MNOV
MEDICINOVA INC
Company overview
- Market capitalization
- $103.36M
- Employees
- 6
- Latest publication
- 2026-09-29
About MEDICINOVA INC
MediciNova, Inc., a biopharmaceutical company, focuses on developing novel and small molecule therapeutics for the treatment of serious diseases with unmet medical needs in the United States. It develops MN-166 (ibudilast), an oral anti-inflammatory and neuroprotective agent in Phase 2 clinical trial for treating neurological and other disorders, such as progressive multiple sclerosis, amyotrophic lateral sclerosis, chemotherapy-induced peripheral neuropathy, degenerative cervical myelopathy, and glioblastoma, as well as prevention of acute respiratory distress syndrome. The company is also developing MN-001 (tipelukast), an orally bioavailable small molecule compound in Phase 2 clinical trial to treat fibrotic and other metabolic disorders, including nonalcoholic fatty liver disease and hypertriglycedemia. MediciNova, Inc. was incorporated in 2000 and is headquartered in La Jolla, California.
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 | 458,439USD | 186,984USD | 151,739USD | 123,319USD | 134,599USD | 0USD | 0USD | 0USD |
| Research Development | 900,000USD | 1,262,514,000USD | 1,690,423USD | 1,582,975USD | 2,188,652USD | 1,739,802USD | 1,907,413USD | 1,769,400USD |
| Selling General Administrative | 1,829,784USD | 1,590,175,000USD | 1,553,737USD | 1,806,070USD | 1,436,690USD | 1,307,663USD | 1,276,301USD | 1,375,350USD |
| General And Administrative Expenses | 1,829,784USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 2,999,628USD | 2,848,429USD | 3,144,160USD | 3,389,045USD | 3,625,342USD | 3,202,510USD | 3,178,537USD | 3,309,128USD |
| Operating Income | -2,541,189USD | -2,835,806USD | -3,092,402USD | -3,380,998USD | -3,607,092USD | -3,202,510USD | -3,183,714USD | -3,309,128USD |
| Total Other Income Expense Net | -4,881USD | 249,548USD | 296,117USD | 330,625USD | 325,907USD | 338,390USD | 374,599USD | 456,949USD |
| Net Income | -2,314,139USD | -2,586,258USD | -2,802,279USD | -3,050,373USD | -3,281,185USD | -2,864,120USD | -2,814,652USD | -2,852,179USD |
| Cost Of Revenue | — | 174,361USD | 99,981USD | 115,272USD | 116,349USD | 5,177USD | 5,177USD | 5,180USD |
| Gross Profit | — | 12,623USD | 51,758USD | 8,047USD | 18,250USD | -5,177USD | -5,177USD | -5,180USD |
| Unclassified Operating Expenses | — | -2,849,840,571USD | — | — | — | — | — | — |
| Interest Income | — | 252,964USD | 301,876USD | 340,850USD | 324,955USD | 336,111USD | 390,096USD | 447,847USD |
| Net Interest Income | — | 252,964USD | 301,876USD | 340,850USD | 324,955USD | 336,111USD | 390,096USD | 447,847USD |
| Income Before Tax | — | -2,586,258USD | -2,796,285USD | -3,050,373USD | -3,281,185USD | -2,864,120USD | -2,809,115USD | -2,852,179USD |
| Net Income From Continuing Ops | — | -2,586,258USD | -2,802,279USD | -3,050,373USD | -3,281,185USD | -2,864,120USD | -2,814,652USD | -2,852,179USD |
| Ebit | — | -2,835,806USD | -2,796,285USD | -3,380,998USD | -3,607,092USD | -3,202,510USD | -3,183,714USD | -3,309,128USD |
| Ebitda | — | -2,790,994USD | -2,853,530USD | -3,375,695USD | -3,602,028USD | -3,197,333USD | -3,178,537USD | -3,303,948USD |
| Depreciation And Amortization | — | 44,812USD | -57,245USD | 5,303USD | 5,064USD | 5,177USD | 5,177USD | 5,180USD |
| Reconciled Depreciation | — | 4,260USD | 4,555USD | 5,303USD | 5,064USD | 5,177USD | 5,177USD | 5,180USD |
| Income Tax Expense | — | — | 5,994USD | — | — | — | 5,537USD | — |
| Selling And Marketing Expenses | — | — | — | — | — | 55,045USD | — | 74,378USD |
| 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 | 409,657USD | 0USD | 1,000,000USD | 0USD | 4,037,499USD | 4,000,000USD | 0USD | 0USD |
| Cost Of Revenue | 378,606USD | 21,077USD | 20,295USD | 212,426USD | — | 21,342USD | 23,944USD | 25,881USD |
| Gross Profit | 31,051USD | -21,077USD | 1,000,000USD | -212,426USD | 4,037,499USD | -21,342USD | -23,944USD | -25,881USD |
| Research Development | 7,154,848USD | 7,195,144USD | 5,658,295USD | 9,143,404USD | 8,100,027USD | 7,485,192USD | 6,079,042USD | 5,625,814USD |
| Selling General Administrative | 6,159,205USD | 5,221,953USD | 4,984,439USD | 5,236,247USD | 5,486,506USD | 6,453,021USD | 7,952,035USD | 9,961,012USD |
| Total Operating Expenses | 13,314,053USD | 12,675,331USD | 10,900,265USD | 14,628,649USD | 14,253,311USD | 14,178,323USD | 14,031,077USD | 15,586,826USD |
| Operating Income | -13,283,000USD | -12,675,331USD | -9,900,265USD | -14,628,649USD | -10,215,812USD | -14,178,323USD | -14,031,077USD | -15,586,826USD |
| Interest Income | 1,303,792USD | 1,670,804USD | 1,834,665USD | 809,673USD | 143,626USD | 361,182USD | 1,148,242USD | 939,909USD |
| Net Interest Income | 1,303,792USD | 1,670,804USD | 1,834,665USD | 809,673USD | 143,626USD | 361,182USD | 1,148,242USD | 939,909USD |
| Income Before Tax | -11,991,963USD | -11,044,012USD | -8,568,469USD | -14,066,261USD | -10,131,684USD | -13,855,545USD | -12,928,998USD | -14,669,811USD |
| Income Tax Expense | 5,994USD | 5,537USD | 3,047USD | 2,822USD | 2,568USD | -1,648USD | 12,660USD | 5,276USD |
| Tax Provision | 5,994USD | 5,537USD | 3,047USD | 2,822USD | 2,568USD | -1,648USD | 12,660USD | 5,276USD |
| Net Income | -11,997,957USD | -11,049,549USD | -8,571,516USD | -14,069,083USD | -10,134,252USD | -13,853,897USD | -12,941,658USD | -14,675,087USD |
| Net Income From Continuing Ops | -11,997,957USD | -11,049,549USD | -8,571,516USD | -14,069,083USD | -10,134,252USD | -13,853,897USD | -12,941,658USD | -14,675,087USD |
| Ebit | -11,991,963USD | -12,675,331USD | -9,900,265USD | -14,628,649USD | -10,215,812USD | -14,178,323USD | -14,031,077USD | -15,586,826USD |
| Ebitda | -11,971,864USD | -12,654,254USD | -9,879,970USD | -14,610,942USD | -10,189,663USD | -14,156,981USD | -14,007,133USD | -15,560,945USD |
| Depreciation And Amortization | 20,099USD | 21,077USD | 20,295USD | 17,707USD | 26,149USD | 21,342USD | 23,944USD | 25,881USD |
| Reconciled Depreciation | 20,099USD | 21,077USD | 20,295USD | 17,707USD | 26,149USD | 21,342USD | 23,944USD | 25,881USD |
| Total Other Income Expense Net | 1,291,039USD | 1,631,319USD | 1,331,796USD | 562,388USD | 84,128USD | 322,778USD | 1,102,079USD | 917,015USD |
| Selling And Marketing Expenses | — | 258,647USD | 257,931USD | 248,610USD | 228,779USD | 240,467USD | — | — |
| Interest Expense | — | — | — | 562,388USD | 84,128USD | 322,778USD | 1,102,079USD | 0USD |
| Non Operating Income Net Other | — | — | — | 562,388USD | 84,128USD | 322,778USD | 1,102,079USD | 917,015USD |
| Net Income Applicable To Common Shares | — | — | — | -14,069,083USD | -10,134,252USD | -13,853,897USD | -12,941,658USD | -14,675,087USD |
| 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 | 40,433,469USD | 42,704,854USD | 45,603,109USD | 47,578,388USD | 49,823,875USD | 52,431,150USD | 55,875,926USD | 58,119,421USD |
| Cash And Equivalents | 25,415,921USD | — | — | — | — | — | — | — |
| Total Current Assets | 25,921,426USD | 28,146,059USD | 30,991,304USD | 32,922,521USD | 35,123,834USD | 37,679,307USD | 41,074,279USD | 43,265,478USD |
| Other Current Assets | 505,505USD | 571,544,000USD | 184,827USD | 359,909USD | 729,598USD | 1,107,841USD | 714,541USD | 984,860USD |
| Other Non Current Assets | 0USD | — | — | — | — | — | — | — |
| Total Liabilities | 3,162,867USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 2,961,075USD | 3,095,828USD | 3,797,507USD | 3,337,441USD | 2,648,176USD | 2,133,684USD | 2,959,123USD | 2,596,918USD |
| Other Non Current Liabilities | 0USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 37,270,602USD | 39,407,234USD | 41,586,681USD | 43,964,756USD | 46,856,869USD | 49,930,476USD | 52,503,551USD | 55,065,561USD |
| Total Equity Including Noncontrolling Interest | 37,270,602USD | — | — | — | — | — | — | — |
| Deferred Revenue | 0USD | — | — | — | — | — | — | — |
| Net Receivables | 0USD | 245,100,000USD | — | — | 134,599USD | — | — | — |
| Property Plant Equipment Net | 111,803USD | 158,555USD | 192,569USD | 236,631USD | 280,805USD | 332,607USD | 382,411USD | 434,707USD |
| Goodwill | 9,600,240USD | — | — | — | — | — | — | — |
| Accounts Payable | 950,503USD | 852,367USD | 624,995USD | 745,958USD | 569,445USD | 718,891USD | 1,102,494USD | 708,203USD |
| Short Term Debt | 117,038USD | 165,198,000USD | 194,331USD | 180,751USD | 184,842USD | 189,860USD | 193,769USD | 201,976USD |
| Common Stock | 49,221USD | 49,221USD | 49,221USD | 49,046USD | 49,046USD | 49,046USD | 49,046USD | 49,046USD |
| Retained Earnings | -443,649,596USD | -441,335,457USD | -438,749,199USD | -435,946,920USD | -432,896,547USD | -429,615,362USD | -426,751,242USD | -423,936,590USD |
| Accumulated Other Comprehensive Income | -127,390USD | -128,130USD | -127,180USD | -126,803USD | -127,371USD | -130,051USD | -135,154USD | -123,802USD |
| Intangible Assets | — | 4,800,000USD | 4,800,000USD | 4,800,000USD | 4,800,000USD | 4,800,000USD | 4,800,000USD | 4,800,000USD |
| Total Liab | — | 3,297,620USD | 4,016,428USD | 3,613,632USD | 2,967,006USD | 2,500,674USD | 3,372,375USD | 3,053,860USD |
| Other Current Liab | — | 1,649,987,000USD | 2,608,021USD | 1,888,833USD | 1,893,889USD | 1,224,933USD | 1,662,860USD | 1,686,739USD |
| Capital Stock | — | 49,221USD | 49,221USD | 49,046USD | 49,046USD | 49,046USD | 49,046USD | 49,046USD |
| Good Will | — | 9,600,240USD | 9,600,240USD | 9,600,240USD | 9,600,240USD | 9,600,240USD | 9,600,240USD | 9,600,240USD |
| Cash | — | 27,329,415USD | 30,806,477USD | 32,562,612USD | 34,259,637USD | 36,571,466USD | 40,359,738USD | 42,280,618USD |
| Cash And Short Term Investments | — | 27,329,415USD | 30,806,477USD | 32,562,612USD | 34,259,637USD | 36,571,466USD | 40,359,738USD | 42,280,618USD |
| Current Deferred Revenue | — | 428,276,000USD | 370,160USD | 521,899USD | — | — | — | — |
| Net Debt | — | -27,164,217USD | -30,612,146USD | -32,307,462USD | -33,957,757USD | -36,216,408USD | -40,165,969USD | -41,823,492USD |
| Short Long Term Debt Total | — | 165,198USD | 194,331USD | 255,150USD | 301,880USD | 355,058USD | 193,769USD | 457,126USD |
| Property Plant Equipment Gross | — | 158,555USD | 615,378USD | 236,631USD | 280,805USD | 332,607USD | 785,145USD | 434,707USD |
| Common Stock Shares Outstanding | — | 49,221,246shares | 49,063,438shares | 49,046,246shares | 49,046,246shares | 49,046,246shares | 49,046,246shares | 49,046,246shares |
| Non Current Assets Total | — | 14,558,795USD | 14,611,805USD | 14,655,866USD | 14,700,041USD | 14,751,843USD | 14,801,647USD | 14,853,943USD |
| Non Current Liabilities Total | — | 201,792USD | 218,921USD | 276,190USD | 318,830USD | 366,990USD | 413,252USD | 456,942USD |
| Non Currrent Assets Other | — | 48,000USD | 4,818,996USD | 18,995USD | 18,996USD | 18,996USD | 18,996USD | 18,996USD |
| Net Working Capital | — | 25,050,231USD | 27,193,797USD | 29,585,080USD | 32,475,658USD | 35,545,623USD | 38,115,156USD | 40,668,560USD |
| Unclassified Current Assets | — | -815,827,356USD | — | — | — | — | — | -42,238,337,382USD |
| Unclassified Current Liabilities | — | -2,241,217,539USD | — | — | — | — | — | — |
| Unclassified Equity | — | 480,772,379USD | 480,364,618USD | 479,940,387USD | 479,782,695USD | 479,577,797USD | 479,291,855USD | 479,027,861USD |
| Non Current Liabilities Other | — | — | 17,129USD | 74,399USD | — | 165,198USD | 211,460USD | 255,150USD |
| Unclassified Non Current Assets | — | — | -4,800,000USD | — | — | — | — | — |
| Other Assets | — | — | — | — | — | — | — | -58,061,301,579USD |
| Short Term Investments | — | — | — | — | — | — | — | 42,238,337,382USD |
| 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 | 45,603,109USD | 55,875,926USD | 66,269,977USD | 74,154,905USD | 87,406,458USD | 75,419,110USD | 79,205,174USD | 77,222,692USD |
| Intangible Assets | 4,800,000USD | 4,800,000USD | 4,800,000USD | 4,800,000USD | 4,800,000USD | 4,800,000USD | 4,800,000USD | 4,800,000USD |
| Other Current Assets | 184,827USD | 714,541USD | 174,938USD | 499,403USD | 577,992USD | 680,171USD | 511,916USD | 444,942USD |
| Total Liab | 4,016,428USD | 3,372,375USD | 3,891,553USD | 3,912,870USD | 3,729,374USD | 4,092,610USD | 4,310,551USD | 4,115,080USD |
| Total Stockholder Equity | 41,586,681USD | 52,503,551USD | 62,378,424USD | 70,242,035USD | 83,677,084USD | 71,326,500USD | 74,894,623USD | 73,107,612USD |
| Other Current Liab | 2,608,021USD | 1,662,860USD | 2,059,238USD | 2,605,308USD | 2,298,203USD | 1,577,321USD | 1,776,912USD | 1,575,161USD |
| Common Stock | 49,221USD | 49,046USD | 49,046USD | 49,046USD | 49,043USD | 45,025USD | 43,908USD | 42,081USD |
| Capital Stock | 49,221USD | 49,046USD | 49,046USD | 49,046USD | 49,043USD | 45,025USD | 43,908USD | 42,081USD |
| Retained Earnings | -438,749,199USD | -426,751,242USD | -415,701,693USD | -407,130,177USD | -393,061,094USD | -382,926,842USD | -369,072,945USD | -356,131,287USD |
| Good Will | 9,600,240USD | 9,600,240USD | 9,600,240USD | 9,600,240USD | 9,600,240USD | 9,600,240USD | 9,600,240USD | 9,600,240USD |
| Cash | 30,806,477USD | 40,359,738USD | 50,999,442USD | 18,505,493USD | 71,430,954USD | 60,036,763USD | 63,792,657USD | 62,313,418USD |
| Cash And Short Term Investments | 30,806,477USD | 40,359,738USD | 50,999,442USD | 58,487,706USD | 71,430,954USD | 60,036,763USD | 63,792,657USD | 62,313,418USD |
| Total Current Assets | 30,991,304USD | 41,074,279USD | 51,174,380USD | 58,987,109USD | 72,008,946USD | 60,716,934USD | 64,304,573USD | 62,758,360USD |
| Total Current Liabilities | 3,797,507USD | 2,959,123USD | 3,279,101USD | 3,187,459USD | 2,832,908USD | 2,193,950USD | 2,228,238USD | 2,191,914USD |
| Current Deferred Revenue | 370,160USD | — | 1,894,863USD | — | 1,750,933USD | 1,694,163,000USD | 1,694,163,000USD | 1,694,163,000USD |
| Net Debt | -30,612,146USD | -40,165,969USD | -50,783,516USD | -17,824,370USD | -70,604,315USD | -59,852,009USD | -63,393,310USD | -35,102,418USD |
| Short Term Debt | 194,331USD | 193,769USD | 215,926USD | 157,505USD | 131,965USD | 1,694,163,000USD | 1,694,163,000USD | 1,694,163,000USD |
| Short Long Term Debt Total | 194,331USD | 193,769USD | 215,926USD | 681,123USD | 826,639USD | 184,754USD | 399,347USD | 27,211,000USD |
| Accounts Payable | 624,995USD | 1,102,494USD | 1,003,937USD | 424,646USD | 402,740USD | 616,629USD | 451,326USD | 616,753USD |
| Property Plant Equipment Net | 192,569USD | 382,411USD | 621,206USD | 674,764USD | 881,780USD | 55,700USD | 40,550USD | 53,134USD |
| Property Plant Equipment Gross | 615,378USD | 785,145USD | 1,064,719USD | 1,107,564USD | 1,306,983USD | 55,700USD | 40,550USD | 53,134USD |
| Accumulated Other Comprehensive Income | -127,180USD | -135,154USD | -118,090USD | -115,284USD | -98,877USD | -88,219USD | -92,681USD | -93,150USD |
| Common Stock Shares Outstanding | 49,063,438shares | 49,046,246shares | 49,046,246shares | 49,045,342shares | 48,596,255shares | 44,413,441shares | 43,158,830shares | 41,124,909shares |
| Non Current Assets Total | 14,611,805USD | 14,801,647USD | 15,095,597USD | 15,167,796USD | 15,397,512USD | 14,702,176USD | 14,900,601USD | 14,464,332USD |
| Non Current Liabilities Total | 218,921USD | 413,252USD | 612,452USD | 725,411USD | 896,466USD | 1,898,660USD | 2,082,313USD | 1,923,166USD |
| Non Current Liabilities Other | 17,129USD | 211,460USD | 410,660USD | 523,619USD | 694,674USD | 2,705USD | 186,358USD | — |
| Non Currrent Assets Other | 4,818,996USD | 18,996USD | 74,151USD | 92,792USD | 115,492USD | 246,236USD | 459,811USD | 10,958USD |
| Net Working Capital | 27,193,797USD | 38,115,156USD | 47,895,279USD | 55,799,650USD | 69,176,038USD | 58,522,984USD | 62,076,335USD | 60,566,446USD |
| Unclassified Non Current Assets | -4,800,000USD | — | — | — | -97,888,478USD | -5,046,236USD | — | — |
| Unclassified Equity | 480,364,618USD | 479,291,855USD | 478,100,115USD | 477,389,404USD | 476,738,969USD | 454,251,511USD | 443,972,433USD | 429,247,887USD |
| Short Term Investments | — | — | 0USD | 39,982,213USD | 0USD | — | — | — |
| Unclassified Current Liabilities | — | — | -1,894,863USD | — | -1,750,933USD | -3,388,326,000USD | -3,388,326,000USD | -3,388,326,000USD |
| Deferred Long Term Liab | — | — | — | 201,792USD | 201,792USD | 1,895,955USD | 1,895,955USD | 1,923,166USD |
| Other Liab | — | — | — | 201,792USD | 201,792USD | 1,898,660USD | 1,899,734USD | 1,923,166USD |
| Other Assets | — | — | — | 92,792USD | 97,888,478USD | 5,046,236USD | 59,811USD | 10,958USD |
| Net Tangible Assets | — | — | — | 60,641,795USD | 74,076,844USD | 61,726,260USD | 65,294,383USD | 63,507,372USD |
| Unclassified Non Current Liabilities | — | — | — | — | — | -1,898,660USD | -1,899,734USD | -1,923,166USD |
| Long Term Investments | — | — | — | — | — | — | — | 0USD |
| 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 | 9,280USD |
| Stock Based Compensation | 584,528USD |
| Change To Account Receivables | 0USD |
| Change In Working Capital | -672,360USD |
| Operating Cash Flow | -5,390,262USD |
| Capital Expenditures | -10,825USD |
| Investing Cash Flow | -10,825USD |
| Effect Of Forex Changes On Cash | 10,531USD |
| Change In Cash | -5,390,556USD |
| End Cash Flow | 25,415,921USD |
| 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 | -2,586,258USD | -2,802,279USD | -3,050,373USD | -3,281,185USD | -2,864,120USD | -2,814,652USD | -2,852,179USD | -2,628,200USD |
| Depreciation | 44,812USD | -37,146USD | 47,004USD | 5,064USD | 5,177USD | 5,177USD | 5,180USD | 5,370USD |
| Stock Based Compensation | 407,761USD | 338,255USD | 157,692USD | 204,897USD | 285,943USD | 263,993USD | 504,862USD | 207,455USD |
| Other Non Cash Items | 407,761USD | 628,407USD | 157,692USD | 47,205USD | 45,527USD | 44,344USD | 43,385USD | 36,203USD |
| Change To Account Receivables | -245,100USD | -134,599USD | 134,599USD | -134,599,000USD | 0USD | — | 0USD | — |
| Change In Working Capital | -1,336,528USD | -144,034USD | 1,142,480USD | 717,613USD | -1,256,188USD | 569,406USD | 266,698USD | -431,758USD |
| Total Cash From Operating Activities | -3,470,213USD | -2,016,797USD | -1,703,197USD | -2,306,406USD | -3,783,661USD | -1,931,732USD | -2,032,054USD | -2,810,930USD |
| Capital Expenditures | -10,827USD | -2,903USD | -2,903USD | 0USD | 0USD | -2USD | -6USD | -891USD |
| Free Cash Flow | -3,481,040USD | -2,013,894USD | -1,706,100USD | -2,306,406USD | -3,783,661USD | -1,931,730USD | -2,032,060USD | -2,811,821USD |
| Total Cashflows From Investing Activities | -10,825USD | — | -2,899USD | — | — | 1USD | 193USD | -891USD |
| Change In Cash | -3,477,062USD | -1,756,135USD | -1,697,025USD | -2,311,829USD | -3,788,272USD | -1,920,880USD | -2,057,206USD | -2,800,975USD |
| Begin Period Cash Flow | 30,806,477USD | 32,562,612USD | 34,259,637USD | 36,571,466USD | 40,359,738USD | 42,280,618USD | 44,337,824USD | 47,138,799USD |
| End Period Cash Flow | 27,329,415USD | 30,806,477USD | 32,562,612USD | 34,259,637USD | 36,571,466USD | 40,359,738USD | 42,280,618USD | 44,337,824USD |
| Total Cash From Financing Activities | — | 244,018USD | — | — | — | — | — | — |
| Other Cashflows From Investing Activities | — | -2,899USD | — | — | — | -1USD | 199USD | -891USD |
| Other Cashflows From Financing Activities | — | 244,018USD | — | — | — | — | -697,109USD | -891USD |
| Investments | — | — | -2,899USD | — | — | 1USD | 193USD | -891USD |
| 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 | -11,997,957USD | -11,049,549USD | -8,571,516USD | -14,069,083USD | -10,134,252USD | -13,853,897USD | -12,941,658USD | -14,675,087USD |
| Depreciation | 20,099USD | 21,077USD | 20,295USD | 17,707USD | 26,149USD | 21,342USD | 23,944USD | 25,881USD |
| Stock Based Compensation | 829,095USD | 1,191,740USD | 710,710USD | 642,522USD | 1,717,513USD | 3,175,553USD | 4,112,649USD | 6,330,305USD |
| Other Non Cash Items | 878,831USD | 173,324USD | 297,487USD | 163,191USD | 216,926USD | 210,213USD | 3,966,438USD | -19,867USD |
| Change In Working Capital | 459,871USD | -979,556USD | 111,986USD | 334,100USD | -1,207,941USD | -379,573USD | -319,922USD | -775,353USD |
| Total Cash From Operating Activities | -9,810,061USD | -10,642,964USD | -7,431,038USD | -12,911,563USD | -9,381,605USD | -10,826,362USD | -9,124,987USD | -9,114,121USD |
| Capital Expenditures | -2,899USD | -895USD | -21,299USD | -5,010USD | -28,732USD | -36,492USD | -11,272USD | -10,200USD |
| Free Cash Flow | -9,810,061USD | -10,643,859USD | -7,452,337USD | -12,916,573USD | -9,410,337USD | -10,862,854USD | -9,136,259USD | -9,124,321USD |
| Total Cashflows From Investing Activities | -2,899USD | -697USD | 39,907,716USD | -40,005,010USD | -28,732USD | -36,492USD | -11,272USD | 626,324USD |
| Total Cash From Financing Activities | 244,018USD | 0USD | 32,461,455,051USD | 7,920USD | 20,777,981USD | 7,105,759USD | 10,615,551USD | 42,808,781USD |
| Issuance Of Capital Stock | 244,018USD | 0USD | 0USD | 7,920USD | 20,890,239USD | 7,297,891USD | 10,588,231USD | 42,757,772USD |
| Change In Cash | -9,553,261USD | -10,639,704USD | 32,493,949USD | -52,925,461USD | 11,394,191USD | -3,755,894USD | 1,479,239USD | 34,321,675USD |
| Begin Period Cash Flow | 40,359,738USD | 50,999,442USD | 18,505,493USD | 71,430,954USD | 60,036,763USD | 63,792,657USD | 62,313,418USD | 27,991,743USD |
| End Period Cash Flow | 30,806,477USD | 40,359,738USD | 50,999,442USD | 18,505,493USD | 71,430,954USD | 60,036,763USD | 63,792,657USD | 62,313,418USD |
| Other Cashflows From Investing Activities | -2,899USD | 198USD | — | -5,010,000USD | -28,732,000USD | -36,492,000USD | -11,272,000USD | 636,524USD |
| Other Cashflows From Financing Activities | 244,018USD | — | 39,907,716USD | -40,005,010USD | -112,258USD | -192,132USD | -261,049USD | 51,009USD |
| Investments | — | -697USD | 9,902,684USD | -59,877,526USD | -28,732USD | -36,492USD | -11,272USD | 636,524USD |
| Unclassified Investing Cash Flow | — | — | 30,026,331USD | 24,887,526USD | 28,760,732USD | 36,528,492USD | 11,283,272USD | — |
| Unclassified Financing Cash Flow | — | — | 32,421,547,335USD | 40,005,010USD | 21,002,497USD | 7,490,023USD | 10,849,280USD | 42,706,763USD |
| Change To Liabilities | — | — | — | 329,010USD | -1,026,525USD | -224,314USD | 194,099USD | -663,671USD |
| Cash And Cash Equivalents Changes | — | — | — | -52,908,653USD | 11,367,644USD | -3,757,095USD | 1,479,292USD | 34,321,675USD |
| Sale Purchase Of Stock | — | — | — | — | -112,258USD | -192,132USD | 27,320USD | 51,009USD |
| Change To Account Receivables | — | — | — | — | — | — | -514,021USD | -111,682USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | — | -3,966,438USD | — |
| Exchange Rate Changes | — | — | — | — | — | — | — | 691USD |
| 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.