NB
NIOCORP DEVELOPMENTS LTD
Company overview
- Market capitalization
- $516.31M
- Employees
- 7
- Latest publication
- 2026-09-29
About NIOCORP DEVELOPMENTS LTD
NioCorp Developments Ltd. engages in the exploration and development of mineral deposits in North America. Its principal mineral property is the Elk Creek niobium, scandium, and titanium project that consists of 227 acres parcel of land and associated mineral rights, and an additional 80 acres of surface rights and 40 acres of mineral rights, as well as an optioned land package that covers an area of 1,272 acres located in Johnson County, southeast Nebraska. The company is also involved in the research and development of aluminum-scandium alloys and other business. The company was formerly known as Quantum Rare Earth Developments Corp. and changed its name to NioCorp Developments Ltd. in March 2013. NioCorp Developments Ltd. was incorporated in 1987 and is headquartered in Centennial, Colorado.
Financial statements
Income Quarterly
| Metric | Q3 20262026-03-31 · USD | Q2 20262025-12-31 · USD | Q4 20252025-06-30 · USD | Q3 20252025-03-31 · USD | Q2 20252024-12-31 · USD | Q1 20252024-09-30 · USD | Q4 20242024-06-30 · USD | Q2 20242023-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cost Of Revenue | 154,000USD | 45,000USD | — | 2,000USD | — | 477,000USD | 4,161,000USD | — |
| Gross Profit | -154,000USD | -45,000USD | — | -2,000USD | — | -477,000USD | -4,161,000USD | — |
| Selling General Administrative | 1,243,000USD | 1,313,000USD | 713,000USD | 1,012,000USD | 1,676,000USD | 450,000USD | 1,089,000USD | 1,280,000USD |
| Unclassified Operating Expenses | 5,933,000USD | 8,189,000USD | — | 1,587,000USD | — | — | 1,198,000USD | 1,637,000USD |
| Total Operating Expenses | 7,176,000USD | 9,502,000USD | 5,063,000USD | 2,599,000USD | 2,901,000USD | 918,000USD | 2,287,000USD | 2,917,000USD |
| Operating Income | -7,330,000USD | -9,502,000USD | -5,063,000USD | -2,599,000USD | -2,901,000USD | -1,395,000USD | -2,287,000USD | -2,917,000USD |
| Interest Income | 2,823,000USD | 2,384,000USD | — | 0USD | 0USD | — | — | — |
| Interest Expense | 0USD | 0USD | 0USD | 0USD | 4,000USD | 44,000USD | 223,000USD | 1,176,000USD |
| Net Interest Income | 2,823,000USD | 2,384,000USD | 94,000USD | 0USD | -4,000USD | -44,000USD | -223,000USD | -1,176,000USD |
| Income Before Tax | 325,000USD | -1,205,000USD | -9,987,000USD | -5,375,000USD | -518,000USD | -2,102,000USD | -937,000USD | -3,387,000USD |
| Tax Provision | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | -38,000USD | 0USD |
| Net Income | 669,000USD | -623,000USD | -9,587,000USD | -5,297,000USD | -450,000USD | -2,071,000USD | -819,000USD | -3,291,000USD |
| Net Income From Continuing Ops | 325,000USD | -1,205,000USD | -9,987,000USD | -5,375,000USD | -518,000USD | -2,102,000USD | -899,000USD | -3,387,000USD |
| Ebit | 325,000USD | -1,205,000USD | — | -5,375,000USD | — | -2,058,000USD | -712,000USD | — |
| Ebitda | 479,000USD | -1,160,000USD | -9,987,000USD | -5,373,000USD | -514,000USD | -2,057,000USD | -714,000USD | -2,211,000USD |
| Depreciation And Amortization | 154,000USD | 45,000USD | — | 2,000USD | — | 1,000USD | -2,000USD | — |
| Reconciled Depreciation | 154,000USD | 45,000USD | 0USD | 2,000USD | 0USD | 1,000USD | 0USD | 0USD |
| Total Other Income Expense Net | 7,655,000USD | 8,297,000USD | -4,924,000USD | -2,776,000USD | 2,383,000USD | -707,000USD | 1,350,000USD | -470,000USD |
| Minority Interest | 344,000USD | 582,000USD | 400,000USD | 78,000USD | 68,000USD | 31,000USD | 24,000USD | 96,000USD |
| Income Tax Expense | — | -582,000USD | — | -78,000USD | -68,000USD | -31,000USD | -38,000USD | -96,000USD |
| Other Operating Expenses | — | — | 5,063,000USD | — | — | — | — | — |
| Selling And Marketing Expenses | — | — | — | — | 904,000USD | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20242024-06-30 · USD | FY 20232023-06-30 · USD | FY 20212021-06-30 · USD | FY 20202020-06-30 · USD | FY 20192019-06-30 · USD | FY 20182018-06-30 · USD | FY 20172017-06-30 · USD | FY 20162016-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | — | — | — |
| Cost Of Revenue | 4,163,000USD | 3,000USD | — | — | — | 6,000USD | 9,000USD | 9,000USD |
| Gross Profit | -4,163,000USD | -3,000USD | — | — | — | -6,000USD | -9,000USD | -9,000USD |
| Selling General Administrative | 3,533,000USD | 4,904,000USD | 2,041,000USD | 1,703,000USD | 1,872,000USD | — | — | — |
| Unclassified Operating Expenses | 6,061,000USD | 32,506,000USD | 2,051,000USD | 1,729,000USD | 4,564,000USD | 6,029,000USD | 13,764,000USD | 9,267,000USD |
| Total Operating Expenses | 9,594,000USD | 37,410,000USD | 4,092,000USD | 3,432,000USD | 6,436,000USD | 6,029,000USD | 13,764,000USD | 9,267,000USD |
| Operating Income | -13,757,000USD | -37,410,000USD | -4,092,000USD | -3,432,000USD | -6,436,000USD | -6,035,000USD | -13,773,000USD | -9,276,000USD |
| Interest Income | 0USD | — | — | — | — | — | — | — |
| Interest Expense | 4,490,000USD | 2,336,000USD | 1,543,000USD | 354,000USD | 266,000USD | 375,000USD | 290,000USD | 517,000USD |
| Net Interest Income | -4,490,000USD | -2,336,000USD | -1,113,000USD | -354,000USD | -266,000USD | — | — | — |
| Income Before Tax | -12,037,000USD | -40,612,000USD | -4,824,000USD | -4,001,000USD | -7,336,000USD | -8,497,000USD | -14,630,000USD | -11,408,000USD |
| Income Tax Expense | -139,000USD | -304,000USD | — | — | — | 0USD | 0USD | 0USD |
| Tax Provision | -139,000USD | -304,000USD | 0USD | 0USD | 0USD | — | — | — |
| Net Income | -11,435,000USD | -40,080,000USD | -4,824,000USD | -4,001,000USD | -7,336,000USD | -8,497,000USD | -14,630,000USD | -11,408,000USD |
| Net Income From Continuing Ops | -11,898,000USD | -40,308,000USD | -4,390,000USD | -4,001,000USD | -7,336,000USD | — | — | — |
| Ebit | -7,547,000USD | -38,276,000USD | -7,373,000USD | -3,432,000USD | — | -8,122,000USD | -14,340,000USD | -10,891,000USD |
| Ebitda | -7,545,000USD | -38,273,000USD | -3,281,000USD | -3,647,000USD | -7,070,000USD | -8,116,000USD | -14,331,000USD | -10,882,000USD |
| Depreciation And Amortization | 2,000USD | 3,000USD | 4,092,000USD | — | — | 6,000USD | 9,000USD | 9,000USD |
| Reconciled Depreciation | 2,000USD | 3,000USD | 0USD | 0USD | 0USD | — | — | — |
| Total Other Income Expense Net | 1,720,000USD | -3,202,000USD | -732,000USD | -569,000USD | -900,000USD | -2,462,000USD | -857,000USD | -2,132,000USD |
| Minority Interest | 463,000USD | 228,000USD | 0USD | — | — | — | — | — |
| Net Income Applicable To Common Shares | — | -38,301,000USD | -4,824,000USD | -4,001,000USD | — | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q4 20262026-06-30 · USD | Q3 20262026-03-31 · USD | Q2 20262025-12-31 · USD | Q1 20262025-09-30 · USD | Q4 20252025-06-30 · USD | Q3 20252025-03-31 · USD | Q2 20252024-12-31 · USD | Q1 20252024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 466,900,000USD | 468,973,000USD | 348,013,000USD | 194,685,000USD | 43,819,000USD | 18,470,000USD | 17,853,000USD | 18,323,000USD |
| Cash And Equivalents | 415,004,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 418,846,000USD | 423,502,000USD | 307,649,000USD | 163,543,000USD | 26,737,000USD | 1,373,000USD | 738,000USD | 1,196,000USD |
| Other Current Assets | 1,740,000USD | 2,241,000USD | 1,286,000USD | 784,000USD | 1,183,000USD | 79,000USD | 261,000USD | 1,046,000USD |
| Other Non Current Assets | 2,776,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 37,106,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 16,515,000USD | 13,628,000USD | 9,781,000USD | 3,976,000USD | 1,893,000USD | 1,122,000USD | 3,825,000USD | 8,124,000USD |
| Other Current Liabilities | 4,606,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 431,240,000USD | 435,394,000USD | 308,698,000USD | 151,511,000USD | 28,323,000USD | 7,531,000USD | 6,891,000USD | 2,381,000USD |
| Total Equity Including Noncontrolling Interest | 429,794,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 11,660,000USD | 33,823,000USD | 412,000USD | 31,046,000USD | 17,042,000USD | 17,059,000USD | 17,076,000USD | 167,000USD |
| Goodwill | 2,220,000USD | — | — | — | — | — | — | — |
| Intangible Assets | 5,672,000USD | 5,822,000USD | 5,973,000USD | — | — | — | — | — |
| Accounts Payable | 5,638,000USD | 2,998,000USD | 2,801,000USD | 3,830,000USD | 1,747,000USD | 976,000USD | 2,504,000USD | 2,659,000USD |
| Short Term Debt | 94,000USD | 162,000USD | 162,000USD | 98,000USD | 196,000USD | 98,000USD | 1,273,000USD | 5,388,000USD |
| Common Stock | 660,049,000USD | 658,235,000USD | 532,208,000USD | 374,398,000USD | 208,551,000USD | 178,172,000USD | 172,235,000USD | 167,275,000USD |
| Retained Earnings | -227,872,000USD | -221,930,000USD | -222,599,000USD | -221,976,000USD | -179,317,000USD | -169,730,000USD | -164,433,000USD | -163,983,000USD |
| Accumulated Other Comprehensive Income | -937,000USD | -911,000USD | -911,000USD | -911,000USD | -911,000USD | -911,000USD | -911,000USD | -911,000USD |
| Total Liab | — | 34,573,000USD | 39,965,000USD | 43,242,000USD | 14,658,000USD | 9,701,000USD | 9,646,000USD | 14,439,000USD |
| Other Current Liab | — | 4,300,000USD | 6,866,000USD | 48,000USD | 48,000USD | 48,000USD | 48,000USD | 77,000USD |
| Capital Stock | — | 658,235,000USD | 532,208,000USD | 374,398,000USD | 208,551,000USD | 178,172,000USD | 172,235,000USD | 167,275,000USD |
| Good Will | — | 2,220,000USD | 2,220,000USD | — | — | — | — | — |
| Cash | — | 421,261,000USD | 306,363,000USD | 162,759,000USD | 25,554,000USD | 1,294,000USD | 477,000USD | 150,000USD |
| Cash And Short Term Investments | — | 421,261,000USD | 306,363,000USD | 162,759,000USD | 25,554,000USD | 1,294,000USD | 477,000USD | 150,000USD |
| Current Deferred Revenue | — | 6,168,000USD | — | — | — | — | — | -2,769,000USD |
| Net Debt | — | -420,882,000USD | -305,950,000USD | -162,647,000USD | -25,423,000USD | -1,144,000USD | 866,000USD | 5,325,000USD |
| Short Long Term Debt Total | — | 379,000USD | 413,000USD | 112,000USD | 131,000USD | 150,000USD | 1,343,000USD | 5,475,000USD |
| Property Plant Equipment Gross | — | 33,839,000USD | 32,077,000USD | 31,046,000USD | 17,056,000USD | 17,059,000USD | 17,076,000USD | 17,088,000USD |
| Common Stock Shares Outstanding | — | 136,150,592shares | 116,822,155shares | 76,059,283shares | 48,093,143shares | 41,168,372shares | 41,168,372shares | 38,361,344shares |
| Non Current Assets Total | — | 45,471,000USD | 40,364,000USD | 31,142,000USD | 17,082,000USD | 17,097,000USD | 17,115,000USD | 17,127,000USD |
| Non Current Liabilities Total | — | 20,945,000USD | 30,184,000USD | 39,266,000USD | 12,765,000USD | 8,579,000USD | 5,821,000USD | 6,315,000USD |
| Non Current Liabilities Other | — | 13,508,000USD | 16,187,000USD | 20,376,000USD | 5,880,000USD | 4,327,000USD | 3,064,000USD | 4,633,000USD |
| Non Currrent Assets Other | — | 3,606,000USD | 31,757,000USD | 93,000USD | 37,000USD | 35,000USD | 35,000USD | 16,956,000USD |
| Net Working Capital | — | 409,874,000USD | 297,868,000USD | 159,567,000USD | 24,844,000USD | 251,000USD | -3,087,000USD | -6,928,000USD |
| Unclassified Non Current Liabilities | — | 7,437,000USD | 13,997,000USD | 18,890,000USD | 6,885,000USD | 4,252,000USD | 2,757,000USD | 1,682,000USD |
| Unclassified Equity | — | -658,235,000USD | -532,208,000USD | -374,398,000USD | -208,551,000USD | -178,172,000USD | -172,235,000USD | -167,275,000USD |
| Long Term Investments | — | — | 2,000USD | 3,000USD | 3,000USD | 3,000USD | 4,000USD | 4,000USD |
| Short Long Term Debt | — | — | — | — | — | — | 1,176,000USD | 5,291,000USD |
| Unclassified Current Liabilities | — | — | — | — | — | — | -1,176,000USD | -5,291,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20262026-06-30 · USD | FY 20252025-06-30 · USD | FY 20242024-06-30 · USD | FY 20232023-06-30 · USD | FY 20222022-06-30 · USD | FY 20212021-06-30 · USD | FY 20202020-06-30 · USD | FY 20192019-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 466,900,000USD | 43,819,000USD | 20,070,000USD | 20,930,000USD | 22,756,000USD | 24,470,000USD | 10,997,000USD | 11,085,000USD |
| Cash And Equivalents | 415,004,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 418,846,000USD | 26,737,000USD | 2,928,000USD | 3,726,000USD | 5,682,000USD | 7,341,000USD | 338,000USD | 428,000USD |
| Other Current Assets | 1,740,000USD | 1,183,000USD | 916,000USD | 1,385,000USD | 402,000USD | 24,000USD | 31,000USD | 71,000USD |
| Other Non Current Assets | 2,776,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 37,106,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 16,515,000USD | 1,893,000USD | 11,964,000USD | 3,562,000USD | 5,068,000USD | 3,918,000USD | 8,012,000USD | 5,221,000USD |
| Other Current Liabilities | 4,606,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 431,240,000USD | 28,323,000USD | 1,000,000USD | -10,967,000USD | 17,665,000USD | 13,213,000USD | 2,641,000USD | 4,852,000USD |
| Total Equity Including Noncontrolling Interest | 429,794,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 11,660,000USD | 17,042,000USD | 17,103,000USD | 17,160,000USD | 17,029,000USD | 17,078,000USD | 10,617,000USD | 10,617,000USD |
| Goodwill | 2,220,000USD | — | — | — | — | — | — | — |
| Intangible Assets | 5,672,000USD | — | — | — | — | — | — | — |
| Accounts Payable | 5,638,000USD | 1,747,000USD | 1,767,000USD | 3,314,000USD | 769,000USD | 320,000USD | 2,460,000USD | 2,578,000USD |
| Short Term Debt | 94,000USD | 98,000USD | 7,756,000USD | 142,000USD | 4,251,000USD | 3,510,000USD | 4,914,000USD | 2,280,000USD |
| Common Stock | 660,049,000USD | 208,551,000USD | 163,823,000USD | 140,421,000USD | 129,055,000USD | 113,882,000USD | 97,682,000USD | 82,939,000USD |
| Retained Earnings | -227,872,000USD | -179,317,000USD | -161,912,000USD | -150,477,000USD | -110,397,000USD | -99,510,000USD | -94,686,000USD | -90,685,000USD |
| Accumulated Other Comprehensive Income | -937,000USD | -911,000USD | -911,000USD | -911,000USD | -993,000USD | -1,159,000USD | -355,000USD | -526,000USD |
| Total Liab | — | 14,658,000USD | 17,536,000USD | 29,797,000USD | 5,091,000USD | 11,257,000USD | 8,356,000USD | 6,233,000USD |
| Other Current Liab | — | -98,000USD | 2,441,000USD | 76,000USD | 48,000USD | 88,000USD | 33,000USD | 363,000USD |
| Capital Stock | — | 208,551,000USD | 163,823,000USD | 140,421,000USD | 129,055,000USD | 113,882,000USD | 84,476,000USD | 82,939,000USD |
| Cash | — | 25,554,000USD | 2,012,000USD | 2,341,000USD | 5,280,000USD | 7,317,000USD | 307,000USD | 357,000USD |
| Cash And Short Term Investments | — | 25,554,000USD | 2,012,000USD | 2,341,000USD | 5,280,000USD | 7,317,000USD | 307,000USD | 357,000USD |
| Net Debt | — | -25,423,000USD | 5,848,000USD | 8,455,000USD | -1,006,000USD | 3,532,000USD | 4,951,000USD | 2,935,000USD |
| Short Long Term Debt Total | — | 131,000USD | 7,860,000USD | 10,796,000USD | 4,274,000USD | 10,849,000USD | 5,258,000USD | 3,292,000USD |
| Long Term Investments | — | 3,000USD | 4,000USD | 9,000USD | 10,000USD | 16,000USD | 7,000USD | 5,000USD |
| Property Plant Equipment Gross | — | 17,056,000USD | 17,114,000USD | 17,169,000USD | 17,035,000USD | 17,078,000USD | 10,617,000USD | — |
| Common Stock Shares Outstanding | — | 45,072,895shares | 34,320,024shares | 28,705,840shares | 26,373,722shares | 24,196,711shares | 23,461,012shares | 22,316,018shares |
| Non Current Assets Total | — | 17,082,000USD | 17,142,000USD | 17,204,000USD | 17,074,000USD | 17,129,000USD | 10,659,000USD | 10,657,000USD |
| Non Current Liabilities Total | — | 12,765,000USD | 5,572,000USD | 26,235,000USD | 23,000USD | 7,339,000USD | 344,000USD | 1,012,000USD |
| Non Current Liabilities Other | — | 5,880,000USD | 3,817,000USD | 10,521,000USD | — | — | — | — |
| Non Currrent Assets Other | — | 40,000USD | 35,000USD | 35,000USD | 35,000USD | 35,000USD | 35,000USD | 35,000USD |
| Net Working Capital | — | 24,844,000USD | -9,036,000USD | 164,000USD | 1,987,000USD | 3,423,000USD | -7,674,000USD | -4,793,000USD |
| Unclassified Non Current Liabilities | — | 6,885,000USD | 1,755,000USD | -10,357,000USD | — | — | — | — |
| Unclassified Equity | — | -208,551,000USD | -163,823,000USD | -140,421,000USD | -129,055,000USD | -113,882,000USD | -84,476,000USD | -69,815,000USD |
| Current Deferred Revenue | — | — | 76,000USD | — | — | — | 605,000USD | — |
| Short Long Term Debt | — | — | 7,660,000USD | — | 2,796,000USD | 3,441,000USD | 4,914,000USD | 2,280,000USD |
| Unclassified Current Liabilities | — | — | -7,736,000USD | — | -2,796,000USD | -3,441,000USD | -4,914,000USD | -2,280,000USD |
| Other Liab | — | — | — | 15,510,000USD | — | — | — | — |
| Other Assets | — | — | — | 35,000USD | 35,000USD | 35,000USD | 35,000USD | — |
| Long Term Debt | — | — | — | 10,561,000USD | — | 6,784,000USD | 344,000USD | 1,012,000USD |
| Net Tangible Assets | — | — | — | -10,967,000USD | 17,665,000USD | 13,663,000USD | 2,641,000USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20262026-06-30 · USD | FY 20252025-06-30 · USD | FY 20242024-06-30 · USD | FY 20222022-06-30 · USD | FY 20212021-06-30 · USD | FY 20202020-06-30 · USD | FY 20192019-06-30 · USD | FY 20182018-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Depreciation | 359,000USD | 3,000USD | 2,000USD | 3,000USD | 3,000USD | 3,000USD | 0USD | 6,000USD |
| Stock Based Compensation | 4,441,000USD | 789,000USD | 2,881,000USD | 1,745,000USD | 797,000USD | 153,000USD | 604,000USD | — |
| Change To Liabilities | 2,091,000USD | — | — | 419,000USD | -1,103,000USD | 579,000USD | — | — |
| Change In Working Capital | 8,268,000USD | -315,000USD | -1,152,000USD | 42,000USD | -1,094,000USD | 619,000USD | 1,199,000USD | -1,147,000USD |
| Operating Cash Flow | -15,898,000USD | — | — | — | — | — | — | — |
| Other Investing Activities | -8,400,000USD | — | — | — | — | — | — | — |
| Unclassified Investing Cash Flow | -21,257,000USD | — | — | — | 6,305,000USD | -5,468,000USD | — | — |
| Investing Cash Flow | -29,657,000USD | — | — | — | — | — | — | — |
| Net Debt Issuance | 0USD | — | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | 437,133,000USD | — | — | — | — | — | — | 6,350,000USD |
| Financing Cash Flow | 437,133,000USD | — | — | — | — | — | — | — |
| Effect Of Forex Changes On Cash | -26,000USD | — | — | — | — | — | — | — |
| Change In Cash | 391,552,000USD | 23,542,000USD | -329,000USD | -2,037,000USD | 7,010,000USD | -50,000USD | 284,000USD | -430,000USD |
| End Cash Flow | 417,106,000USD | — | — | — | — | — | — | — |
| Net Income | — | -17,982,000USD | -11,898,000USD | -10,887,000USD | -4,824,000USD | -4,001,000USD | -7,336,000USD | -8,497,000USD |
| Other Non Cash Items | — | 6,845,000USD | -1,565,000USD | 2,947,000USD | 395,000USD | 180,000USD | 1,178,000USD | 3,548,000USD |
| Total Cash From Operating Activities | — | -10,660,000USD | -11,732,000USD | -6,150,000USD | -4,726,000USD | -3,049,000USD | -4,355,000USD | -6,095,000USD |
| Capital Expenditures | — | -5,000USD | 0USD | -16,000USD | -6,305,000USD | -837,000USD | 0USD | 0USD |
| Free Cash Flow | — | -10,665,000USD | -11,732,000USD | -6,166,000USD | -11,031,000USD | -3,049,000USD | -4,355,000USD | -6,095,000USD |
| Investments | — | -7,000USD | 0USD | -16,000USD | -6,305,000USD | 0USD | 0USD | — |
| Total Cashflows From Investing Activities | — | -7,000USD | — | -16,000USD | -6,305,000USD | -6,305,000USD | — | 15,000USD |
| Net Borrowings | — | -7,223,000USD | 5,423,000USD | -318,000USD | 7,571,000USD | 2,534,000USD | — | — |
| Total Cash From Financing Activities | — | 34,209,000USD | 11,403,000USD | 4,301,000USD | 18,074,000USD | 3,004,000USD | 4,660,000USD | 5,687,000USD |
| Issuance Of Capital Stock | — | 45,666,000USD | 6,185,000USD | 4,737,000USD | 10,677,000USD | 470,000USD | 3,794,000USD | — |
| Begin Period Cash Flow | — | 2,012,000USD | 2,341,000USD | 7,317,000USD | 307,000USD | 357,000USD | 73,000USD | 503,000USD |
| End Period Cash Flow | — | 25,554,000USD | 2,012,000USD | 5,280,000USD | 7,317,000USD | 307,000USD | 357,000USD | 73,000USD |
| Other Cashflows From Investing Activities | — | -2,000USD | — | — | — | — | — | 15,000USD |
| Other Cashflows From Financing Activities | — | -4,234,000USD | -205,000USD | -118,000USD | -174,000USD | -174,000USD | -134,000USD | -663,000USD |
| Change To Account Receivables | — | — | — | — | — | — | — | 7,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q3 20262026-03-31 · USD | Q2 20262025-12-31 · USD | Q1 20262025-09-30 · USD | Q4 20252025-06-30 · USD | Q3 20252025-03-31 · USD | Q2 20252024-12-31 · USD | Q1 20252024-09-30 · USD | Q4 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 325,000USD | -1,205,000USD | -43,507,000USD | -9,987,000USD | -5,375,000USD | -402,000USD | -2,102,000USD | -899,000USD |
| Depreciation | 154,000USD | 45,000USD | 1,000USD | 0USD | 2,000USD | 0USD | 1,000USD | 0USD |
| Stock Based Compensation | 825,000USD | 784,000USD | 2,302,000USD | 1,000USD | 7,000USD | 781,000USD | 0USD | 102,000USD |
| Other Non Cash Items | -4,437,668USD | -5,647,491USD | 32,052,000USD | 5,532,000USD | 2,818,000USD | -1,495,482USD | 697,000USD | -1,417,680USD |
| Change In Working Capital | -1,246,332USD | 5,185,491USD | 2,483,000USD | -331,000USD | -1,347,000USD | 584,072USD | 762,000USD | -3,901,320USD |
| Total Cash From Operating Activities | -4,380,000USD | -838,000USD | -6,669,000USD | -4,785,000USD | -3,895,000USD | -1,313,410USD | -642,000USD | -6,116,000USD |
| Capital Expenditures | 27,354,000USD | -13,332,000USD | -14,022,000USD | 0USD | 0USD | -4,940USD | 0USD | -3USD |
| Free Cash Flow | 22,974,000USD | -14,170,000USD | -20,691,000USD | -4,785,000USD | -3,895,000USD | -1,318,350USD | -642,000USD | -6,116,000USD |
| Total Cashflows From Investing Activities | -4,628,000USD | -8,950,000USD | -14,078,000USD | -2,000USD | 73USD | -4,938USD | — | — |
| Net Borrowings | 0USD | 0USD | 0USD | 0USD | -1,176,000USD | -4,137,000USD | -1,910,000USD | — |
| Total Cash From Financing Activities | 123,906,000USD | 153,392,000USD | 157,952,000USD | 29,047,000USD | 4,712,000USD | 1,664,411USD | -1,220,000USD | 7,934,000USD |
| Issuance Of Capital Stock | 131,191,000USD | 164,566,000USD | 170,253,000USD | 31,150,000USD | 6,688,000USD | 7,136,000USD | 692,000USD | 2,522,000USD |
| Change In Cash | 114,898,000USD | 143,604,000USD | 137,205,000USD | 24,260,000USD | 817,000USD | 327,000USD | -1,862,000USD | 1,818,000USD |
| Begin Period Cash Flow | 306,363,000USD | 162,759,000USD | 25,554,000USD | 1,294,000USD | 477,000USD | 150,000USD | 2,012,000USD | 194,000USD |
| End Period Cash Flow | 421,261,000USD | 306,363,000USD | 162,759,000USD | 25,554,000USD | 1,294,000USD | 477,000USD | 150,000USD | 2,012,000USD |
| Other Cashflows From Investing Activities | -18,650,000USD | -8,950,000USD | -56,000USD | -2,000USD | 73USD | -5,000USD | — | — |
| Other Cashflows From Financing Activities | -5,626,270USD | 1,916,971USD | -12,301,000USD | -1,849,932USD | -800,000USD | -1,334,589USD | -2,000USD | -11,000USD |
| Unclassified Investing Cash Flow | -13,332,000USD | 13,332,000USD | 14,078,000USD | — | — | — | — | — |
| Unclassified Financing Cash Flow | -1,658,730USD | -13,090,971USD | — | — | — | — | — | 5,423,000USD |
| Investments | — | — | -14,078,000USD | -2,000USD | 0USD | -5,000USD | 0USD | 0USD |
| 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.