KPRX
KIORA PHARMACEUTICALS INC
Company overview
- Market capitalization
- —
- Employees
- 13
- Latest publication
- 2026-09-29
About KIORA PHARMACEUTICALS INC
Kiora Pharmaceuticals, Inc., a clinical-stage specialty pharmaceutical company, engages in the development and commercialization of therapies for the treatment of ophthalmic diseases. Its lead product is KIO-301, a potential vision-restoring small molecule, which is in Phase 2 clinical trials for the treatment of retinitis pigmentosa, choroideremia, and Stargardt disease. The company is also developing KIO-104, a non-steroidal, immuno-modulatory, small-molecule inhibitor of dihydroorotate dehydrogenase, which is in phase 1b/2a study for the treatment of posterior non-infectious uveitis, as well as under pre-clinical development for the treatment of proliferative vitreoretinopathy; and KIO-101, an eye drop formulation for the treatment of ocular presentation of rheumatoid arthritis. It has a strategic development and commercialization agreement with Théa Open Innovation for the development of KIO-301. The company operates in the United States, Austria, and Australia. The company was formerly known as Eyegate Pharmaceuticals, Inc. and changed its name to Kiora Pharmaceuticals, Inc. in November 2021. Kiora Pharmaceuticals, Inc. was incorporated in 1998 and is headquartered in Encinitas, California.
Financial statements
Income Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | -15,951,822USD | 0USD | 20,000USD |
| Cost Of Revenue | 41,979USD | 10,508USD | 38,235USD | 31,496USD | 19,608USD | 34,089USD | 14,231USD | 17,877USD |
| Gross Profit | -41,979USD | -10,508USD | -38,235USD | -31,496USD | -19,608USD | -15,985,911USD | -14,231USD | -886,680USD |
| Research Development | 2,123,725USD | 1,172,181USD | 1,071,643USD | 904,572USD | 565,764USD | 1,179,287USD | 1,317,231USD | 906,680USD |
| Selling General Administrative | 1,612,267USD | 1,458,012USD | 1,443,827USD | 1,353,850USD | 1,489,398USD | 1,326,913USD | 1,380,997USD | 1,537,973USD |
| Unclassified Operating Expenses | -1,275,203USD | 4,679,893USD | -1,721,033USD | — | — | — | — | — |
| Total Operating Expenses | 2,460,789USD | 7,310,086USD | 794,437USD | 2,396,197USD | 2,330,354USD | 2,564,682USD | 3,602,237USD | 2,544,887USD |
| Operating Income | -2,502,768USD | -7,310,086USD | -794,437USD | -2,396,197USD | -2,330,354USD | -2,564,682USD | -3,602,237USD | -2,544,887USD |
| Interest Income | 139,338USD | 190,310USD | 201,822USD | 225,237USD | 276,633USD | 438,860USD | 248,840USD | 342,102USD |
| Net Interest Income | 139,338USD | 170,350USD | 201,822USD | 225,237USD | 276,633USD | 417,414USD | 248,840USD | 342,102USD |
| Income Before Tax | -2,417,984USD | -7,166,491USD | -616,323USD | -2,264,516USD | -2,069,974USD | -2,158,497USD | -3,413,326USD | -2,221,646USD |
| Tax Provision | 0USD | -649,970USD | -643,129USD | -112,057USD | 123,006USD | — | 0USD | 0USD |
| Net Income | -2,417,984USD | -6,516,521USD | 26,806USD | -2,152,459USD | -2,192,980USD | -4,223,502USD | -3,413,326USD | -2,221,646USD |
| Net Income From Continuing Ops | -2,417,984USD | -6,516,521USD | 26,806USD | -2,152,459USD | -2,192,980USD | -4,223,502USD | -3,413,326USD | -2,221,646USD |
| Ebit | -2,502,768USD | -5,268,289USD | -2,515,470USD | -2,258,422USD | -2,055,162USD | -2,405,835USD | -2,698,228USD | -2,424,653USD |
| Ebitda | -2,460,789USD | -5,257,781USD | -2,504,918USD | -2,254,999USD | -2,054,844USD | -2,399,923USD | -2,696,133USD | -2,418,324USD |
| Depreciation And Amortization | 41,979USD | 10,508USD | 10,552USD | 3,423USD | 318USD | 5,912USD | 2,095USD | 6,329USD |
| Reconciled Depreciation | 10,563USD | 10,508USD | 10,552USD | 3,423USD | 318USD | 5,912USD | 2,095USD | 6,329USD |
| Total Other Income Expense Net | 84,784USD | 143,595USD | 178,114USD | 131,681USD | 260,380USD | 406,185USD | 188,911USD | 323,241USD |
| Interest Expense | — | 19,960USD | — | — | — | 21,446USD | — | — |
| Income Tax Expense | — | -649,970USD | -643,129USD | -112,057USD | 123,006USD | 2,065,005USD | — | 3USD |
| Selling And Marketing Expenses | — | — | — | — | — | 34,089USD | — | 17,877USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 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 | 0USD | 16,000,000USD | 0USD | 0USD | 12,059USD | 12,059USD | 2,686,000USD | 1,652,520USD |
| Cost Of Revenue | 24,801USD | 379,508USD | 4,027,037USD | 134,028USD | 227,273USD | 3,272,651USD | 4,889USD | 8,055,763USD |
| Gross Profit | -24,801USD | 16,000,000USD | -4,027,037USD | -134,028USD | -227,273USD | -3,260,592USD | 2,681,110USD | -6,403,243USD |
| Research Development | 10,780,397USD | 4,896,857USD | 4,027,037USD | 3,448,925USD | 5,350,264USD | 3,566,045USD | 5,389,357USD | 8,055,763USD |
| Selling General Administrative | 5,745,087USD | 5,542,324USD | 4,663,146USD | 8,277,993USD | 5,323,649USD | 4,244,769USD | 4,405,684USD | 4,441,458USD |
| Unclassified Operating Expenses | -7,091,038USD | 1,050,531USD | 3,834,289USD | — | 3,561,855USD | -4,202,538USD | — | — |
| Total Operating Expenses | 9,434,446USD | 11,489,712USD | 12,586,896USD | 12,309,523USD | 14,235,768USD | 3,608,276USD | 9,795,041USD | 12,497,221USD |
| Operating Income | -9,459,247USD | 4,510,288USD | -12,586,896USD | -12,309,523USD | -14,235,768USD | -6,868,868USD | -7,000,975USD | -10,844,701USD |
| Interest Income | 894,002USD | 1,252,849USD | 176,040USD | 56,891USD | 1,141USD | 23,339USD | 108,066USD | 120,363USD |
| Interest Expense | 19,960USD | 21,446USD | 11,132USD | 8,599USD | 6,851USD | 4,186USD | 325USD | 1,040USD |
| Net Interest Income | 874,042USD | 1,231,403USD | 167,441USD | 48,292USD | -5,710USD | 19,153USD | 107,741USD | 119,323USD |
| Income Before Tax | -12,117,303USD | 5,659,738USD | -12,423,577USD | -13,696,620USD | -13,963,288USD | -6,849,715USD | -7,001,300USD | -10,725,378USD |
| Income Tax Expense | -1,282,149USD | 2,065,005USD | 90,319USD | -113,010USD | -192,603USD | 12,055USD | 95,396USD | 86,045USD |
| Tax Provision | -1,282,149USD | 2,065,005USD | 90,319USD | -113,010USD | -304,781USD | 12,055USD | 95,396USD | 86,045USD |
| Net Income | -10,835,154USD | 3,594,733USD | -12,513,896USD | -13,583,610USD | -13,770,685USD | -6,861,770USD | -7,096,696USD | -10,811,423USD |
| Net Income From Continuing Ops | -10,835,154USD | 3,594,733USD | -12,743,736USD | -13,583,610USD | -16,394,919USD | -8,091,940USD | -7,096,696USD | -10,811,423USD |
| Ebit | -9,459,247USD | 5,681,184USD | -12,412,445USD | -13,688,021USD | -13,956,437USD | -7,505,361USD | -7,000,975USD | -10,724,338USD |
| Ebitda | -9,434,446USD | 5,700,389USD | -12,360,647USD | -13,646,412USD | -13,911,141USD | -7,471,962USD | -6,787,042USD | -10,685,855USD |
| Depreciation And Amortization | 24,801USD | 19,205USD | 51,798USD | 41,609USD | 45,296USD | 33,399USD | 213,933USD | 38,483USD |
| Reconciled Depreciation | 24,801USD | 19,205USD | 54,148USD | 41,609USD | 45,296USD | 33,399USD | 213,933USD | 38,483USD |
| Total Other Income Expense Net | -2,658,056USD | 1,149,450USD | 163,319USD | -1,387,097USD | 272,480USD | 19,153USD | 107,741USD | 119,323USD |
| Selling And Marketing Expenses | — | — | 62,424USD | — | — | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | — | -16,394,919USD | -8,091,940USD | -7,096,696USD | -10,811,423USD |
| 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 | 23,776,090USD | 21,227,089USD | 24,253,300USD | 29,863,454USD | 31,945,683USD | 34,019,862USD | 36,484,484USD | 38,509,354USD |
| Cash And Equivalents | 7,076,533USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 16,838,527USD | 13,872,060USD | 17,089,083USD | 19,375,445USD | 20,666,136USD | 24,105,855USD | 26,792,082USD | 29,035,035USD |
| Short Term Investments | 9,761,994USD | 2,916,701USD | 8,392,513USD | 13,866,546USD | 19,637,812USD | 20,334,831USD | 22,999,760USD | 23,398,016USD |
| Total Current Assets | 21,262,515USD | 18,682,848USD | 21,748,448USD | 22,693,856USD | 24,737,255USD | 27,107,291USD | 29,706,012USD | 31,652,637USD |
| Other Current Assets | 1,127,482USD | 4,810,788USD | 1,343,136USD | 2,105,185USD | 957,095USD | 941,542USD | 2,312,733USD | 834,130USD |
| Other Non Current Assets | 85,379USD | — | — | — | — | — | — | — |
| Total Liabilities | 6,919,401USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 2,370,495USD | 2,798,264USD | 3,631,498USD | 2,580,360USD | 3,185,982USD | 5,274,633USD | 6,008,713USD | 3,527,664USD |
| Other Current Liabilities | 1,981,573USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 16,856,689USD | 13,934,561USD | 16,126,536USD | 22,410,742USD | 22,127,476USD | 23,700,387USD | 25,759,776USD | 30,030,052USD |
| Total Equity Including Noncontrolling Interest | 16,856,689USD | — | — | — | — | — | — | — |
| Deferred Revenue Non Current | 1,250,000USD | — | — | — | — | — | — | — |
| Net Receivables | 1,091,385USD | — | 3,316,229USD | 1,213,226USD | 3,114,024USD | 2,059,894USD | 601,197USD | 1,783,472USD |
| Property Plant Equipment Net | 360,390USD | 388,301USD | 377,499USD | 419,843USD | 455,860USD | 157,067USD | 62,402USD | 135,246USD |
| Intangible Assets | 2,063,100USD | 2,063,100USD | 2,063,100USD | 6,687,100USD | 6,687,100USD | 6,687,100USD | 6,687,100USD | 6,687,100USD |
| Accounts Payable | 216,497USD | 594,874USD | 1,060,306USD | 241,471USD | 282,537USD | 942,492USD | 415,590USD | 660,415USD |
| Short Term Debt | 172,425USD | 178,217USD | 164,461USD | 155,926USD | 143,327USD | 71,554USD | 23,355USD | 33,447USD |
| Common Stock | 281,943USD | 277,606USD | 275,289USD | 272,006USD | 272,006USD | 267,679USD | 267,679USD | 267,679USD |
| Retained Earnings | -158,714,270USD | -156,635,260USD | -154,217,276USD | -147,700,755USD | -147,727,561USD | -145,575,102USD | -143,382,122USD | -139,158,620USD |
| Accumulated Other Comprehensive Income | -255,798USD | -228,796USD | -246,137USD | -243,707USD | -245,770USD | -297,185USD | -282,158USD | -75,206USD |
| Total Liab | — | 7,292,528USD | 8,126,764USD | 7,452,712USD | 9,818,207USD | 10,319,475USD | 10,724,708USD | 8,479,302USD |
| Other Current Liab | — | 775,173USD | 1,156,731USD | 2,182,963USD | 1,510,118USD | 1,803,667USD | 5,569,768USD | 2,833,802USD |
| Capital Stock | — | 277,610USD | 275,293USD | 272,010USD | 272,010USD | 267,683USD | 267,683USD | 267,683USD |
| Cash | — | 10,955,359USD | 8,696,570USD | 5,508,899USD | 1,028,324USD | 3,771,024USD | 3,792,322USD | 5,637,019USD |
| Current Deferred Revenue | — | 1,250,000USD | 1,250,000USD | 1,250,000USD | 1,250,000USD | — | — | — |
| Net Debt | — | -10,581,773USD | -8,328,311USD | -5,104,734USD | -597,918USD | -3,612,000USD | -3,735,152USD | -5,564,382USD |
| Short Long Term Debt Total | — | 373,586USD | 368,259USD | 404,165USD | 430,406USD | 159,024USD | 57,170USD | 72,637USD |
| Property Plant Equipment Gross | — | 388,301USD | 403,411USD | 419,843USD | 455,860USD | 157,067USD | 63,426USD | 135,246USD |
| Common Stock Shares Outstanding | — | 4,174,802shares | 4,103,873shares | 4,361,740shares | 3,989,042shares | 4,217,007shares | 3,000,788shares | 4,214,950shares |
| Non Current Assets Total | — | 2,544,241USD | 2,504,852USD | 7,169,598USD | 7,208,428USD | 6,912,571USD | 6,778,472USD | 6,856,717USD |
| Non Current Liabilities Total | — | 4,494,264USD | 4,495,266USD | 4,872,352USD | 6,632,225USD | 5,044,842USD | 4,715,995USD | 4,951,638USD |
| Non Current Liabilities Other | — | 2,946,743USD | 2,939,316USD | 2,883,423USD | 4,604,456USD | 4,466,682USD | 4,191,490USD | 4,133,008USD |
| Non Currrent Assets Other | — | 92,840USD | 64,253USD | 62,655USD | 61,007USD | 68,404USD | 6,716,070USD | 34,371USD |
| Net Working Capital | — | 15,884,584USD | 18,116,950USD | 20,113,496USD | 21,551,273USD | 21,832,658USD | 23,697,299USD | 28,124,973USD |
| Unclassified Non Current Liabilities | — | 1,547,521USD | 1,555,950USD | 1,988,929USD | 2,027,769USD | — | — | — |
| Unclassified Equity | — | 170,243,401USD | 170,039,367USD | 169,811,188USD | 169,556,791USD | 169,037,312USD | 168,888,694USD | 168,728,516USD |
| Unclassified Current Liabilities | — | — | — | -1,250,000USD | — | 2,456,920USD | — | — |
| Unclassified Non Current Assets | — | — | — | — | — | — | -6,687,100USD | — |
| Inventory | — | — | — | — | — | — | — | -294,642USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 24,253,300USD | 36,484,484USD | 13,711,870USD | 18,678,259USD | 20,130,308USD | 15,304,164USD | 10,112,514USD | 14,280,617USD |
| Intangible Assets | 2,063,100USD | 6,687,100USD | 8,813,850USD | 10,743,164USD | 10,768,164USD | 9,730,164USD | 4,131,064USD | 4,156,064USD |
| Other Current Assets | 1,343,136USD | 2,312,733USD | 233,382USD | 343,069USD | 606,520USD | 449,569USD | 542,736USD | 911,520USD |
| Total Liab | 8,126,764USD | 10,724,708USD | 7,602,216USD | 7,270,659USD | 5,551,260USD | 5,574,423USD | 3,490,059USD | 5,344,350USD |
| Total Stockholder Equity | 16,126,536USD | 25,759,776USD | 6,109,654USD | 11,407,600USD | 14,579,048USD | 9,729,741USD | 6,622,455USD | 8,936,267USD |
| Other Current Liab | 1,156,731USD | 5,569,768USD | 1,380,666USD | 2,158,319USD | 1,330,141USD | 1,289,261USD | 1,120,480USD | 1,110,013USD |
| Common Stock | 275,289USD | 267,679USD | 77,078USD | 17,986USD | 3,166USD | 55,564USD | 40,778USD | 437,939USD |
| Capital Stock | 275,293USD | 267,683USD | 77,082USD | 17,986USD | 126,640USD | 55,605USD | 40,819USD | 437,980USD |
| Retained Earnings | -154,217,276USD | -143,382,122USD | -146,976,855USD | -134,462,959USD | -120,879,349USD | -107,108,664USD | -100,246,894USD | -93,150,198USD |
| Cash | 8,696,570USD | 3,792,322USD | 2,454,684USD | 5,964,556USD | 7,854,690USD | 1,185,677USD | 3,776,712USD | 8,004,237USD |
| Cash And Short Term Investments | 17,089,083USD | 26,792,082USD | 2,454,684USD | 5,964,556USD | 7,854,690USD | 1,185,677USD | 3,776,712USD | 8,004,237USD |
| Total Current Assets | 21,748,448USD | 29,706,012USD | 4,738,031USD | 7,680,666USD | 8,990,770USD | 1,726,221USD | 4,324,305USD | 8,478,433USD |
| Total Current Liabilities | 3,631,498USD | 6,008,713USD | 1,633,995USD | 3,272,363USD | 1,609,608USD | 1,984,608USD | 1,414,695USD | 3,864,382USD |
| Current Deferred Revenue | 1,250,000USD | — | — | — | — | — | — | 2,686,000USD |
| Net Debt | -8,328,311USD | -3,735,152USD | -2,347,793USD | -5,858,774USD | -7,645,278USD | -611,278USD | -3,692,786USD | -7,999,522USD |
| Short Term Debt | 164,461USD | 23,355USD | 47,069USD | 105,782USD | 118,846USD | 260,584USD | 83,926USD | 4,715USD |
| Short Long Term Debt Total | 368,259USD | 57,170USD | 106,891USD | 105,782USD | 209,412USD | 574,399USD | 83,926USD | 4,715USD |
| Short Term Investments | 8,392,513USD | 22,999,760USD | 0USD | — | — | — | — | — |
| Net Receivables | 3,316,229USD | 601,197USD | 2,049,965USD | 1,373,041USD | 529,560USD | 90,975USD | 4,857USD | 18,436USD |
| Accounts Payable | 1,060,306USD | 415,590USD | 206,260USD | 1,008,262USD | 160,621USD | 434,763USD | 210,289USD | 63,654USD |
| Property Plant Equipment Net | 377,499USD | 62,402USD | 114,954USD | 172,169USD | 283,410USD | 114,494USD | 16,846USD | 43,518USD |
| Property Plant Equipment Gross | 403,411USD | 63,426USD | 121,243USD | 289,488USD | 396,542USD | 123,540USD | 99,575USD | — |
| Accumulated Other Comprehensive Income | -246,137USD | -282,158USD | -182,801USD | -182,741USD | -86,431USD | -802USD | 139,465USD | 134,331USD |
| Common Stock Shares Outstanding | 4,103,873shares | 4,125,075shares | 538,007shares | 732,303shares | 241,099shares | 114,787shares | 79,525shares | 59,139shares |
| Non Current Assets Total | 2,504,852USD | 6,778,472USD | 8,973,838USD | 10,997,593USD | 11,139,538USD | 13,577,943USD | 5,788,209USD | 5,802,184USD |
| Non Current Liabilities Total | 4,495,266USD | 4,715,995USD | 5,968,221USD | 3,998,296USD | 3,941,652USD | 3,589,815USD | 2,075,364USD | 1,479,968USD |
| Non Current Liabilities Other | 2,939,316USD | 4,191,490USD | 5,128,959USD | 3,309,175USD | 6,518,770USD | 5,342,950USD | 1,710,000USD | 1,210,000USD |
| Non Currrent Assets Other | 64,253USD | 6,716,070USD | 45,034USD | 82,260USD | 87,964USD | 102,073USD | 114,403USD | 76,706USD |
| Net Working Capital | 18,116,950USD | 23,697,299USD | 3,104,036USD | 4,408,303USD | 7,381,162USD | 37,822USD | 2,909,610USD | 4,614,051USD |
| Unclassified Non Current Liabilities | 1,555,950USD | — | — | — | -18,237,424USD | -17,639,615USD | -5,622,314USD | -5,122,314USD |
| Unclassified Equity | 170,039,367USD | 168,888,694USD | 153,115,150USD | 146,017,328USD | 135,415,022USD | 116,728,038USD | 106,648,287USD | 101,076,215USD |
| Unclassified Non Current Assets | — | -6,687,100USD | — | — | — | — | -4,026,717USD | -3,989,020USD |
| Other Assets | — | — | 1USD | 0USD | 0USD | 0USD | 4,026,717USD | 3,989,020USD |
| Inventory | — | — | 1USD | — | — | — | — | — |
| Deferred Long Term Liab | — | — | — | — | 8,527,100USD | 9,536,414USD | 3,912,314USD | 3,912,314USD |
| Other Liab | — | — | — | — | 7,133,206USD | 6,071,876USD | 2,075,364USD | 1,479,968USD |
| Good Will | — | — | — | — | 0USD | 3,631,212USD | 1,525,896USD | 1,525,896USD |
| Net Tangible Assets | — | — | — | — | 9,055,864USD | 3,321,143USD | 4,877,768USD | 7,166,580USD |
| Short Long Term Debt | — | — | — | — | — | 212,281USD | — | — |
| Long Term Debt | — | — | — | — | — | 278,190USD | — | — |
| 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 | -2,417,984USD | -6,516,521USD | 26,806USD | -2,152,459USD | -2,192,980USD | -4,223,502USD | -3,413,326USD | -2,221,646USD |
| Depreciation | 41,979USD | 29,798USD | 38,235USD | 3,423USD | 318USD | 5,912USD | 2,095USD | 17,877USD |
| Stock Based Compensation | 209,510USD | 234,448USD | 254,398USD | 262,774USD | 148,616USD | 160,180USD | 171,175USD | 149,795USD |
| Other Non Cash Items | 278,396USD | 4,814,508USD | -1,425,156USD | 155,386USD | 270,529USD | -298,319USD | 861,794USD | 198,146USD |
| Change To Account Receivables | -257,130USD | -648,332USD | 446,828USD | -1,033,809USD | -1,179,529USD | -33,405USD | 2,719,612USD | -1,642,123USD |
| Change In Working Capital | -1,063,723USD | -354,150USD | 87,027USD | -2,072,558USD | -930,682USD | 2,103,371USD | 3,298,319USD | -1,727,816USD |
| Total Cash From Operating Activities | -3,161,332USD | -2,180,455USD | -1,273,088USD | -3,803,434USD | -2,704,199USD | -2,252,358USD | 920,057USD | -3,733,439USD |
| Capital Expenditures | -5,018USD | -78,163USD | -432USD | -32,195USD | 0USD | -45,031USD | -3USD | -51,291USD |
| Free Cash Flow | -3,166,350USD | -2,258,618USD | -1,273,520USD | -3,835,629USD | -2,704,199USD | -2,207,327USD | 920,057USD | -3,784,730USD |
| Investments | 5,406,000USD | 5,427,285USD | 5,740,569USD | 664,172USD | 2,672,782USD | 482,683USD | -1,920,390USD | -21,224,904USD |
| Total Cashflows From Investing Activities | 5,400,982USD | 5,349,122USD | 5,740,569USD | 664,172USD | 2,672,782USD | 482,683USD | -1,920,390USD | -21,224,904USD |
| Total Cash From Financing Activities | -842USD | 296USD | 0USD | 265,359USD | 0USD | 0USD | 0USD | 250,523USD |
| Change In Cash | 2,258,789USD | 3,187,718USD | 4,480,575USD | -2,742,320USD | -21,274USD | -1,845,160USD | -938,034USD | -24,700,936USD |
| Begin Period Cash Flow | 8,696,570USD | 5,513,419USD | 1,028,324USD | 3,775,105USD | 3,796,379USD | 5,641,539USD | 6,579,573USD | 31,276,330USD |
| End Period Cash Flow | 10,955,359USD | 8,701,137USD | 5,508,899USD | 1,032,785USD | 3,775,105USD | 3,796,379USD | 5,641,539USD | 6,575,394USD |
| Other Cashflows From Financing Activities | -1,012USD | 296USD | — | — | — | 14,998,865USD | -1,920,390USD | -939,527USD |
| Net Borrowings | — | 0USD | 0USD | — | — | — | 0USD | — |
| Issuance Of Capital Stock | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | -1,135USD |
| Sale Purchase Of Stock | — | — | — | — | 0USD | — | — | 1,191,185USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | -14,998,865USD | 1,920,390USD | — |
| Other Cashflows From Investing Activities | — | — | — | — | — | — | — | -21,173,617USD |
| Unclassified Investing Cash Flow | — | — | — | — | — | — | — | 21,224,908USD |
| 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 | -10,835,154USD | 3,594,733USD | -12,513,896USD | -13,583,610USD | -13,770,685USD | -6,861,770USD | -7,096,696USD | -10,811,423USD |
| Depreciation | 24,801USD | 19,205USD | 51,798USD | 41,609USD | 45,296USD | 33,399USD | 213,933USD | 38,483USD |
| Stock Based Compensation | 900,236USD | 656,593USD | 754,944USD | 462,450USD | 842,475USD | 723,856USD | 852,230USD | 875,287USD |
| Other Non Cash Items | 3,607,842USD | 911,273USD | 3,881,836USD | 2,095,915USD | 3,435,923USD | -903,500USD | -1,930,758USD | 2,280,425USD |
| Change To Account Receivables | -2,414,843USD | 1,033,267USD | -548,109USD | -872,736USD | -441,196USD | -18,957USD | 13,210USD | -685,737USD |
| Change In Working Capital | -3,270,363USD | 3,666,061USD | -1,821,952USD | 668,513USD | -1,035,796USD | -321,209USD | -192,542USD | -1,032,904USD |
| Total Cash From Operating Activities | -9,961,176USD | 8,559,115USD | -9,556,951USD | -10,428,133USD | -10,675,390USD | -7,317,169USD | -8,153,833USD | -10,844,512USD |
| Capital Expenditures | -110,789USD | -6,256USD | -1USD | 0USD | -63,865USD | -20,077USD | -20,077USD | -270,000USD |
| Free Cash Flow | -10,071,965USD | 8,552,859USD | -9,556,951USD | -10,428,133USD | -10,739,255USD | -7,337,246USD | -8,153,833USD | -11,114,512USD |
| Investments | 14,537,434USD | -22,662,611USD | 0USD | 6,375USD | -157,020USD | -244,438USD | 0USD | -270,000USD |
| Total Cashflows From Investing Activities | 14,426,645USD | -22,662,611USD | — | 6,375USD | -157,020USD | -244,438USD | -244,438USD | -270,000USD |
| Net Borrowings | 0USD | 0USD | — | 0USD | -212,282USD | 278,190USD | -4,715USD | -9,782USD |
| Total Cash From Financing Activities | 265,655USD | 15,498,155USD | 5,966,066USD | 8,620,921USD | 17,582,926USD | 4,997,503USD | 3,920,805USD | 11,304,805USD |
| Issuance Of Capital Stock | 0USD | 14,998,865USD | 6,462,290USD | 5,377,719USD | 18,750,016USD | 5,000,000USD | 1,777,918USD | 10,108,762USD |
| Change In Cash | 4,904,758USD | 1,337,428USD | -3,554,865USD | -1,885,874USD | 6,669,013USD | -2,591,035USD | -4,227,525USD | 198,208USD |
| Begin Period Cash Flow | 3,796,379USD | 2,458,951USD | 6,013,816USD | 7,899,690USD | 1,230,677USD | 3,821,712USD | 8,049,237USD | 7,851,029USD |
| End Period Cash Flow | 8,701,137USD | 3,796,379USD | 2,458,951USD | 6,013,816USD | 7,899,690USD | 1,230,677USD | 3,821,712USD | 8,049,237USD |
| Other Cashflows From Financing Activities | 265,655USD | 499,290USD | -1,001,244USD | 3,258,831USD | 50,001USD | -280,687USD | 3,928,134USD | 1,196,043USD |
| Sale Purchase Of Stock | — | — | 0USD | -15,629USD | 0USD | — | -2,614USD | — |
| Unclassified Financing Cash Flow | — | — | 6,967,310USD | 5,377,719USD | 17,745,207USD | — | — | — |
| Change To Inventory | — | — | — | 872,736USD | 441,196USD | 18,957USD | -13,210USD | — |
| Other Cashflows From Investing Activities | — | — | — | 6,375USD | 0USD | -114USD | — | -250USD |
| Change To Liabilities | — | — | — | — | -751,861USD | 117,740USD | -2,526,154USD | -98,036USD |
| Dividends Paid | — | — | — | — | — | — | -7,329USD | — |
| Unclassified Operating Cash Flow | — | — | — | — | — | — | — | -2,194,380USD |
| 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.