LRMR
Larimar Therapeutics, Inc.
Company overview
- Market capitalization
- $329.31M
- Employees
- 71
- Latest publication
- 2026-09-29
About Larimar Therapeutics, Inc.
Larimar Therapeutics, Inc., a clinical-stage biotechnology company, focuses on developing treatments for rare diseases using its novel cell penetrating peptide technology platform. Its lead product candidate is CTI-1601, which is in Phase 2 OLE clinical trial for the treatment of Friedreich's ataxia, a rare, progressive and fatal disease. The company is based in Bala Cynwyd, Pennsylvania.
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 | 482,000USD | 0USD | 0USD |
| Research Development | 25,031,000USD | 59,373,000USD | 44,931,000USD | 23,368,000USD | 26,552,000USD | 26,738,000USD | 13,919,000USD | 19,682,000USD |
| Selling General Administrative | 6,086,000USD | 4,645,000USD | 4,568,000USD | 4,424,000USD | 4,636,000USD | 4,555,000USD | 4,345,000USD | 4,917,000USD |
| Total Operating Expenses | 31,117,000USD | 64,018,000USD | 49,499,000USD | 27,792,000USD | 31,188,000USD | 31,293,000USD | 18,264,000USD | 24,599,000USD |
| Operating Income | -31,117,000USD | -64,018,000USD | -49,499,000USD | -27,792,000USD | -31,188,000USD | -31,293,000USD | -18,264,000USD | -24,599,000USD |
| Income Before Tax | -29,613,000USD | -62,498,000USD | -47,712,000USD | -26,182,000USD | -29,281,000USD | -28,824,000USD | -15,499,000USD | -21,627,000USD |
| Net Income | -29,613,000USD | -62,498,000USD | -47,712,000USD | -26,182,000USD | -29,281,000USD | -28,824,000USD | -15,499,000USD | -21,627,000USD |
| Net Income From Continuing Ops | -29,613,000USD | -62,498,000USD | -47,712,000USD | -26,182,000USD | -29,281,000USD | -28,824,000USD | -15,499,000USD | -21,627,000USD |
| Ebitda | -31,117,000USD | -63,931,000USD | -47,624,000USD | -27,705,000USD | -31,100,000USD | -31,216,000USD | -18,190,000USD | -24,512,000USD |
| Reconciled Depreciation | 64,000USD | 87,000USD | 88,000USD | 87,000USD | 88,000USD | 77,000USD | 74,000USD | 87,000USD |
| Total Other Income Expense Net | 1,504,000USD | 1,520,000USD | 1,787,000USD | 1,610,000USD | 1,907,000USD | 2,469,000USD | 2,765,000USD | 2,972,000USD |
| Cost Of Revenue | — | 87,000USD | — | 87,000USD | 88,000USD | 241,000USD | 74,000USD | 87,000USD |
| Gross Profit | — | -87,000USD | — | -87,000USD | -88,000USD | 241,000USD | -74,000USD | -87,000USD |
| Ebit | — | -64,018,000USD | -47,712,000USD | -27,792,000USD | -31,188,000USD | -31,293,000USD | -18,264,000USD | -24,599,000USD |
| Depreciation And Amortization | — | 87,000USD | 88,000USD | 87,000USD | 88,000USD | 77,000USD | 74,000USD | 87,000USD |
| Selling And Marketing Expenses | — | — | 100,000USD | — | — | — | — | 100,000USD |
| Income Tax Expense | — | — | — | — | — | — | -74,000USD | — |
| 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 | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | — |
| Cost Of Revenue | 350,000USD | 318,000USD | 311,000USD | 272,000USD | 326,000USD | 155,000USD | 78,000USD | 261,000USD |
| Gross Profit | -350,000USD | -318,000USD | -311,000USD | -272,000USD | -326,000USD | -155,000USD | -78,000USD | -261,000USD |
| Research Development | 154,224,000USD | 73,278,000USD | 27,670,000USD | 24,250,000USD | 38,396,000USD | 31,407,000USD | 20,790,000USD | 49,529,000USD |
| Selling General Administrative | 18,273,000USD | 17,612,000USD | 14,088,000USD | 12,276,000USD | 12,069,000USD | 11,397,000USD | 2,424,000USD | 1,517,000USD |
| Total Operating Expenses | 172,497,000USD | 90,890,000USD | 41,758,000USD | 36,526,000USD | 50,465,000USD | 42,804,000USD | 23,214,000USD | 62,461,000USD |
| Operating Income | -172,497,000USD | -90,890,000USD | -41,758,000USD | -36,526,000USD | -50,465,000USD | -42,804,000USD | -23,214,000USD | -62,722,000USD |
| Income Before Tax | -165,673,000USD | -80,604,000USD | -36,949,000USD | -35,355,000USD | -50,636,000USD | -42,482,000USD | -23,132,000USD | -62,968,000USD |
| Net Income | -165,673,000USD | -80,604,000USD | -36,949,000USD | -34,184,000USD | -50,310,000USD | -42,327,000USD | -23,132,000USD | -61,368,000USD |
| Net Income From Continuing Ops | -165,673,000USD | -80,604,000USD | -36,949,000USD | -35,355,000USD | -50,636,000USD | -42,482,000USD | -23,132,000USD | — |
| Ebit | -172,497,000USD | -90,890,000USD | -41,758,000USD | -36,526,000USD | -50,465,000USD | -42,804,000USD | -23,214,000USD | -61,070,000USD |
| Ebitda | -172,147,000USD | -90,572,000USD | -41,447,000USD | -36,208,000USD | -50,139,000USD | -42,649,000USD | -23,136,000USD | -60,809,000USD |
| Depreciation And Amortization | 350,000USD | 318,000USD | 311,000USD | 318,000USD | 326,000USD | 155,000USD | 78,000USD | 261,000USD |
| Reconciled Depreciation | 350,000USD | 318,000USD | 311,000USD | 318,000USD | 326,000USD | 155,000USD | 78,000USD | — |
| Total Other Income Expense Net | 6,824,000USD | 10,286,000USD | 4,809,000USD | 1,171,000USD | -171,000USD | 322,000USD | 82,000USD | -246,000USD |
| Interest Expense | — | — | — | 318,000USD | 326,000USD | 0USD | 1,766,000USD | 246,000USD |
| Income Tax Expense | — | — | — | -1,171,000USD | -326,000USD | -155,000USD | -93,860USD | -1,600,000USD |
| Non Operating Income Net Other | — | — | — | 1,171,000USD | — | 322,000USD | — | — |
| Net Income Applicable To Common Shares | — | — | — | -35,355,000USD | -50,636,000USD | -42,482,000USD | -23,132,000USD | -11,192,000USD |
| Interest Income | — | — | — | — | — | — | 248,000USD | 246,000USD |
| Unclassified Operating Expenses | — | — | — | — | — | — | — | 11,415,000USD |
| 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 | 165,302,000USD | 208,511,000USD | 145,842,000USD | 187,350,000USD | 149,988,000USD | 170,175,000USD | 200,225,000USD | 219,021,000USD |
| Cash And Equivalents | 92,687,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 160,672,000USD | 204,977,000USD | 142,022,000USD | 183,223,000USD | 145,556,000USD | 165,485,000USD | 195,304,000USD | 213,256,000USD |
| Other Current Assets | 4,405,000USD | 4,592,000USD | 4,423,000USD | 7,788,000USD | 6,049,000USD | 6,903,000USD | 10,796,000USD | 8,606,000USD |
| Other Non Current Assets | 480,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 37,920,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 34,166,000USD | 47,757,000USD | 64,795,000USD | 45,116,000USD | 26,649,000USD | 22,134,000USD | 24,356,000USD | 16,285,000USD |
| Other Current Liabilities | 25,367,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 127,382,000USD | 158,033,000USD | 78,085,000USD | 139,038,000USD | 119,854,000USD | 144,271,000USD | 171,812,000USD | 198,400,000USD |
| Total Equity Including Noncontrolling Interest | 127,382,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 3,694,000USD | 2,424,000USD | 2,691,000USD | 2,979,000USD | 3,265,000USD | 3,502,000USD | 3,719,000USD | 3,805,000USD |
| Accounts Payable | 7,597,000USD | 8,576,000USD | 5,216,000USD | 11,100,000USD | 4,169,000USD | 2,274,000USD | 2,424,000USD | 1,686,000USD |
| Short Term Debt | 1,202,000USD | 1,058,000USD | 1,105,000USD | 1,151,000USD | 1,129,000USD | 1,096,000USD | 1,060,000USD | 1,026,000USD |
| Common Stock | 103,000USD | 103,000USD | 83,000USD | 86,000USD | 64,000USD | 64,000USD | 64,000USD | 64,000USD |
| Retained Earnings | -497,226,000USD | -464,444,000USD | -434,831,000USD | -372,333,000USD | -324,621,000USD | -298,439,000USD | -269,158,000USD | -240,334,000USD |
| Accumulated Other Comprehensive Income | -12,000USD | — | 54,000USD | 66,000USD | -9,000USD | 54,000USD | 148,000USD | 358,000USD |
| Total Liab | — | 50,478,000USD | 67,757,000USD | 48,312,000USD | 30,134,000USD | 25,904,000USD | 28,413,000USD | 20,621,000USD |
| Other Current Liab | — | 38,123,000USD | 58,474,000USD | 32,865,000USD | 21,351,000USD | 18,764,000USD | 20,872,000USD | 13,573,000USD |
| Capital Stock | — | 104,000USD | 83,000USD | 86,000USD | 64,000USD | 64,000USD | 64,000USD | 64,000USD |
| Cash | — | 177,913,000USD | 85,412,000USD | 90,140,000USD | 20,587,000USD | 21,126,000USD | 33,218,000USD | 35,067,000USD |
| Cash And Short Term Investments | — | 200,385,000USD | 136,852,000USD | 175,435,000USD | 138,524,000USD | 157,526,000USD | 183,454,000USD | 203,707,000USD |
| Net Debt | — | -174,134,000USD | -81,345,000USD | -85,793,000USD | -15,973,000USD | -16,260,000USD | -28,101,000USD | -29,705,000USD |
| Short Long Term Debt Total | — | 3,779,000USD | 4,067,000USD | 4,347,000USD | 4,614,000USD | 4,866,000USD | 5,117,000USD | 5,362,000USD |
| Short Term Investments | — | 22,472,000USD | 51,440,000USD | 85,295,000USD | 117,937,000USD | 136,400,000USD | 150,236,000USD | 168,640,000USD |
| Property Plant Equipment Gross | — | 4,381,000USD | 4,584,000USD | 4,785,000USD | 4,983,000USD | 5,133,000USD | 5,262,000USD | 5,271,000USD |
| Common Stock Shares Outstanding | — | 85,182,783shares | 85,182,783shares | 78,324,767shares | 64,027,892shares | 63,964,008shares | 63,810,823shares | 63,806,158shares |
| Non Current Assets Total | — | 3,534,000USD | 3,820,000USD | 4,127,000USD | 4,432,000USD | 4,690,000USD | 4,921,000USD | 5,765,000USD |
| Non Current Liabilities Total | — | 2,721,000USD | 2,962,000USD | 3,196,000USD | 3,485,000USD | 3,770,000USD | 4,057,000USD | 4,336,000USD |
| Non Currrent Assets Other | — | 1,110,000USD | 1,129,000USD | 1,148,000USD | 1,167,000USD | 1,188,000USD | 1,202,000USD | 621,000USD |
| Net Working Capital | — | 157,220,000USD | 77,227,000USD | 138,107,000USD | 118,907,000USD | 143,351,000USD | 170,948,000USD | 196,971,000USD |
| Unclassified Non Current Liabilities | — | 2,721,000USD | 2,962,000USD | 3,196,000USD | 3,485,000USD | 3,770,000USD | 4,057,000USD | 4,336,000USD |
| Unclassified Equity | — | 622,270,000USD | 512,696,000USD | 511,133,000USD | 444,356,000USD | 442,528,000USD | 440,694,000USD | 438,248,000USD |
| Net Receivables | — | — | 747,000USD | 1,000,999USD | 983,000USD | 1,056,000USD | 1,054,000USD | 943,000USD |
| Inventory | — | — | — | — | — | — | — | -943,000USD |
| Unclassified Non Current Assets | — | — | — | — | — | — | — | 1,339,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 145,842,000USD | 200,225,000USD | 95,935,000USD | 126,405,000USD | 78,667,000USD | 104,686,000USD | 5,201,000USD | 121,762,000USD |
| Other Current Assets | 4,423,000USD | 10,796,000USD | 3,385,000USD | 2,311,000USD | 1,899,000USD | 5,282,000USD | 419,000USD | 2,167,000USD |
| Total Liab | 67,757,000USD | 28,413,000USD | 14,215,000USD | 15,502,000USD | 14,254,000USD | 14,994,000USD | 5,895,000USD | 28,491,000USD |
| Total Stockholder Equity | 78,085,000USD | 171,812,000USD | 81,720,000USD | 110,903,000USD | 64,413,000USD | 89,692,000USD | -694,000USD | 93,271,000USD |
| Other Current Liab | 58,474,000USD | 20,872,000USD | 7,386,000USD | 8,408,000USD | 6,592,000USD | 5,843,000USD | 2,259,000USD | 6,942,000USD |
| Common Stock | 83,000USD | 64,000USD | 43,000USD | 43,000USD | 18,000USD | 15,000USD | 6,000USD | 37,000USD |
| Capital Stock | 83,000USD | 64,000USD | 43,000USD | 43,000USD | 18,000USD | 15,000USD | 6,000USD | — |
| Retained Earnings | -434,831,000USD | -269,158,000USD | -188,554,000USD | -151,605,000USD | -116,250,000USD | -65,614,000USD | -23,132,000USD | -350,945,000USD |
| Cash | 85,412,000USD | 33,218,000USD | 26,749,000USD | 26,825,000USD | 70,097,000USD | 68,148,000USD | 1,009,000USD | 49,331,000USD |
| Cash And Short Term Investments | 136,852,000USD | 183,454,000USD | 86,790,000USD | 118,428,000USD | 70,097,000USD | 92,638,000USD | 1,009,000USD | 118,066,000USD |
| Total Current Assets | 142,022,000USD | 195,304,000USD | 90,175,000USD | 120,739,000USD | 72,204,000USD | 97,952,000USD | 4,750,000USD | 121,330,000USD |
| Total Current Liabilities | 64,795,000USD | 24,356,000USD | 9,506,000USD | 10,705,000USD | 8,846,000USD | 8,992,000USD | 5,895,000USD | 13,306,000USD |
| Net Debt | -81,345,000USD | -28,101,000USD | -21,203,000USD | -21,417,000USD | -64,095,000USD | -61,631,000USD | -912,000USD | -28,691,000USD |
| Short Term Debt | 1,105,000USD | 1,060,000USD | 837,000USD | 611,000USD | 594,000USD | 515,000USD | 97,000USD | 5,455,000USD |
| Short Long Term Debt Total | 4,067,000USD | 5,117,000USD | 5,546,000USD | 5,408,000USD | 6,002,000USD | 6,517,000USD | 8,561,000USD | 20,640,000USD |
| Short Term Investments | 51,440,000USD | 150,236,000USD | 60,041,000USD | 91,603,000USD | 0USD | 24,490,000USD | 43,050,000USD | 68,735,000USD |
| Net Receivables | 747,000USD | 1,054,000USD | — | — | 208,000USD | 32,000USD | 158,000USD | 1,536,000USD |
| Accounts Payable | 5,216,000USD | 2,424,000USD | 1,283,000USD | 1,686,000USD | 1,660,000USD | 2,634,000USD | 3,539,000USD | 909,000USD |
| Property Plant Equipment Net | 2,691,000USD | 3,719,000USD | 3,762,000USD | 3,689,000USD | 4,455,000USD | 4,976,000USD | 361,000USD | 375,000USD |
| Property Plant Equipment Gross | 4,584,000USD | 5,262,000USD | 4,987,000USD | 3,689,000USD | 4,455,000USD | 4,976,000USD | 7,872,000USD | 375,000USD |
| Accumulated Other Comprehensive Income | 54,000USD | 148,000USD | 81,000USD | -31,000USD | 0USD | 1,000USD | 35,000USD | -33,000USD |
| Common Stock Shares Outstanding | 72,947,927shares | 61,256,084shares | 43,901,241shares | 25,761,394shares | 17,164,284shares | 11,883,155shares | 3,114,670shares | 2,685,726shares |
| Non Current Assets Total | 3,820,000USD | 4,921,000USD | 5,760,000USD | 5,666,000USD | 6,463,000USD | 6,734,000USD | 451,000USD | 432,000USD |
| Non Current Liabilities Total | 2,962,000USD | 4,057,000USD | 4,709,000USD | 4,797,000USD | 5,408,000USD | 6,002,000USD | 14,920,000USD | 15,185,000USD |
| Non Currrent Assets Other | 1,129,000USD | 1,202,000USD | 659,000USD | 1,977,000USD | 2,008,000USD | 1,758,000USD | 90,000USD | 57,000USD |
| Net Working Capital | 77,227,000USD | 170,948,000USD | 80,669,000USD | 110,034,000USD | 63,358,000USD | 88,960,000USD | -1,145,000USD | — |
| Unclassified Non Current Liabilities | 2,962,000USD | 4,057,000USD | 4,709,000USD | — | 5,408,000USD | — | 6,456,000USD | — |
| Unclassified Equity | 512,696,000USD | 440,694,000USD | 270,107,000USD | 262,453,000USD | 180,627,000USD | 155,275,000USD | 22,391,000USD | 444,212,000USD |
| Unclassified Non Current Assets | — | — | 1,339,000USD | -1,977,000USD | — | — | — | — |
| Other Assets | — | — | — | 1,977,000USD | 0USD | 0USD | 90,000USD | 26,000USD |
| Non Current Liabilities Other | — | — | — | 4,797,000USD | — | 6,002,000USD | — | — |
| Net Tangible Assets | — | — | — | 110,903,000USD | 64,413,000USD | 89,692,000USD | -694,000USD | 2,914,000USD |
| Inventory | — | — | — | — | -208,000USD | -32,000USD | 3,164,000USD | — |
| Long Term Debt | — | — | — | — | — | — | 8,464,000USD | 15,185,000USD |
| Unclassified Current Assets | — | — | — | — | — | — | -43,050,000USD | — |
| Current Deferred Revenue | — | — | — | — | — | — | — | -5,455,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -29,613,000USD | -62,498,000USD | -47,712,000USD | -26,182,000USD | -29,281,000USD | -28,824,000USD | -15,499,000USD | -21,627,000USD |
| Depreciation | -16,000USD | 87,000USD | 88,000USD | 87,000USD | -667,000USD | 77,000USD | 74,000USD | 87,000USD |
| Stock Based Compensation | 1,979,000USD | 1,557,000USD | 1,785,000USD | 1,828,000USD | 1,834,000USD | 2,410,000USD | 1,957,000USD | 2,301,000USD |
| Other Non Cash Items | 1,878,000USD | 1,321,000USD | -394,000USD | -534,000USD | -60,000USD | -1,239,000USD | -1,759,000USD | -1,821,000USD |
| Change In Working Capital | -16,879,000USD | 22,563,000USD | 17,480,000USD | 5,420,000USD | 1,634,000USD | 5,761,000USD | -9,319,000USD | 7,072,000USD |
| Total Cash From Operating Activities | -44,614,000USD | -38,527,000USD | -28,753,000USD | -19,381,000USD | -26,540,000USD | -21,815,000USD | -24,546,000USD | -13,988,000USD |
| Capital Expenditures | 0USD | 0USD | -23,000USD | -19,000USD | -49,000USD | -179,000USD | -62,000USD | -274,000USD |
| Free Cash Flow | -44,614,000USD | -38,527,000USD | -28,776,000USD | -19,400,000USD | -26,589,000USD | -21,994,000USD | -24,608,000USD | -14,262,000USD |
| Investments | 29,000,000USD | 34,000,000USD | 33,019,000USD | 18,842,000USD | 14,448,000USD | 19,197,000USD | 27,272,000USD | -63,492,000USD |
| Total Cashflows From Investing Activities | 29,000,000USD | 34,000,000USD | 33,019,000USD | 18,842,000USD | 14,448,000USD | 19,197,000USD | 27,272,000USD | -63,492,000USD |
| Total Cash From Financing Activities | 108,115,000USD | -201,000USD | 65,287,000USD | 0USD | 0USD | 36,000USD | 30,000USD | -334,000USD |
| Issuance Of Capital Stock | 108,101,000USD | -201,000USD | 65,287,000USD | 0USD | 0USD | 0USD | 0USD | -345,000USD |
| Change In Cash | 92,501,000USD | -4,728,000USD | 69,553,000USD | -539,000USD | -12,092,000USD | -2,582,000USD | 2,756,000USD | -77,814,000USD |
| Begin Period Cash Flow | 85,412,000USD | 90,140,000USD | 21,193,000USD | 21,732,000USD | 33,824,000USD | 36,406,000USD | 32,311,000USD | 111,464,000USD |
| End Period Cash Flow | 177,913,000USD | 85,412,000USD | 90,746,000USD | 21,193,000USD | 21,732,000USD | 33,824,000USD | 35,067,000USD | 33,650,000USD |
| Other Cashflows From Financing Activities | 108,115,000USD | — | 65,287,000USD | — | — | 36,000USD | 30,000USD | 11,000USD |
| Unclassified Operating Cash Flow | -1,963,000USD | -1,557,000USD | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | -108,101,000USD | — | -65,287,000USD | — | — | — | — | — |
| Sale Purchase Of Stock | — | — | — | — | — | — | 334,000USD | -334,000USD |
| Other Cashflows From Investing Activities | — | — | — | — | — | — | — | -63,218,000USD |
| Unclassified Investing Cash Flow | — | — | — | — | — | — | — | 63,492,000USD |
| 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 | -165,673,000USD | -80,604,000USD | -36,949,000USD | -35,355,000USD | -50,636,000USD | -42,482,000USD | -23,132,000USD | -61,368,000USD |
| Depreciation | -1,348,000USD | 318,000USD | 311,000USD | 318,000USD | 326,000USD | 155,000USD | 78,000USD | 261,000USD |
| Stock Based Compensation | 7,004,000USD | 8,796,000USD | 7,615,000USD | 6,619,000USD | 5,473,000USD | 2,161,000USD | 129,000USD | 173,000USD |
| Other Non Cash Items | -281,000USD | -5,445,000USD | 5,689,999USD | -820,000USD | -15,000USD | 10,000USD | 129,000USD | 9,783,000USD |
| Change In Working Capital | 47,097,000USD | 6,175,000USD | -2,511,000USD | 1,669,000USD | 2,747,000USD | -2,043,000USD | 226,000USD | 593,000USD |
| Total Cash From Operating Activities | -113,201,000USD | -70,760,000USD | -33,459,000USD | -27,569,000USD | -42,105,000USD | -42,199,000USD | -22,699,000USD | -51,487,000USD |
| Capital Expenditures | -91,000USD | -515,000USD | -163,999USD | -100,000USD | -333,000USD | -62,000USD | -83,000USD | -108,000USD |
| Free Cash Flow | -113,292,000USD | -71,275,000USD | -33,623,000USD | -27,669,000USD | -42,438,000USD | -42,261,000USD | -22,782,000USD | -51,595,000USD |
| Investments | 100,400,000USD | -85,387,000USD | 33,353,000USD | -90,860,000USD | 24,502,000USD | 17,090,000USD | -83,000USD | -23,486,000USD |
| Total Cashflows From Investing Activities | 100,309,000USD | -85,387,000USD | 33,353,000USD | -90,960,000USD | 24,169,000USD | 17,090,000USD | -83,000USD | -6,867,000USD |
| Total Cash From Financing Activities | 65,086,000USD | 161,883,000USD | 30,000USD | 75,257,000USD | 19,885,000USD | 93,587,000USD | 19,395,000USD | 66,908,000USD |
| Issuance Of Capital Stock | 65,086,000USD | 161,806,000USD | 0USD | 75,257,000USD | 19,885,000USD | 75,592,000USD | 75,485,000USD | — |
| Change In Cash | 52,194,000USD | 5,736,000USD | -76,000USD | -43,272,000USD | 1,949,000USD | 68,478,000USD | -48,322,001USD | 8,554,000USD |
| Begin Period Cash Flow | 33,824,000USD | 28,088,000USD | 26,825,000USD | 71,436,000USD | 69,487,000USD | 1,009,000USD | 49,331,000USD | 40,777,000USD |
| End Period Cash Flow | 86,018,000USD | 33,824,000USD | 26,749,000USD | 28,164,000USD | 71,436,000USD | 69,487,000USD | 1,008,999USD | 49,331,000USD |
| Other Cashflows From Financing Activities | 65,086,000USD | 77,000USD | 30,000USD | -90,960,000USD | 24,169,000USD | 17,995,000USD | 19,395,000USD | 12,082,000USD |
| Unclassified Financing Cash Flow | -65,086,000USD | — | — | 90,960,000USD | -24,169,000USD | — | — | -12,394,000USD |
| Other Cashflows From Investing Activities | — | — | 33,517USD | -90,860USD | 24,502USD | 41,934,000USD | -583,000USD | -6,759,000USD |
| Unclassified Operating Cash Flow | — | — | -7,614,999USD | — | — | — | — | — |
| Change To Liabilities | — | — | — | 1,842,000USD | -974,000USD | -3,288,000USD | 2,630,000USD | 810,000USD |
| Sale Purchase Of Stock | — | — | — | 75,257,000USD | — | 75,592,000USD | 194,000USD | 67,220,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -43,272,000USD | — | 68,478,000USD | — | — |
| Unclassified Investing Cash Flow | — | — | — | — | — | -41,872,000USD | — | 23,486,000USD |
| Change To Account Receivables | — | — | — | — | — | — | 1,288,000USD | -666,000USD |
| Change To Inventory | — | — | — | — | — | — | -1,288,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.