LOCL
Local Bounti Corporation/DE
Company overview
- Market capitalization
- —
- Employees
- 286
- Latest publication
- 2026-09-29
About Local Bounti Corporation/DE
Local Bounti Corporation produces and sells fresh greens in the United States. The company offers lettuce, arugula, herbs, berries, and loose-leaf lettuce. It sells its products to food retailers and food service distributors. The company was founded in 2018 and is headquartered in Hamilton, Montana.
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 | 13,850,000USD | 13,337,000USD | 12,457,000USD | 12,200,000USD | 12,103,000USD | 11,605,000USD | 10,070,000USD | 10,242,000USD |
| Cost Of Revenue | 12,804,000USD | 11,803,000USD | 10,936,000USD | 10,794,000USD | 10,631,000USD | 10,144,000USD | 9,530,000USD | 8,829,000USD |
| Gross Profit | 1,046,000USD | 1,534,000USD | 1,521,000USD | 1,406,000USD | 1,472,000USD | 1,461,000USD | 540,000USD | 1,413,000USD |
| Research Development | 4,577,000USD | 5,715,000USD | 5,436,000USD | 6,677,000USD | 6,485,000USD | 6,977,000USD | 7,185,000USD | 7,096,000USD |
| Selling General Administrative | 7,541,000USD | 7,509,000USD | 11,084,000USD | 9,094,000USD | 6,768,000USD | 6,823,000USD | 9,729,000USD | 12,348,000USD |
| Selling And Marketing Expenses | 2,876,000USD | 2,244,000USD | — | 2,441,000USD | 2,392,000USD | 2,114,000USD | 400,000USD | — |
| General And Administrative Expenses | 7,541,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 14,994,000USD | 15,468,000USD | 14,743,000USD | 19,627,000USD | 16,922,000USD | 17,195,000USD | 17,314,000USD | 19,444,000USD |
| Operating Income | -13,948,000USD | -13,934,000USD | -13,222,000USD | -18,221,000USD | -15,450,000USD | -15,734,000USD | -16,774,000USD | -18,031,000USD |
| Total Other Income Expense Net | 0USD | 1,216,000USD | 4,525,000USD | -8,209,000USD | -6,127,000USD | -21,941,000USD | -19,484,000USD | -16,296,000USD |
| Net Interest Income | -4,486,000USD | -4,034,000USD | -4,167,000USD | -4,560,000USD | -4,602,000USD | -18,838,000USD | -18,503,000USD | -18,312,000USD |
| Net Income | -19,821,000USD | -12,718,000USD | -8,697,000USD | -26,430,000USD | -21,577,000USD | -37,675,000USD | -36,258,000USD | -34,327,000USD |
| Net Income Applicable To Common Shares | -19,821,000USD | — | — | — | — | — | — | — |
| Interest Expense | — | 4,034,000USD | 4,167,000USD | 4,560,000USD | 4,602,000USD | 18,838,000USD | 18,503,000USD | 18,312,000USD |
| Income Before Tax | — | -12,718,000USD | -8,697,000USD | -26,430,000USD | -21,577,000USD | -37,675,000USD | -36,258,000USD | -34,327,000USD |
| Net Income From Continuing Ops | — | -12,718,000USD | -8,697,000USD | -26,430,000USD | -21,577,000USD | -37,675,000USD | -36,258,000USD | -34,327,000USD |
| Ebitda | — | -13,934,000USD | 1,080,000USD | -16,019,000USD | -11,119,000USD | -12,957,000USD | -11,869,000USD | -10,147,000USD |
| Reconciled Depreciation | — | 5,629,000USD | 5,610,000USD | 5,851,000USD | 5,856,000USD | 5,880,000USD | 5,886,000USD | 5,868,000USD |
| Unclassified Operating Expenses | — | — | -1,777,000USD | 1,415,000USD | 1,277,000USD | 1,281,000USD | — | — |
| Ebit | — | — | -4,530,000USD | -21,870,000USD | -16,975,000USD | -18,837,000USD | -17,755,000USD | -16,015,000USD |
| Depreciation And Amortization | — | — | 5,610,000USD | 5,851,000USD | 5,856,000USD | 5,880,000USD | 5,886,000USD | 5,868,000USD |
| Income Tax Expense | — | — | — | — | — | — | -3,184,724USD | — |
| 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 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 48,365,000USD | 38,138,000USD | 27,557,000USD | 19,474,000USD | 638,000USD | 82,000USD | — |
| Cost Of Revenue | 42,505,000USD | 34,048,000USD | 25,341,000USD | 17,259,000USD | 432,000USD | 91,000USD | — |
| Gross Profit | 5,860,000USD | 4,090,000USD | 2,216,000USD | 2,215,000USD | 206,000USD | -9,000USD | — |
| Research Development | 25,575,000USD | 22,287,000USD | 16,086,000USD | 14,059,000USD | 3,425,000USD | 1,079,000USD | — |
| Selling General Administrative | 33,769,000USD | 40,371,000USD | 63,459,000USD | 81,782,000USD | 40,798,000USD | 6,834,000USD | — |
| Selling And Marketing Expenses | 9,143,000USD | 400,000USD | 1,100,000USD | 900,000USD | 700,000USD | — | — |
| Total Operating Expenses | 68,487,000USD | 63,058,000USD | 119,126,000USD | 96,741,000USD | 44,923,000USD | 7,913,000USD | 3,367,000USD |
| Operating Income | -62,627,000USD | -58,968,000USD | -116,910,000USD | -94,526,000USD | -44,717,000USD | -7,922,000USD | -3,367,000USD |
| Interest Expense | 32,167,000USD | 58,923,000USD | 25,745,000USD | 16,734,000USD | 6,618,000USD | 522,000USD | 0USD |
| Net Interest Income | -32,167,000USD | -58,923,000USD | -22,348,000USD | -16,734,000USD | -5,133,000USD | -522,000USD | — |
| Income Before Tax | -94,379,000USD | -119,902,000USD | -124,015,000USD | -111,071,000USD | -56,093,000USD | -8,409,000USD | -3,406,000USD |
| Net Income | -94,379,000USD | -119,902,000USD | -124,015,000USD | -111,071,000USD | -56,093,000USD | -8,409,000USD | -3,406,000USD |
| Net Income From Continuing Ops | -94,379,000USD | -119,902,000USD | -84,993,000USD | -111,071,000USD | -56,093,000USD | -8,409,000USD | — |
| Ebit | -62,212,000USD | -60,979,000USD | -98,270,000USD | -94,337,000USD | -49,475,000USD | -7,887,000USD | -3,406,000USD |
| Ebitda | -39,015,000USD | -42,108,000USD | -85,138,000USD | -83,910,000USD | -48,791,000USD | -7,600,000USD | -39,000USD |
| Depreciation And Amortization | 23,197,000USD | 18,871,000USD | 13,132,000USD | 10,427,000USD | 684,000USD | 287,000USD | 3,367,000USD |
| Reconciled Depreciation | 23,197,000USD | 18,871,000USD | 13,777,000USD | 10,427,000USD | 684,000USD | 287,000USD | — |
| Total Other Income Expense Net | -31,752,000USD | -60,934,000USD | -7,105,000USD | -16,545,000USD | -11,376,000USD | -487,000USD | -39,000USD |
| Unclassified Operating Expenses | — | — | 38,481,000USD | — | — | — | 3,367,000USD |
| Income Tax Expense | — | — | 12,964,105USD | -10,427,000USD | -309,000USD | 522,000USD | -39,000USD |
| Net Income Applicable To Common Shares | — | — | — | -111,071,000USD | -56,093,000USD | -8,409,000USD | -3,406,000USD |
| Tax Provision | — | — | — | — | 0USD | 0USD | — |
| Source | 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 | 402,684,000USD | 414,168,000USD | 410,493,000USD | 417,761,000USD | 426,774,000USD | 447,197,000USD | 428,035,000USD | 430,814,000USD |
| Cash And Equivalents | 3,629,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 23,266,000USD | 30,192,000USD | 22,027,000USD | 24,133,000USD | 24,947,000USD | 40,629,000USD | 18,823,000USD | 17,303,000USD |
| Other Current Assets | 2,673,000USD | 7,880,000USD | 8,172,000USD | 2,174,000USD | 10,195,000USD | 12,873,000USD | 8,790,000USD | 8,395,000USD |
| Total Liabilities | 599,570,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 21,717,000USD | 18,665,000USD | 15,637,000USD | 14,315,000USD | 19,381,000USD | 19,981,000USD | 55,436,000USD | 53,123,000USD |
| Other Current Liabilities | 6,648,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | -196,886,000USD | -178,021,000USD | -166,236,000USD | -158,139,000USD | -132,722,000USD | -112,997,000USD | -100,500,000USD | -65,613,000USD |
| Total Equity Including Noncontrolling Interest | -196,886,000USD | — | — | — | — | — | — | — |
| Long Term Debt | 489,279,000USD | 490,808,000USD | 483,120,000USD | 484,854,000USD | 478,330,000USD | 480,047,000USD | 416,577,000USD | 384,938,000USD |
| Net Receivables | 2,870,000USD | 2,865,000USD | 2,203,000USD | 2,424,000USD | 2,438,000USD | 2,591,000USD | 2,282,000USD | 2,044,000USD |
| Inventory | 7,589,000USD | 7,193,000USD | 7,419,000USD | 6,824,000USD | 7,028,000USD | 7,157,000USD | 6,814,000USD | 6,547,000USD |
| Property Plant Equipment Net | 349,481,000USD | 353,826,000USD | 357,688,000USD | 362,089,000USD | 365,567,000USD | 369,535,000USD | 371,328,000USD | 371,779,000USD |
| Intangible Assets | 29,522,000USD | 30,150,000USD | 30,778,000USD | 31,406,000USD | 35,999,000USD | 36,891,000USD | 37,783,000USD | 38,676,000USD |
| Accounts Payable | 14,319,000USD | 14,378,000USD | 11,782,000USD | 9,234,000USD | 9,527,000USD | 15,340,000USD | 16,987,000USD | 16,357,000USD |
| Short Term Debt | 33,000USD | 135,000USD | 202,000USD | 191,000USD | 181,000USD | 171,000USD | 20,316,000USD | 13,662,000USD |
| Common Stock | 2,000USD | 2,000USD | 2,000USD | 2,000USD | 2,000USD | 1,000USD | 1,000USD | 1,000USD |
| Retained Earnings | -550,148,000USD | -530,327,000USD | -517,609,000USD | -508,912,000USD | -482,482,000USD | -460,905,000USD | -423,230,000USD | -386,972,000USD |
| Total Liab | — | 592,189,000USD | 576,729,000USD | 575,900,000USD | 559,496,000USD | 560,194,000USD | 528,535,000USD | 496,427,000USD |
| Other Current Liab | — | 4,152,000USD | 3,653,000USD | 4,890,000USD | 9,673,000USD | 4,470,000USD | 18,133,000USD | 23,104,000USD |
| Capital Stock | — | 2,000USD | 1,000USD | 2,000USD | 2,000USD | 1,000USD | 1,000USD | 1,000USD |
| Cash | — | 12,254,000USD | 4,233,000USD | 12,711,000USD | 5,286,000USD | 18,008,000USD | 937,000USD | 317,000USD |
| Cash And Short Term Investments | — | 12,254,000USD | 4,233,000USD | 12,711,000USD | 5,286,000USD | 18,008,000USD | 937,000USD | 317,000USD |
| Net Debt | — | -11,831,000USD | 531,284,000USD | 522,820,000USD | 523,598,000USD | 512,463,000USD | 436,219,000USD | 448,272,000USD |
| Short Long Term Debt Total | — | 423,000USD | 535,517,000USD | 535,531,000USD | 528,884,000USD | 530,471,000USD | 437,156,000USD | 448,589,000USD |
| Property Plant Equipment Gross | — | 406,756,000USD | 405,672,000USD | 405,253,000USD | 403,771,000USD | 402,960,000USD | 399,879,000USD | 395,420,000USD |
| Common Stock Shares Outstanding | — | 24,125,745shares | 22,808,125shares | 22,481,564shares | 11,051,720shares | 8,808,594shares | 8,480,247shares | 8,568,684shares |
| Non Current Assets Total | — | 383,976,000USD | 388,466,000USD | 393,628,000USD | 401,827,000USD | 406,568,000USD | 409,212,000USD | 413,511,000USD |
| Non Current Liabilities Total | — | 573,524,000USD | 561,092,000USD | 561,584,999USD | 540,115,000USD | 540,213,000USD | 473,099,000USD | 443,304,000USD |
| Non Current Liabilities Other | — | 51,381,000USD | 51,343,000USD | 50,286,000USD | 50,152,000USD | 50,010,000USD | 49,856,000USD | 49,706,000USD |
| Net Working Capital | — | 11,527,000USD | 5,717,000USD | 9,818,000USD | 5,566,000USD | 20,648,000USD | -36,613,000USD | -35,820,000USD |
| Unclassified Non Current Liabilities | — | 31,335,000USD | 26,629,000USD | 26,444,999USD | 11,633,000USD | 10,156,000USD | 6,666,000USD | 8,660,000USD |
| Unclassified Equity | — | 352,302,000USD | 351,370,000USD | 350,769,000USD | 349,756,000USD | 347,906,000USD | 322,728,000USD | 321,357,000USD |
| Non Currrent Assets Other | — | — | — | 133,000USD | 261,000USD | 142,000USD | 101,000USD | 3,056,000USD |
| Accumulated Other Comprehensive Income | — | — | — | — | 0USD | — | — | — |
| Short Long Term Debt | — | — | — | — | — | — | 20,205,000USD | 13,470,000USD |
| Unclassified Current Liabilities | — | — | — | — | — | — | -20,205,000USD | -13,470,000USD |
| 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 |
|---|---|---|---|---|---|---|---|
| Total Assets | 410,493,000USD | 428,035,000USD | 381,752,000USD | 278,740,000USD | 143,930,000USD | 9,102,000USD | 5,888,000USD |
| Intangible Assets | 30,778,000USD | 37,783,000USD | 41,353,000USD | 47,273,000USD | — | — | — |
| Other Current Assets | 8,172,000USD | 8,790,000USD | 9,374,000USD | 14,153,000USD | 7,815,000USD | 7,000USD | 8,000USD |
| Total Liab | 576,729,000USD | 528,535,000USD | 366,479,000USD | 157,407,000USD | 42,247,000USD | 11,673,000USD | 3,334,000USD |
| Total Stockholder Equity | -166,236,000USD | -100,500,000USD | 15,273,000USD | 121,333,000USD | 101,683,000USD | -2,571,000USD | 2,554,000USD |
| Other Current Liab | 3,653,000USD | 18,133,000USD | 17,204,000USD | 9,426,000USD | 16,020,000USD | 2,127,000USD | 690,000USD |
| Common Stock | 2,000USD | 1,000USD | 1,000USD | 1,000USD | 9,000USD | 1,000USD | 1,000USD |
| Capital Stock | 1,000USD | 1,000USD | 1,000USD | 10,000USD | 9,000USD | 1,000USD | — |
| Retained Earnings | -517,609,000USD | -423,230,000USD | -303,328,000USD | -179,313,000USD | -68,242,000USD | -12,149,000USD | -3,740,000USD |
| Cash | 4,233,000USD | 937,000USD | 10,326,000USD | 13,666,000USD | 96,661,000USD | 45,000USD | 2,137,000USD |
| Cash And Short Term Investments | 4,233,000USD | 937,000USD | 10,326,000USD | 13,666,000USD | 96,661,000USD | 45,000USD | 2,137,000USD |
| Total Current Assets | 22,027,000USD | 18,823,000USD | 26,988,000USD | 34,104,000USD | 105,508,000USD | 628,000USD | 2,145,000USD |
| Total Current Liabilities | 15,637,000USD | 55,436,000USD | 31,941,000USD | 23,267,000USD | 17,968,000USD | 2,353,000USD | 837,000USD |
| Net Debt | 531,284,000USD | 436,219,000USD | 317,095,000USD | 106,419,000USD | -72,354,000USD | 9,325,000USD | 360,000USD |
| Short Term Debt | 202,000USD | 20,316,000USD | 97,000USD | 84,000USD | 28,000USD | 50,000USD | — |
| Short Long Term Debt Total | 535,517,000USD | 437,156,000USD | 327,421,000USD | 120,085,000USD | 24,307,000USD | 9,370,000USD | 2,497,000USD |
| Long Term Debt | 483,120,000USD | 416,577,000USD | 277,985,000USD | 119,814,000USD | 11,199,000USD | 104,000USD | — |
| Net Receivables | 2,203,000USD | 2,282,000USD | 3,078,000USD | 2,691,000USD | 110,000USD | 333,000USD | — |
| Inventory | 7,419,000USD | 6,814,000USD | 4,210,000USD | 3,594,000USD | 922,000USD | 243,000USD | — |
| Accounts Payable | 11,782,000USD | 16,987,000USD | 14,640,000USD | 13,757,000USD | 1,920,000USD | 176,000USD | 147,000USD |
| Property Plant Equipment Net | 357,688,000USD | 371,328,000USD | 313,338,000USD | 157,981,000USD | 37,405,000USD | 8,423,000USD | 3,743,000USD |
| Property Plant Equipment Gross | 405,672,000USD | 399,879,000USD | 326,672,000USD | 157,981,000USD | 38,376,000USD | 8,710,000USD | — |
| Common Stock Shares Outstanding | 23,466,935shares | 8,480,247shares | 7,943,874shares | 7,976,971shares | 6,641,913shares | 3,821,271shares | 771,792shares |
| Non Current Assets Total | 388,466,000USD | 409,212,000USD | 354,764,000USD | 244,636,000USD | 38,422,000USD | 8,474,000USD | 3,743,000USD |
| Non Current Liabilities Total | 561,092,000USD | 473,099,000USD | 334,538,000USD | 134,140,000USD | 24,279,000USD | 9,320,000USD | 2,497,000USD |
| Non Current Liabilities Other | 51,343,000USD | 49,856,000USD | 49,225,000USD | 14,139,000USD | 13,080,000USD | 9,216,000USD | — |
| Net Working Capital | 5,717,000USD | -36,613,000USD | -4,953,000USD | 10,837,000USD | 87,540,000USD | -1,725,000USD | — |
| Unclassified Non Current Liabilities | 26,629,000USD | 6,666,000USD | 7,328,000USD | — | — | — | 2,497,000USD |
| Unclassified Equity | 351,370,000USD | 322,728,000USD | 318,599,000USD | 300,635,000USD | 169,907,000USD | 9,576,000USD | 6,293,000USD |
| Current Deferred Revenue | — | -18,082,000USD | — | — | -28,000USD | — | — |
| Short Long Term Debt | — | 20,205,000USD | — | — | — | 50,000USD | — |
| Non Currrent Assets Other | — | 101,000USD | 73,000USD | 901,000USD | 1,017,000USD | 51,000USD | -3,743,000USD |
| Unclassified Current Liabilities | — | -20,205,000USD | — | — | — | — | — |
| Good Will | — | — | 0USD | 38,481,000USD | 0USD | — | — |
| Accumulated Other Comprehensive Income | — | — | 0USD | — | 0USD | 0USD | — |
| Other Assets | — | — | — | 901,000USD | 1,017,000USD | 51,000USD | — |
| Other Liab | — | — | — | — | 10,000USD | — | — |
| Net Tangible Assets | — | — | — | — | 101,683,000USD | -2,571,000USD | 2,554,000USD |
| Unclassified Non Current Assets | — | — | — | — | -1,017,000USD | — | — |
| Source | 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 | -12,718,000USD | -8,697,000USD | -26,430,000USD | -21,577,000USD | -37,675,000USD | -36,258,000USD | -34,327,000USD | -25,267,000USD |
| Depreciation | 5,629,000USD | 2,305,000USD | 5,851,000USD | 5,856,000USD | 5,880,000USD | 5,886,000USD | 5,868,000USD | 3,889,000USD |
| Stock Based Compensation | 993,000USD | 1,090,000USD | 1,251,000USD | 2,260,000USD | 590,000USD | 1,247,000USD | 1,387,000USD | 1,648,000USD |
| Other Non Cash Items | -6,230,000USD | 2,969,000USD | 15,125,000USD | -407,000USD | 21,018,000USD | 27,311,000USD | 4,996,000USD | 13,032,000USD |
| Change To Account Receivables | -662,000USD | 187,000USD | 13,000USD | 165,000USD | -303,000USD | -191,000USD | 482,000USD | 889,000USD |
| Change To Inventory | 480,000USD | -1,087,000USD | 324,000USD | 457,000USD | -287,000USD | 900,000USD | -2,526,000USD | -503,000USD |
| Change In Working Capital | 7,249,000USD | -813,000USD | -4,717,000USD | 5,151,000USD | 634,000USD | 3,048,000USD | 4,865,000USD | 2,697,000USD |
| Total Cash From Operating Activities | -6,070,000USD | -3,146,000USD | -8,920,000USD | -8,717,000USD | -9,553,000USD | 1,234,000USD | -17,211,000USD | -4,001,000USD |
| Capital Expenditures | -1,105,000USD | -482,000USD | -1,187,000USD | -5,922,000USD | -4,962,000USD | -9,825,000USD | -12,805,000USD | -24,839,000USD |
| Free Cash Flow | -7,175,000USD | -2,664,000USD | -10,107,000USD | -14,639,000USD | -14,515,000USD | -8,591,000USD | -30,016,000USD | -28,840,000USD |
| Total Cashflows From Investing Activities | -1,105,000USD | 482,000USD | -1,187,000USD | -5,922,000USD | -4,962,000USD | -9,825,000USD | -12,805,000USD | -24,839,000USD |
| Net Borrowings | 15,656,000USD | -86,000USD | 9,959,000USD | -18,000USD | 10,462,000USD | 9,250,000USD | 20,649,000USD | — |
| Total Cash From Financing Activities | 15,227,000USD | 672,000USD | 9,647,000USD | -603,000USD | 35,462,000USD | 9,250,000USD | 20,649,000USD | 30,283,000USD |
| Issuance Of Capital Stock | 0USD | -469,000USD | -1,000USD | -49,000USD | 25,000,000USD | — | 0USD | 0USD |
| Change In Cash | 8,052,000USD | -1,992,000USD | -460,000USD | -15,242,000USD | 20,947,000USD | 659,000USD | -9,367,000USD | 1,443,000USD |
| Begin Period Cash Flow | 10,719,000USD | 12,711,000USD | 13,171,000USD | 28,413,000USD | 7,466,000USD | 6,807,000USD | 16,174,000USD | 14,731,000USD |
| End Period Cash Flow | 18,771,000USD | 10,719,000USD | 12,711,000USD | 13,171,000USD | 28,413,000USD | 7,466,000USD | 6,807,000USD | 16,174,000USD |
| Other Cashflows From Financing Activities | -99,000USD | -369,000USD | -311,000USD | -585,000USD | 14,017,000USD | — | -12,805,000USD | -4,000USD |
| Unclassified Financing Cash Flow | — | 1,596,000USD | — | — | -14,017,000USD | — | 12,805,000USD | 30,287,000USD |
| Investments | — | — | -1,187,000USD | -5,922,000USD | -4,962,000USD | -9,825,000USD | -12,805,000USD | -24,839,000USD |
| Unclassified Investing Cash Flow | — | — | 1,187,000USD | 5,922,000USD | 4,962,000USD | 9,825,000USD | 12,805,000USD | 24,839,000USD |
| Sale Purchase Of Stock | — | — | — | — | — | 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 |
|---|---|---|---|---|---|---|---|
| Net Income | -94,379,000USD | -119,902,000USD | -124,015,000USD | -111,071,000USD | -56,093,000USD | -8,409,000USD | -3,406,000USD |
| Depreciation | 19,892,000USD | 18,871,000USD | 13,132,000USD | 10,427,000USD | 684,000USD | 287,000USD | 287,000USD |
| Stock Based Compensation | 5,191,000USD | 3,348,000USD | 16,274,000USD | 39,166,000USD | 17,895,000USD | 3,295,000USD | 1,942,000USD |
| Other Non Cash Items | 38,705,000USD | 61,829,000USD | 56,347,000USD | 7,232,000USD | 6,973,000USD | 4,284,000USD | 147,000USD |
| Change To Account Receivables | 62,000USD | 899,000USD | -392,000USD | -643,000USD | 193,000USD | -333,000USD | -333,000USD |
| Change To Inventory | -593,000USD | -3,102,000USD | -678,000USD | -88,000USD | -652,000USD | -243,000USD | -243,000USD |
| Change In Working Capital | 255,000USD | 8,793,000USD | 5,105,000USD | 5,438,000USD | 9,491,000USD | 989,000USD | 198,000USD |
| Total Cash From Operating Activities | -30,336,000USD | -27,061,000USD | -33,157,000USD | -48,808,000USD | -20,108,000USD | -3,838,000USD | -1,119,000USD |
| Capital Expenditures | -11,589,000USD | -82,454,000USD | -162,265,000USD | -81,833,000USD | -29,666,000USD | -3,422,000USD | -3,743,000USD |
| Free Cash Flow | -41,925,000USD | -109,515,000USD | -195,422,000USD | -130,641,000USD | -49,774,000USD | -7,260,000USD | -4,862,000USD |
| Total Cashflows From Investing Activities | -11,589,000USD | -82,454,000USD | -162,265,000USD | -172,385,000USD | -29,666,000USD | -3,422,000USD | -3,743,000USD |
| Net Borrowings | 20,317,000USD | 100,086,000USD | 152,608,000USD | 124,649,000USD | 45,993,000USD | 5,248,000USD | 2,498,000USD |
| Total Cash From Financing Activities | 45,178,000USD | 100,086,000USD | 187,379,000USD | 145,054,000USD | 150,806,000USD | 5,168,000USD | 6,999,000USD |
| Issuance Of Capital Stock | 24,481,000USD | 0USD | 0USD | 23,300,000USD | 137,532,000USD | 0USD | — |
| Change In Cash | 3,253,000USD | -9,429,000USD | -8,043,000USD | -76,139,000USD | 101,032,000USD | -2,092,000USD | 2,137,000USD |
| Begin Period Cash Flow | 7,466,000USD | 16,895,000USD | 24,938,000USD | 101,077,000USD | 45,000USD | 2,137,000USD | — |
| End Period Cash Flow | 10,719,000USD | 7,466,000USD | 16,895,000USD | 24,938,000USD | 101,077,000USD | 45,000USD | 2,137,000USD |
| Other Cashflows From Financing Activities | -1,216,000USD | 100,086,000USD | 34,774,000USD | -2,895,000USD | -5,399,000USD | -3,422,000USD | 4,501,000USD |
| Unclassified Financing Cash Flow | 1,596,000USD | -100,086,000USD | — | 23,300,000USD | 80,885,000USD | 30,742,000USD | 27,320,000USD |
| Investments | — | -82,454,000USD | -132,398,000USD | -172,385,000USD | -29,666,000USD | -3,422,000USD | — |
| Sale Purchase Of Stock | — | 0USD | -3,000USD | 0USD | 56,647,000USD | -80,000USD | — |
| Unclassified Investing Cash Flow | — | 82,454,000USD | 132,398,000USD | 107,646,000USD | 29,666,000USD | 3,422,000USD | — |
| Change To Liabilities | — | — | — | 2,116,000USD | 1,737,000USD | 29,000USD | 147,000USD |
| Dividends Paid | — | — | — | 0USD | -27,320,000USD | -27,320,000USD | -27,320,000USD |
| Other Cashflows From Investing Activities | — | — | — | -25,813,000USD | — | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | — | -4,284,000USD | — |
| Source | 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 2022Yearly · 2022-12-31 | Product | Intellectual Property Product | 0 | USD | 0001840780-23-000014 |
| FY 2022Yearly · 2022-12-31 | Product | Produce | 19,474,000 | USD | 0001840780-23-000014 |
| FY 2021Yearly · 2021-12-31 | Product | Intellectual Property Product | 87,000 | USD | 0001840780-23-000014 |
| FY 2021Yearly · 2021-12-31 | Product | Produce | 551,000 | USD | 0001840780-23-000014 |
| FY 2020Yearly · 2020-12-31 | Product | Intellectual Property Product | 0 | USD | 0001628280-22-007907 |
| FY 2020Yearly · 2020-12-31 | Product | Produce | 82,000 | USD | 0001628280-22-007907 |
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.