MTNB
Matinas BioPharma Holdings, Inc.
Company overview
- Market capitalization
- —
- Employees
- 2
- Latest publication
- 2026-09-29
About Matinas BioPharma Holdings, Inc.
Matinas BioPharma Holdings, Inc., a clinical-stage biopharmaceutical company, identifies and develops pharmaceutical products using its lipid nanocrystal (LNC) platform technology. The company's LNC delivery technology platform utilizes lipid nanocrystals for the delivery of small molecules, nucleic acids, gene therapies, vaccines, proteins, and peptides. Its lead product candidate is MAT2203, an oral formulation of amphotericin B that is starting Phase 3 clinical trials for the treatment of aspergillosis and cryptococcosis, as well as prevention of invasive fungal infections in patients due to immunosuppressive therapy. It offers MAT2501, an orally administered formulation of amikacin. The company was incorporated in 2013 and is based in Bedminster, New Jersey.
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 | 962,000USD | 0USD | 0USD | 0USD |
| Cost Of Revenue | 74,000USD | -85,000USD | — | 124,000USD | 85,000USD | — | 2,239,000USD | 3,371,000USD |
| Gross Profit | -74,000USD | 85,000USD | — | -124,000USD | -85,000USD | — | -2,239,000USD | -3,371,000USD |
| Research Development | 0USD | 0USD | 0USD | 0USD | 85,000USD | 2,376,000USD | 2,239,000USD | 3,371,000USD |
| Selling General Administrative | 1,936,000USD | 1,600,000USD | 1,577,000USD | 1,837,000USD | 1,861,000USD | 1,662,000USD | 2,142,000USD | 2,468,000USD |
| Total Operating Expenses | 1,862,000USD | 1,685,000USD | 1,577,000USD | 1,837,000USD | 1,861,000USD | 4,038,000USD | 2,142,000USD | 2,468,000USD |
| Operating Income | -1,936,000USD | -1,600,000USD | -1,577,000USD | -1,837,000USD | -1,946,000USD | -4,038,000USD | -4,381,000USD | -5,839,000USD |
| Income Before Tax | -1,921,000USD | -1,912,000USD | -2,150,000USD | -5,245,000USD | -1,656,000USD | -8,513,000USD | -4,275,000USD | -5,719,000USD |
| Net Income | -1,921,000USD | -1,912,000USD | -2,150,000USD | -5,245,000USD | -1,656,000USD | -8,433,000USD | -4,275,000USD | -5,719,000USD |
| Net Income From Continuing Ops | -1,921,000USD | -1,912,000USD | -1,532,000USD | -5,245,000USD | -1,656,000USD | -8,433,000USD | -4,275,000USD | -5,719,000USD |
| Ebit | -1,936,000USD | -1,027,000USD | -2,150,000USD | -1,837,000USD | -1,946,000USD | — | -4,381,000USD | -5,839,000USD |
| Ebitda | -1,862,000USD | -1,170,000USD | -2,039,000USD | -1,824,000USD | -1,927,000USD | — | -4,289,000USD | -5,747,000USD |
| Depreciation And Amortization | 74,000USD | -143,000USD | 111,000USD | 13,000USD | 19,000USD | — | 92,000USD | 92,000USD |
| Reconciled Depreciation | 74,000USD | 95,000USD | 331,000USD | -98,000USD | 128,000USD | 247,000USD | 244,000USD | 241,000USD |
| Total Other Income Expense Net | 15,000USD | -312,000USD | -573,000USD | -3,408,000USD | 290,000USD | -4,475,000USD | 106,000USD | 120,000USD |
| Selling And Marketing Expenses | — | — | — | — | 240,000USD | — | — | — |
| Income Tax Expense | — | — | — | — | -80,000USD | — | — | — |
| Unclassified Operating Expenses | — | — | — | — | — | — | -2,239,000USD | -3,371,000USD |
| 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 | 1,096,000USD | 3,188,000USD | 33,000USD | 158,333USD | 89,812USD | 119,750USD |
| Research Development | 85,000USD | 11,433,000USD | 14,489,000USD | 16,678,000USD | 14,583,000USD | 14,358,918USD | 11,234,548USD | 6,787,474USD |
| Selling General Administrative | 6,875,000USD | 8,729,000USD | 10,373,000USD | 11,100,000USD | 10,185,000USD | 10,005,967USD | 7,776,300USD | 7,978,821USD |
| Total Operating Expenses | 6,960,000USD | 24,593,000USD | 24,862,000USD | 11,100,000USD | 10,185,000USD | 10,005,967USD | 7,776,300USD | 14,766,295USD |
| Operating Income | -6,960,000USD | -24,593,000USD | -23,766,000USD | -24,590,000USD | -24,735,000USD | -24,206,552USD | -18,921,036USD | -14,646,545USD |
| Income Before Tax | -10,345,000USD | -24,331,000USD | -22,942,000USD | -20,997,000USD | -23,283,000USD | -22,446,838USD | -17,372,651USD | -14,589,993USD |
| Tax Provision | 0USD | -80,000USD | 0USD | — | — | — | 0USD | -506,920USD |
| Net Income | -10,345,000USD | -24,251,000USD | -22,942,000USD | -20,997,000USD | -23,283,000USD | -22,446,838USD | -17,372,651USD | -14,083,073USD |
| Net Income From Continuing Ops | -10,345,000USD | -24,251,000USD | -21,262,000USD | -20,997,000USD | -23,283,415USD | -22,446,838USD | -17,372,651USD | -14,083,073USD |
| Ebit | -6,960,000USD | -20,162,000USD | -23,766,000USD | -24,590,000USD | -24,735,000USD | -24,206,552USD | -18,921,036USD | -14,646,545USD |
| Ebitda | -6,504,000USD | -19,190,000USD | -22,825,000USD | -24,234,000USD | -24,455,000USD | -23,916,533USD | -18,592,274USD | -14,428,237USD |
| Depreciation And Amortization | 456,000USD | 972,000USD | 941,000USD | 356,000USD | 280,000USD | 290,019USD | 328,762USD | 218,308USD |
| Reconciled Depreciation | 456,000USD | 972,000USD | 927,000USD | 898,000USD | 781,491USD | 774,587USD | 780,816USD | 218,308USD |
| Total Other Income Expense Net | -3,385,000USD | 262,000USD | 824,000USD | 3,593,000USD | 1,452,000USD | 1,759,714USD | 1,548,385USD | 56,552USD |
| Cost Of Revenue | — | 972,000USD | 14,489,000USD | 16,678,000USD | 14,583,000USD | 14,358,918USD | 11,234,548USD | 6,787,474USD |
| Gross Profit | — | -972,000USD | 1,096,000USD | -13,490,000USD | -14,550,000USD | -14,200,585USD | -11,144,736USD | -6,667,724USD |
| Unclassified Operating Expenses | — | 4,431,000USD | — | -16,678,000USD | -14,583,000USD | -14,358,918USD | -11,234,548USD | — |
| Income Tax Expense | — | -80,000USD | 773,105USD | -7,982,000USD | -2,109,961USD | -1,847,876USD | -1,787,816USD | -506,920USD |
| Selling And Marketing Expenses | — | — | 941,000USD | — | — | — | — | — |
| Interest Expense | — | — | — | 3,593,000USD | 1,451,340USD | 0USD | 0USD | 0USD |
| Non Operating Income Net Other | — | — | — | 3,593,000USD | 1,451,340USD | 1,759,714USD | 1,548,385USD | 56,552USD |
| Net Income Applicable To Common Shares | — | — | — | -20,997,000USD | -23,679,214USD | -22,446,838USD | -18,296,811USD | -14,988,116USD |
| Interest Income | — | — | — | — | — | — | 541,300USD | 56,550USD |
| 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 | 3,412,000USD | 5,874,000USD | 7,208,000USD | 9,695,000USD | 11,424,000USD | 12,035,000USD | 12,641,000USD | 20,577,000USD |
| Cash And Equivalents | 761,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 1,143,000USD | 2,815,000USD | 4,075,000USD | 5,653,000USD | 7,268,000USD | 7,547,000USD | 8,025,000USD | 11,741,000USD |
| Other Current Assets | 332,000USD | 367,000USD | 76,000USD | 218,000USD | 743,000USD | 623,000USD | 691,000USD | 946,000USD |
| Total Liabilities | 1,612,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 1,350,000USD | 2,126,000USD | 1,463,000USD | 1,495,000USD | 1,784,000USD | 2,255,000USD | 2,666,000USD | 2,124,000USD |
| Other Current Liabilities | 504,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 1,800,000USD | 3,022,000USD | 4,830,000USD | 6,460,000USD | 7,675,000USD | 6,270,000USD | 7,590,000USD | 15,779,000USD |
| Total Equity Including Noncontrolling Interest | 1,800,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 6,000USD | 599,000USD | 535,000USD | 1,356,000USD | 1,626,000USD | 2,028,000USD | 2,156,000USD | 4,283,000USD |
| Intangible Assets | 2,260,000USD | 2,260,000USD | 2,260,000USD | 2,260,000USD | 2,260,000USD | 2,260,000USD | 2,260,000USD | 3,017,000USD |
| Accounts Payable | 845,000USD | 712,000USD | 315,000USD | 80,000USD | 167,000USD | 282,000USD | 95,000USD | 349,000USD |
| Common Stock | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | — | 1,000USD |
| Retained Earnings | -214,034,000USD | -212,708,000USD | -210,787,000USD | -208,875,000USD | -206,725,000USD | -201,480,000USD | -199,824,000USD | -191,391,000USD |
| Total Liab | — | 2,852,000USD | 2,378,000USD | 3,235,000USD | 3,749,000USD | 5,765,000USD | 5,051,000USD | 4,798,000USD |
| Other Current Liab | — | 694,000USD | 452,000USD | 564,000USD | 795,000USD | 1,179,000USD | 4,000USD | 1,037,000USD |
| Capital Stock | — | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD |
| Other Assets | — | 1USD | — | — | — | — | — | — |
| Cash | — | 2,448,000USD | 3,999,000USD | 5,435,000USD | 6,525,000USD | 6,924,000USD | 7,284,000USD | 10,295,000USD |
| Cash And Short Term Investments | — | 2,448,000USD | 3,999,000USD | 5,435,000USD | 6,525,000USD | 6,924,000USD | — | 10,795,000USD |
| Net Debt | — | -1,259,000USD | -2,645,000USD | -3,101,000USD | -3,995,000USD | -4,210,000USD | — | -7,224,000USD |
| Short Term Debt | — | 720,000USD | 696,000USD | 851,000USD | 822,000USD | 794,000USD | — | 738,000USD |
| Short Long Term Debt Total | — | 1,189,000USD | 1,354,000USD | 2,334,000USD | 2,530,000USD | 2,714,000USD | — | 3,071,000USD |
| Property Plant Equipment Gross | — | 627,000USD | 701,000USD | 1,574,000USD | 1,686,000USD | 2,079,000USD | 4,216,000USD | 6,253,000USD |
| Common Stock Shares Outstanding | — | 6,406,191shares | 5,474,129shares | 5,435,829shares | 5,086,985shares | 5,086,985shares | 5,086,985shares | 5,037,829shares |
| Non Current Assets Total | — | 3,058,999USD | 3,133,000USD | 4,042,000USD | 4,156,000USD | 4,488,000USD | 4,616,000USD | 8,836,000USD |
| Non Current Liabilities Total | — | 726,000USD | 915,000USD | 1,740,000USD | 1,965,000USD | 3,510,000USD | 2,385,000USD | 2,674,000USD |
| Non Currrent Assets Other | — | -1USD | 338,000USD | 226,000USD | 270,000USD | 200,000USD | 200,000USD | 3,217,000USD |
| Net Working Capital | — | 689,000USD | 2,612,000USD | 4,158,000USD | 5,484,000USD | 5,292,000USD | 5,359,000USD | 9,617,000USD |
| Unclassified Equity | — | 215,728,000USD | 215,615,000USD | 215,333,000USD | 214,398,000USD | 207,748,000USD | 207,413,000USD | 207,168,000USD |
| Unclassified Non Current Liabilities | — | — | — | 1,740,000USD | 1,965,000USD | 3,510,000USD | 2,385,000USD | 2,674,000USD |
| Good Will | — | — | — | — | — | — | 0USD | 1,336,000USD |
| Short Term Investments | — | — | — | — | — | — | 0USD | 500,000USD |
| Unclassified Current Liabilities | — | — | — | — | — | — | 2,567,000USD | — |
| Accumulated Other Comprehensive Income | — | — | — | — | — | — | — | 0USD |
| Unclassified Non Current Assets | — | — | — | — | — | — | — | -3,017,000USD |
| 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 | 7,208,000USD | 12,641,000USD | 25,104,000USD | 78,866,000USD | 61,326,000USD | 70,967,306USD | 40,240,000USD | 19,943,242USD |
| Intangible Assets | 2,260,000USD | 2,260,000USD | 3,017,000USD | 3,017,000USD | 3,017,000USD | 3,017,377USD | 3,017,000USD | 3,017,377USD |
| Other Current Assets | 76,000USD | 741,000USD | 1,787,000USD | 5,719,000USD | 1,371,000USD | 2,875,791USD | 2,147,784USD | 638,646USD |
| Total Liab | 2,378,000USD | 5,051,000USD | 5,858,000USD | 42,229,000USD | 8,832,000USD | 7,236,609USD | 7,189,000USD | 3,801,518USD |
| Total Stockholder Equity | 4,830,000USD | 7,590,000USD | 19,246,000USD | 36,637,000USD | 52,494,000USD | 63,730,697USD | 33,051,000USD | 16,141,724USD |
| Other Current Liab | 452,000USD | 1,805,000USD | 1,447,000USD | 2,290,000USD | 2,818,000USD | 2,152,329USD | 1,839,510USD | 2,344,399USD |
| Common Stock | 1,000USD | 1,000USD | 22,000USD | 22,000USD | 22,000USD | 20,010USD | 16,000USD | 11,329USD |
| Capital Stock | 1,000USD | 1,000USD | 22,000USD | 22,000USD | 21,627USD | 3,817,715USD | 4,002,120USD | 9,791,562USD |
| Retained Earnings | -210,787,000USD | -199,824,000USD | -175,573,000USD | -152,631,000USD | -131,634,000USD | -107,507,193USD | -84,378,000USD | -65,944,759USD |
| Cash | 3,999,000USD | 7,284,000USD | 4,787,000USD | 6,880,000USD | 21,030,000USD | 12,432,481USD | 22,170,000USD | 12,446,838USD |
| Cash And Short Term Investments | 3,999,000USD | 7,284,000USD | 13,756,000USD | 28,813,000USD | 49,622,000USD | 58,679,054USD | 27,775,000USD | 12,446,838USD |
| Total Current Assets | 4,075,000USD | 8,025,000USD | 15,543,000USD | 34,532,000USD | 50,993,000USD | 61,554,845USD | 29,923,000USD | 13,085,484USD |
| Total Current Liabilities | 1,463,000USD | 2,666,000USD | 2,622,000USD | 4,286,000USD | 4,348,000USD | 3,567,621USD | 3,097,000USD | 2,839,893USD |
| Net Debt | -2,645,000USD | -4,390,000USD | -1,231,000USD | -2,756,000USD | -16,327,000USD | -8,682,407USD | -17,940,000USD | -12,056,095USD |
| Short Term Debt | 696,000USD | 766,000USD | 661,000USD | 569,000USD | 560,000USD | 422,351USD | 478,414USD | 283,087USD |
| Short Long Term Debt Total | 1,354,000USD | 2,894,000USD | 3,556,000USD | 4,124,000USD | 4,703,000USD | 3,750,074USD | 4,230,000USD | 390,747USD |
| Accounts Payable | 315,000USD | 95,000USD | 514,000USD | 618,000USD | 937,000USD | 349,941USD | 679,310USD | 295,652USD |
| Property Plant Equipment Net | 535,000USD | 2,156,000USD | 5,008,000USD | 5,734,000USD | 5,780,000USD | 4,858,646USD | 5,628,000USD | 2,043,000USD |
| Property Plant Equipment Gross | 701,000USD | 4,216,000USD | 6,703,000USD | 5,734,000USD | 5,778,888USD | 4,858,646USD | 5,627,175USD | 2,043,000USD |
| Common Stock Shares Outstanding | 5,474,129shares | 4,865,829shares | 4,345,291shares | 4,336,229shares | 4,203,567shares | 3,937,893shares | 2,903,904shares | 98,103,210shares |
| Non Current Assets Total | 3,133,000USD | 4,616,000USD | 9,561,000USD | 44,334,000USD | 10,333,000USD | 9,412,461USD | 10,317,000USD | 6,857,758USD |
| Non Current Liabilities Total | 915,000USD | 2,385,000USD | 3,236,000USD | 37,943,000USD | 4,484,000USD | 3,668,988USD | 4,092,000USD | 961,625USD |
| Non Currrent Assets Other | 338,000USD | 200,000USD | 200,000USD | -34,047,000USD | 200,000USD | 199,950USD | 336,000USD | 460,893USD |
| Net Working Capital | 2,612,000USD | 5,359,000USD | 12,921,000USD | 30,246,000USD | 46,644,578USD | 57,987,224USD | 26,825,622USD | 10,245,591USD |
| Unclassified Equity | 215,615,000USD | 207,412,000USD | 194,996,000USD | 190,048,000USD | 184,229,373USD | 167,171,993USD | 113,411,880USD | 72,722,592USD |
| Good Will | — | 0USD | 1,336,000USD | 1,336,000USD | 1,336,000USD | 1,336,488USD | 1,336,000USD | 1,336,488USD |
| Short Term Investments | — | 0USD | 8,969,000USD | 21,933,000USD | 28,592,000USD | 46,246,573USD | 5,605,000USD | — |
| Unclassified Non Current Liabilities | — | 2,385,000USD | 3,236,000USD | 33,706,000USD | — | -3,017,377USD | -3,016,716USD | -3,017,377USD |
| Accumulated Other Comprehensive Income | — | — | -221,000USD | -824,000USD | -145,000USD | 228,172USD | -1,000USD | -439,000USD |
| Deferred Long Term Liab | — | — | — | 341,000USD | 341,265USD | 3,017,377USD | 3,017,377USD | 3,017,377USD |
| Other Liab | — | — | — | 341,000USD | 341,265USD | 341,265USD | 341,265USD | 853,969USD |
| Other Assets | — | — | — | 3,217,000USD | 3,217,377USD | 3,217,377USD | 3,353,377USD | 3,478,377USD |
| Current Deferred Revenue | — | — | — | 809,000USD | 33,000USD | 643,000USD | 100,000USD | -83,245USD |
| Non Current Liabilities Other | — | — | — | 3,555,000USD | 4,143,008USD | 3,327,723USD | 3,750,074USD | — |
| Net Tangible Assets | — | — | — | 32,284,000USD | 48,139,193USD | 58,596,504USD | 27,729,289USD | 5,025,003USD |
| Unclassified Non Current Assets | — | — | — | 31,030,000USD | -3,217,377USD | -3,217,377USD | -3,353,377USD | -3,478,377USD |
| Net Receivables | — | — | — | — | — | 650,000USD | — | — |
| Short Long Term Debt | — | — | — | — | — | — | — | 199,842USD |
| Long Term Debt | — | — | — | — | — | — | — | 107,656USD |
| 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 | 0USD |
| Stock Based Compensation | 217,000USD |
| Change To Liabilities | 581,000USD |
| Change In Working Capital | 223,000USD |
| Operating Cash Flow | -3,437,000USD |
| Net Debt Issuance | -1,000USD |
| Financing Cash Flow | -1,000USD |
| Change In Cash | -3,438,000USD |
| End Cash Flow | 811,000USD |
| 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 | -1,921,000USD | -1,912,000USD | -1,532,000USD | -5,245,000USD | -1,656,000USD | -8,433,000USD | -4,275,000USD | -5,719,000USD |
| Depreciation | 74,000USD | 423,000USD | 331,000USD | -98,000USD | 128,000USD | 247,000USD | 240,000USD | 241,000USD |
| Stock Based Compensation | 113,000USD | 217,000USD | 253,000USD | 238,000USD | 315,000USD | 244,000USD | 965,000USD | 991,000USD |
| Other Non Cash Items | 113,000USD | -14,000USD | -220,000USD | 3,565,000USD | -294,000USD | -1,000USD | 7,000USD | -37,000USD |
| Change In Working Capital | 133,000USD | -223,000USD | -306,000USD | -481,000USD | -500,000USD | 86,000USD | -437,000USD | 1,418,000USD |
| Total Cash From Operating Activities | -1,601,000USD | -1,509,000USD | -1,474,000USD | -2,021,000USD | -2,007,000USD | -3,510,000USD | -3,500,000USD | -3,106,000USD |
| Capital Expenditures | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Free Cash Flow | -1,601,000USD | -1,509,000USD | -1,474,000USD | -2,021,000USD | -2,007,000USD | -3,510,000USD | -3,500,000USD | -3,106,000USD |
| Net Borrowings | 0USD | -7,000USD | 0USD | -1,000USD | -1,000USD | -1,000USD | -2,000USD | — |
| Total Cash From Financing Activities | 0USD | 58,000USD | 64,000USD | 1,622,000USD | 1,647,000USD | -1,000USD | -67,000USD | 9,189,000USD |
| Issuance Of Capital Stock | 0USD | 0USD | 0USD | 1,650,000USD | 1,650,000USD | 0USD | -65,000USD | 9,190,000USD |
| Change In Cash | -1,601,000USD | -1,436,000USD | -1,090,000USD | -399,000USD | -360,000USD | -3,011,000USD | 6,079,000USD | 3,145,000USD |
| Begin Period Cash Flow | 4,049,000USD | 5,685,000USD | 6,775,000USD | 7,174,000USD | 7,534,000USD | 10,545,000USD | 4,466,000USD | 1,121,000USD |
| End Period Cash Flow | 2,448,000USD | 4,249,000USD | 5,685,000USD | 6,775,000USD | 7,174,000USD | 7,534,000USD | 10,545,000USD | 4,266,000USD |
| Investments | — | 0USD | 320,000USD | 0USD | 0USD | 500,000USD | 9,646,000USD | -2,938,000USD |
| Total Cashflows From Investing Activities | — | 15,000USD | 320,000USD | — | 500,000USD | — | 9,646,000USD | -2,938,000USD |
| Other Cashflows From Investing Activities | — | 15,000USD | 320,000USD | — | — | — | 7,938,000USD | -7,938,000USD |
| Other Cashflows From Financing Activities | — | 58,000USD | 64,000USD | 1,623,000USD | 1,648,000USD | — | 9,646,000USD | -2,938,000USD |
| Unclassified Financing Cash Flow | — | — | — | -1,650,000USD | -1,650,000USD | — | -9,646,000USD | 2,937,000USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | 4,347,000USD | — | — |
| Unclassified Investing Cash Flow | — | — | — | — | — | — | -7,938,000USD | 7,938,000USD |
| 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 | -10,345,000USD | -24,251,000USD | -22,942,000USD | -20,997,000USD | -23,283,415USD | -22,446,838USD | -17,372,651USD | -14,083,073USD |
| Depreciation | 452,000USD | 972,000USD | 941,000USD | 898,000USD | 781,491USD | 774,587USD | 780,816USD | 218,308USD |
| Stock Based Compensation | 1,023,000USD | 3,195,000USD | 4,948,000USD | 5,228,000USD | 4,292,355USD | 4,564,787USD | 2,985,278USD | 3,833,088USD |
| Other Non Cash Items | 3,369,000USD | 4,414,000USD | 108,000USD | 504,000USD | 1,450,453USD | 239,831USD | 140USD | 57,150USD |
| Change In Working Capital | -1,510,000USD | -131,000USD | 1,667,000USD | -4,789,000USD | 1,533,454USD | -508,688USD | -492,066USD | 160,238USD |
| Total Cash From Operating Activities | -7,011,000USD | -15,885,000USD | -15,278,000USD | -19,156,000USD | -15,223,455USD | -17,367,836USD | -14,092,066USD | -10,321,209USD |
| Capital Expenditures | 0USD | 0USD | -218,000USD | -892,000USD | -260,380USD | -5,749USD | -405,604USD | -535,916USD |
| Free Cash Flow | -7,011,000USD | -15,885,000USD | -15,496,000USD | -20,048,000USD | -15,483,835USD | -17,373,585USD | -14,497,670USD | -10,857,125USD |
| Investments | 0USD | 9,208,000USD | 10,240,000USD | 5,769,000USD | 17,030,400USD | -40,666,952USD | -5,605,654USD | -535,916USD |
| Total Cashflows From Investing Activities | 335,000USD | 9,208,000USD | 13,242,000USD | 4,877,000USD | 16,770,020USD | -40,666,952USD | -6,011,258USD | -535,916USD |
| Net Borrowings | -9,000USD | -5,000USD | -7,000USD | -20,000USD | -30,853USD | -54,673USD | -281,557USD | -429,261USD |
| Total Cash From Financing Activities | 3,391,000USD | 9,174,000USD | -7,000USD | 79,000USD | 6,964,760USD | 48,046,831USD | 29,851,924USD | 15,867,026USD |
| Issuance Of Capital Stock | 3,300,000USD | 9,179,000USD | 0USD | 0USD | 5,580,471USD | 46,704,210USD | 30,103,306USD | 16,296,287USD |
| Change In Cash | -3,285,000USD | 2,497,000USD | -2,043,000USD | -14,199,806USD | 8,511,325USD | -9,987,957USD | 9,748,600USD | 5,009,901USD |
| Begin Period Cash Flow | 7,534,000USD | 5,037,000USD | 7,080,000USD | 21,079,806USD | 12,768,481USD | 22,756,438USD | 13,007,838USD | 7,997,937USD |
| End Period Cash Flow | 4,249,000USD | 7,534,000USD | 5,037,000USD | 6,880,000USD | 21,279,806USD | 12,768,481USD | 22,756,438USD | 13,007,838USD |
| Other Cashflows From Investing Activities | 335,000USD | — | — | 5,769,000USD | 17,030,000USD | -8,485,000USD | -5,605,650USD | -535,916,000USD |
| Other Cashflows From Financing Activities | 3,271,000USD | 9,174,000USD | 13,242,000USD | 99,000USD | 1,415,142USD | 1,397,294USD | 30,175USD | 610,126,459USD |
| Unclassified Financing Cash Flow | -3,171,000USD | -9,174,000USD | -13,242,000USD | — | 5,580,471USD | 46,704,210USD | 30,103,306USD | -591,646,383USD |
| Unclassified Investing Cash Flow | — | — | 3,220,000USD | -5,769,000USD | -17,030,000USD | 8,490,749USD | 5,605,650USD | 536,451,916USD |
| Change To Liabilities | — | — | — | -72,000USD | 183,650USD | -329,369USD | 866,647USD | -189,431USD |
| Sale Purchase Of Stock | — | — | — | 99,000USD | 843,600,000USD | 682,800,000USD | 2,234,430,000USD | 584,960,211USD |
| Cash And Cash Equivalents Changes | — | — | — | -14,200,000USD | 8,511,325USD | -9,987,957USD | 9,748,600USD | 5,009,901USD |
| Dividends Paid | — | — | — | — | -843,600,000USD | -682,800,000USD | -2,234,430,000USD | -587,144,000USD |
| 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.