Sale Purchase Of Stock | — | — | — | — | — | — | 0USD | -41USD |
| 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 |
|---|---|---|---|---|---|
| Q1 2026Quarterly · 2026-03-31 | Product | Product | 134,408 | USD | 0001213900-26-058050 |
| Q1 2026Quarterly · 2026-03-31 | Product | Shipping And Handling | 21,601 | USD | 0001213900-26-058050 |
| Q4 2025Quarterly · 2025-12-31 | Product | Product | 0 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Shipping And Handling | 61,241 | USD | Legacy provider |
| FY 2025Yearly · 2025-12-31 | Product | Product | 1,735,000 | USD | 0001213900-26-038607 |
| FY 2025Yearly · 2025-12-31 | Product | Shipping And Handling | 193,998 | USD | 0001213900-26-038607 |
| Q3 2025Quarterly · 2025-09-30 | Product | Product | 95,816 | USD | 0001213900-25-111547 |
| Q3 2025Quarterly · 2025-09-30 | Product | Shipping And Handling | 10,776 | USD | 0001213900-25-111547 |
| Q2 2025Quarterly · 2025-06-30 | Product | Product | 671,694 | USD | 0001213900-25-076629 |
| Q2 2025Quarterly · 2025-06-30 | Product | Shipping And Handling | 41,441 | USD | 0001213900-25-076629 |
| Q1 2025Quarterly · 2025-03-31 | Product | Product | 976,970 | USD | 0001213900-26-058050 |
| Q1 2025Quarterly · 2025-03-31 | Product | Shipping And Handling | 80,540 | USD | 0001213900-26-058050 |
| Q4 2024Quarterly · 2024-12-31 | Product | Product | 1,506,494 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Product | Shipping And Handling | 0 | USD | Legacy provider |
| FY 2024Yearly · 2024-12-31 | Product | Product | 9,104,950 | USD | 0001213900-26-038607 |
| FY 2024Yearly · 2024-12-31 | Product | Shipping And Handling | 186,165 | USD | 0001213900-26-038607 |
| Q3 2024Quarterly · 2024-09-30 | Product | Product | 2,626,907 | USD | 0001213900-25-111547 |
| Q3 2024Quarterly · 2024-09-30 | Product | Shipping And Handling | 35,029 | USD | 0001213900-25-111547 |
| Q2 2024Quarterly · 2024-06-30 | Product | Product | 2,835,449 | USD | 0001213900-25-076629 |
| Q2 2024Quarterly · 2024-06-30 | Product | Shipping And Handling | 28,230 | USD | 0001213900-25-076629 |
| FY 2023Yearly · 2023-12-31 | Product | Product | 9,361,721 | USD | 0001213900-25-031639 |
| FY 2023Yearly · 2023-12-31 | Product | Shipping And Handling | 566,463 | USD | 0001213900-25-031639 |
| FY 2022Yearly · 2022-12-31 | Product | Product | 9,956,582 | USD | 0001558370-24-003129 |
| FY 2022Yearly · 2022-12-31 | Product | Shipping And Handling | 445,721 | USD | 0001558370-24-003129 |
| FY 2021Yearly · 2021-12-31 | Product | Product | 10,944,255 | USD | 0001558370-23-004231 |
| FY 2021Yearly · 2021-12-31 | Product | Shipping And Handling | 191,048 | USD | 0001558370-23-004231 |
| FY 2020Yearly · 2020-12-31 | Product | Product | 8,086,324 | USD | 0001558370-22-004077 |
| FY 2020Yearly · 2020-12-31 | Product | Shipping And Handling | 97,782 | USD | 0001558370-22-004077 |
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.