NMTC
NEUROONE MEDICAL TECHNOLOGIES Corp
Company overview
- Market capitalization
- $11.84M
- Employees
- 18
- Latest publication
- 2026-09-29
About NEUROONE MEDICAL TECHNOLOGIES Corp
NeuroOne Medical Technologies Corporation, a medical technology company, provides solutions for continuous electroencephalogram (cEEG) and stereoelectrocencephalography (sEEG) recording in the United States. The company also provides solutions for spinal cord stimulation, brain stimulation, drug delivery and ablation solutions for patients suffering from epilepsy, trigeminal neuralgia, Parkinson's disease, dystonia, essential tremors, and chronic pain due to failed back surgeries and other pain-related neurological disorders. The company has a collaboration with the Department of Neurology's Division of Epilepsy at the University of Minnesota Medical School to advance a study evaluating epilepsy therapies. The company is based in Eden Prairie, Minnesota.
Financial statements
Income Quarterly
| Metric | Q3 20262026-06-30 · USD | Q2 20262026-03-31 · USD | Q1 20262025-12-31 · USD | Q4 20252025-09-30 · USD | Q3 20252025-06-30 · USD | Q2 20252025-03-31 · USD | Q1 20252024-12-31 · USD | Q4 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1,973,105USD | 2,391,185USD | 2,892,635USD | 2,740,925USD | 1,696,050USD | 1,386,550USD | 3,274,167USD | 272,284USD |
| Cost Of Revenue | 790,496USD | 1,104,568USD | 1,324,807USD | 1,212,304USD | 781,215USD | 615,489USD | 1,347,278USD | 131,222USD |
| Gross Profit | 1,182,609USD | 1,286,617USD | 1,567,828USD | 1,528,621USD | 914,835USD | 771,061USD | 1,926,889USD | 141,062USD |
| Research Development | 1,425,153USD | 1,468,090USD | 1,389,680USD | 1,117,986USD | 1,182,485USD | 1,510,663USD | 1,172,228USD | 1,113,622USD |
| Selling General Administrative | 1,693,450USD | 1,919,371USD | 1,885,455USD | 1,781,699USD | 1,573,830USD | 1,940,414USD | 2,004,911USD | 1,954,228USD |
| Selling And Marketing Expenses | 227,239USD | — | — | — | 45,120USD | — | — | 110,053USD |
| General And Administrative Expenses | 1,693,450USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 3,606,921USD | 3,387,461USD | 3,275,135USD | 2,899,685USD | 2,801,435USD | 3,451,077USD | 215,682USD | 2,957,797USD |
| Operating Income | -2,424,312USD | -2,100,844USD | -1,707,307USD | -1,371,064USD | -1,886,600USD | -2,680,016USD | 1,711,207USD | -2,816,735USD |
| Total Other Income Expense Net | 417,981USD | 15,175USD | 269,417USD | -248,157USD | 385,732USD | 409,409USD | 74,115USD | -533,860USD |
| Income Before Tax | -2,006,331USD | -2,085,669USD | -1,437,890USD | -1,619,221USD | -1,500,868USD | -2,270,607USD | 1,785,322USD | -3,350,595USD |
| Income Tax Expense | 0USD | — | — | — | — | — | 1,785,322USD | — |
| Net Income | -2,006,331USD | -2,085,669USD | -1,437,890USD | -1,619,221USD | -1,500,868USD | -2,270,607USD | 1,785,322USD | -3,350,595USD |
| Net Income Applicable To Common Shares | -2,407,254USD | — | — | — | — | — | — | — |
| Interest Expense | — | 0USD | 0USD | 334,063USD | 9,325USD | 0USD | 324,738USD | 228,988USD |
| Net Interest Income | — | 0USD | 0USD | 0USD | -9,325USD | 0USD | -324,738USD | — |
| Tax Provision | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income From Continuing Ops | — | -2,085,669USD | -1,437,890USD | -1,619,221USD | -1,500,868USD | -2,270,607USD | 1,785,322USD | -3,350,595USD |
| Ebit | — | -2,100,844USD | -1,707,307USD | -1,619,225USD | -1,491,543USD | -2,270,607USD | 2,110,062USD | -3,018,648USD |
| Ebitda | — | -2,040,815USD | -1,641,784USD | -1,554,901USD | -1,424,949USD | -2,204,973USD | 2,175,189USD | -2,954,521USD |
| Depreciation And Amortization | — | 60,029USD | 65,523USD | 64,324USD | 66,594USD | 65,634USD | 65,127USD | 64,127USD |
| Reconciled Depreciation | — | 60,029USD | 65,523USD | 64,324USD | 66,594USD | 65,634USD | 65,127USD | 64,127USD |
| Unclassified Operating Expenses | — | — | — | — | — | — | -2,961,457USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-09-30 · USD | FY 20242024-09-30 · USD | FY 20232023-09-30 · USD | FY 20222022-09-30 · USD | FY 20212021-09-30 · USD | FY 20202020-09-30 · USD | FY 20192019-09-30 · USD | FY 20182018-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 12,097,692USD | 3,453,003USD | 1,952,441USD | 171,169USD | 178,146USD | 1,926,566USD | 0USD | 0USD |
| Cost Of Revenue | 3,956,286USD | 2,373,336USD | 1,495,924USD | 241,963USD | 275,895USD | 70,552USD | 27,569USD | 21,667USD |
| Gross Profit | 8,141,406USD | 1,079,667USD | 456,517USD | -70,794USD | -97,749USD | 1,856,014USD | -27,569USD | -21,667USD |
| Research Development | 4,983,362USD | 5,065,181USD | 6,940,686USD | 4,929,427USD | 3,925,008USD | 2,075,791USD | 1,529,189USD | 951,064USD |
| Selling General Administrative | 7,384,517USD | 7,792,702USD | 6,752,839USD | 6,708,804USD | 5,921,429USD | 4,753,036USD | 4,284,205USD | 3,215,731USD |
| Total Operating Expenses | 12,367,879USD | 12,966,876USD | 12,411,767USD | 9,959,971USD | 10,120,462USD | 6,758,275USD | 5,813,394USD | 3,189,037USD |
| Operating Income | -4,226,473USD | -11,887,209USD | -11,955,250USD | -10,030,765USD | -10,218,211USD | -4,902,261USD | -5,813,394USD | -3,210,700USD |
| Interest Expense | 334,063USD | 228,988USD | 0USD | 31,152USD | 3,053USD | 7,524,581USD | 284,557USD | 1,395,138USD |
| Net Interest Income | -334,063USD | -228,988USD | 0USD | 0USD | -3,053USD | -7,524,581USD | -284,557USD | — |
| Income Before Tax | -3,605,374USD | -12,318,110USD | -11,859,491USD | -9,999,613USD | -9,948,168USD | -13,640,160USD | -6,781,161USD | -6,826,775USD |
| Tax Provision | 0USD | 0USD | 0USD | 0USD | — | — | — | — |
| Net Income | -3,605,374USD | -12,318,110USD | -11,859,491USD | -9,999,613USD | -9,948,168USD | -13,640,160USD | -6,781,161USD | -6,826,775USD |
| Net Income From Continuing Ops | -3,605,374USD | -12,318,110USD | -11,859,491USD | -9,999,613USD | -9,948,168USD | -13,640,160USD | -6,781,161USD | -6,758,272USD |
| Ebit | -3,271,311USD | -12,089,121USD | -11,955,250USD | -10,030,765USD | -9,945,115USD | -4,925,204USD | -5,813,394USD | -4,166,853USD |
| Ebitda | -3,009,632USD | -11,842,330USD | -11,755,984USD | -9,912,145USD | -9,797,985USD | -4,854,652USD | -5,785,825USD | -4,145,186USD |
| Depreciation And Amortization | 261,679USD | 246,791USD | 199,266USD | 118,620USD | 147,130USD | 70,552USD | 27,569USD | 21,667USD |
| Reconciled Depreciation | 261,679USD | 246,791USD | 199,266USD | 118,620USD | 80,748USD | 47,609USD | 27,569USD | — |
| Total Other Income Expense Net | 621,099USD | -430,901USD | 95,759USD | 31,152USD | 270,043USD | -8,737,899USD | -967,767USD | -2,661,033USD |
| Selling And Marketing Expenses | — | 108,993USD | — | — | 338,837USD | — | — | — |
| Unclassified Operating Expenses | — | — | -1,281,758USD | -1,678,260USD | — | — | — | — |
| Income Tax Expense | — | — | 31,371USD | -109,865USD | 274,175USD | 7,524,581USD | 284,557USD | 3USD |
| Net Income Applicable To Common Shares | — | — | — | -9,999,613USD | -9,948,168USD | -13,640,160USD | -6,781,161USD | -6,758,272USD |
| Non Operating Income Net Other | — | — | — | — | — | — | — | 0USD |
| Minority Interest | — | — | — | — | — | — | — | 0USD |
| Discontinued Operations | — | — | — | — | — | — | — | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q3 20262026-06-30 · USD | Q2 20262026-03-31 · USD | Q1 20262025-12-31 · USD | Q4 20252025-09-30 · USD | Q3 20252025-06-30 · USD | Q2 20252025-03-31 · USD | Q1 20252024-12-31 · USD | Q4 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 6,186,095USD | 7,864,958USD | 8,577,602USD | 10,785,647USD | 10,819,481USD | 4,456,691USD | 6,494,450USD | 5,369,940USD |
| Cash And Equivalents | 2,047,596USD | — | — | — | — | — | — | — |
| Total Current Assets | 5,788,801USD | 7,380,878USD | 8,067,077USD | 10,226,284USD | 10,170,747USD | 3,754,082USD | 5,711,785USD | 4,630,925USD |
| Total Liabilities | 2,418,552USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 2,041,427USD | 1,689,454USD | 1,258,444USD | 2,303,083USD | 1,425,790USD | 1,763,341USD | 1,570,911USD | 2,213,220USD |
| Other Current Liabilities | 1,135,711USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 3,767,543USD | 5,373,636USD | 6,401,925USD | 7,072,522USD | 8,177,453USD | 1,125,858USD | 2,935,292USD | 822,013USD |
| Total Equity Including Noncontrolling Interest | 3,767,543USD | — | — | — | — | — | — | — |
| Net Receivables | 1,098,965USD | 2,426,518USD | 2,661,867USD | 1,264,805USD | 0USD | 318,780USD | 2,368,913USD | 176,636USD |
| Inventory | 2,290,254USD | 1,866,633USD | 1,666,147USD | 2,226,805USD | 1,897,701USD | 1,834,607USD | 1,930,861USD | 2,635,153USD |
| Property Plant Equipment Net | 369,084USD | 427,371USD | 471,157USD | 514,417USD | 598,209USD | 646,505USD | 720,982USD | 671,753USD |
| Intangible Assets | 28,210USD | 33,789USD | 39,368USD | 44,946USD | 50,525USD | 56,104USD | 61,683USD | 67,262USD |
| Accounts Payable | 905,716USD | 934,196USD | 552,332USD | 1,010,369USD | 467,734USD | 910,754USD | 744,525USD | 1,029,206USD |
| Short Term Debt | 102,025USD | 114,612USD | 127,003USD | 123,658USD | 120,373USD | 104,440USD | 104,137USD | 65,768USD |
| Common Stock | 8,703USD | 8,616USD | 50,413USD | 50,006USD | 49,825USD | 31,385USD | 30,841USD | 30,816USD |
| Retained Earnings | -84,436,030USD | -82,133,346USD | -80,047,677USD | -78,609,787USD | -76,990,566USD | -75,489,698USD | -73,219,091USD | -75,004,413USD |
| Other Current Assets | — | 283,716USD | 177,447USD | 164,292USD | 233,363USD | 280,444USD | 277,661USD | 359,094USD |
| Total Liab | — | 2,491,322USD | 2,175,677USD | 3,713,125USD | 2,642,028USD | 3,330,833USD | 3,559,158USD | 4,547,927USD |
| Other Current Liab | — | 640,646USD | 579,109USD | 1,169,056USD | 837,683USD | 748,147USD | 722,249USD | 1,118,246USD |
| Capital Stock | — | 8,616USD | 50,413USD | 50,006USD | 49,825USD | 31,385USD | 30,841USD | 30,816USD |
| Other Assets | — | 1USD | — | — | — | — | — | — |
| Cash | — | 2,804,011USD | 3,561,616USD | 6,570,382USD | 8,039,683USD | 1,320,251USD | 1,134,350USD | 1,460,042USD |
| Cash And Short Term Investments | — | 2,804,011USD | 3,561,616USD | 6,570,382USD | 8,039,683USD | 1,320,251USD | 1,134,350USD | 1,460,042USD |
| Net Debt | — | -2,597,038USD | -3,324,239USD | -6,303,576USD | -7,743,966USD | -1,008,838USD | -792,836USD | -1,199,882USD |
| Short Long Term Debt Total | — | 206,973USD | 237,377USD | 266,806USD | 295,717USD | 311,413USD | 341,514USD | 260,160USD |
| Property Plant Equipment Gross | — | 1,340,589USD | 1,329,925USD | 1,313,240USD | 1,338,287USD | 1,325,568USD | 1,339,990USD | 1,231,213USD |
| Common Stock Shares Outstanding | — | 8,554,213shares | 8,388,526shares | 6,692,145shares | 8,100,833shares | 5,185,298shares | 5,146,736shares | 4,460,399shares |
| Non Current Assets Total | — | 484,079USD | 510,525USD | 559,363USD | 648,734USD | 702,609USD | 782,665USD | 739,015USD |
| Non Current Liabilities Total | — | 801,867USD | 917,233USD | 1,410,042USD | 1,216,238USD | 1,567,492USD | 1,988,247USD | 2,334,707USD |
| Non Currrent Assets Other | — | 22,919USD | — | — | — | — | — | — |
| Net Working Capital | — | 5,714,344USD | 6,808,633USD | 7,923,201USD | 8,744,957USD | 1,990,741USD | 4,140,874USD | 2,417,705USD |
| Unclassified Equity | — | 87,489,750USD | 86,348,776USD | 85,582,297USD | 85,068,369USD | 76,552,786USD | 76,092,701USD | 75,764,794USD |
| Unclassified Non Current Liabilities | — | — | — | 1,410,042USD | 1,216,238USD | 1,567,492USD | 1,988,247USD | 2,334,707USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-09-30 · USD | FY 20242024-09-30 · USD | FY 20232023-09-30 · USD | FY 20222022-09-30 · USD | FY 20212021-09-30 · USD | FY 20202020-09-30 · USD | FY 20192019-09-30 · USD | FY 20182018-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 10,785,647USD | 5,369,940USD | 8,097,314USD | 12,822,609USD | 7,938,496USD | 4,759,773USD | 532,615USD | 218,719USD |
| Intangible Assets | 44,946USD | 67,262USD | 89,577USD | 111,892USD | 134,207USD | 156,523USD | 178,838USD | 200,081USD |
| Other Current Assets | 164,292USD | 359,094USD | 263,746USD | 296,649USD | 244,043USD | 118,611USD | 41,002USD | 5,378USD |
| Total Liab | 3,713,125USD | 4,547,927USD | 1,847,910USD | 3,218,245USD | 1,384,595USD | 2,693,601USD | 1,770,193USD | 4,614,611USD |
| Total Stockholder Equity | 7,072,522USD | 822,013USD | 6,249,404USD | 9,604,364USD | 6,553,901USD | 2,066,172USD | -1,237,578USD | -4,395,892USD |
| Other Current Liab | 1,169,056USD | 1,118,246USD | 978,406USD | 632,500USD | 531,471USD | 454,914USD | 500,596USD | 2,103,417USD |
| Common Stock | 50,006USD | 30,816USD | 23,929USD | 16,217USD | 12,010USD | 22,181USD | 13,494USD | 9,657USD |
| Capital Stock | 50,006USD | 30,816USD | 23,929USD | 16,217USD | 35,834USD | 22,181USD | 13,494USD | 9,657USD |
| Retained Earnings | -78,609,787USD | -75,004,413USD | -62,686,303USD | -50,826,812USD | -40,827,199USD | -30,879,031USD | -17,238,871USD | -10,457,710USD |
| Cash | 6,570,382USD | 1,460,042USD | 5,322,493USD | 8,160,329USD | 6,901,346USD | 4,036,397USD | 260,749USD | 13,260USD |
| Cash And Short Term Investments | 6,570,382USD | 1,460,042USD | 5,322,493USD | 11,141,339USD | 6,901,346USD | 4,036,397USD | 260,749USD | 13,260USD |
| Total Current Assets | 10,226,284USD | 4,630,925USD | 7,312,925USD | 12,175,763USD | 7,292,012USD | 4,155,008USD | 301,751USD | 18,638USD |
| Total Current Liabilities | 2,303,083USD | 2,213,220USD | 1,792,626USD | 3,098,689USD | 1,181,700USD | 2,355,940USD | 1,770,193USD | 3,797,456USD |
| Net Debt | -6,303,576USD | -1,199,882USD | -5,138,093USD | -7,957,434USD | -6,585,673USD | -2,717,015USD | -260,749USD | 1,663,544USD |
| Short Term Debt | 123,658USD | 65,768USD | 129,116USD | 83,339USD | 112,778USD | 1,065,054USD | — | 1,676,804USD |
| Short Long Term Debt Total | 266,806USD | 260,160USD | 184,400USD | 202,895USD | 315,673USD | 1,319,382USD | — | 1,676,804USD |
| Net Receivables | 1,264,805USD | 176,636USD | 0USD | 33,237USD | 48,336USD | 0USD | — | — |
| Inventory | 2,226,805USD | 2,635,153USD | 1,726,686USD | 704,538USD | 98,287USD | 0USD | — | 0USD |
| Accounts Payable | 1,010,369USD | 1,029,206USD | 685,104USD | 927,662USD | 528,829USD | 762,538USD | 1,152,472USD | 221,235USD |
| Property Plant Equipment Net | 514,417USD | 671,753USD | 694,812USD | 534,954USD | 512,277USD | 448,242USD | 52,026USD | 0USD |
| Property Plant Equipment Gross | 1,313,240USD | 1,231,213USD | 694,812USD | 721,311USD | 602,329USD | 448,242USD | — | 0USD |
| Common Stock Shares Outstanding | 6,692,145shares | 4,460,399shares | 3,020,185shares | 2,666,428shares | 1,782,800shares | 902,563shares | 658,754shares | 467,807shares |
| Non Current Assets Total | 559,363USD | 739,015USD | 784,389USD | 646,846USD | 646,484USD | 604,765USD | 230,864USD | 200,081USD |
| Non Current Liabilities Total | 1,410,042USD | 2,334,707USD | 55,284USD | 119,556USD | 202,895USD | 337,661USD | 1,152,472USD | 817,155USD |
| Net Working Capital | 7,923,201USD | 2,417,705USD | 5,520,299USD | 9,077,074USD | 6,110,312USD | 1,799,068USD | -1,468,442USD | -3,778,818USD |
| Unclassified Non Current Liabilities | 1,410,042USD | 2,334,707USD | — | — | — | — | 1,152,472USD | — |
| Unclassified Equity | 85,582,297USD | 75,764,794USD | 68,887,849USD | 60,398,742USD | 47,333,256USD | 32,900,841USD | 15,980,631USD | 6,042,504USD |
| Current Deferred Revenue | — | — | -129,116USD | 1,455,188USD | 8,622USD | 73,434USD | — | 1,591,022USD |
| Short Term Investments | — | — | 0USD | 2,981,010USD | 0USD | — | — | 0USD |
| Accumulated Other Comprehensive Income | — | — | 0USD | 0USD | — | 0USD | -6,326USD | 0USD |
| Non Currrent Assets Other | — | — | -784,389USD | — | — | 156,523USD | 230,864USD | 200,081USD |
| Net Tangible Assets | — | — | — | 9,492,472USD | 6,419,694USD | 1,909,649USD | -1,416,416USD | -4,595,973USD |
| Other Assets | — | — | — | — | 7,791,873USD | — | — | 0USD |
| Unclassified Non Current Assets | — | — | — | — | -7,791,873USD | — | — | — |
| Short Long Term Debt | — | — | — | — | — | 1,007,206USD | — | 1,676,804USD |
| Non Current Liabilities Other | — | — | — | — | — | 83,333USD | — | 0USD |
| Unclassified Current Liabilities | — | — | — | — | — | -1,007,206USD | — | -3,471,826USD |
| Deferred Long Term Liab | — | — | — | — | — | — | — | 0USD |
| Other Liab | — | — | — | — | — | — | — | 817,155USD |
| Good Will | — | — | — | — | — | — | — | 0USD |
| Long Term Debt | — | — | — | — | — | — | — | 0USD |
| Long Term Investments | — | — | — | — | — | — | — | 0USD |
| Accumulated Depreciation | — | — | — | — | — | — | — | 0USD |
| Additional Paid In Capital | — | — | — | — | — | — | — | 0USD |
| Treasury Stock | — | — | — | — | — | — | — | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q3 20262026-06-30 · USD |
|---|---|
| Depreciation | 172,554USD |
| Stock Based Compensation | 1,054,167USD |
| Change To Account Receivables | 165,840USD |
| Change To Inventory | -64,449USD |
| Change To Liabilities | -319,909USD |
| Change In Working Capital | 8,313USD |
| Operating Cash Flow | -5,526,335USD |
| Capital Expenditures | -98,929USD |
| Investing Cash Flow | -98,929USD |
| Net Common Stock Issuance | -67,585USD |
| Unclassified Financing Cash Flow | 1,170,063USD |
| Financing Cash Flow | 1,102,478USD |
| Change In Cash | -4,522,786USD |
| End Cash Flow | 2,047,596USD |
| Source | DisclosureDeterministicFinal |
Cash flow Quarterly
| Metric | Q2 20262026-03-31 · USD | Q1 20262025-12-31 · USD | Q4 20252025-09-30 · USD | Q3 20252025-06-30 · USD | Q2 20252025-03-31 · USD | Q1 20252024-12-31 · USD | Q4 20242024-09-30 · USD | Q3 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -2,085,669USD | -1,437,890USD | -1,619,221USD | -1,500,868USD | -2,270,607USD | 1,785,322USD | -3,350,595USD | -2,767,525USD |
| Depreciation | 60,029USD | 65,523USD | 64,324USD | 66,594USD | 65,634USD | 65,127USD | 64,127USD | 63,107USD |
| Stock Based Compensation | 342,135USD | 359,255USD | 358,560USD | 316,654USD | 250,170USD | 339,224USD | 340,371USD | 338,609USD |
| Other Non Cash Items | 379,882USD | -193,796USD | 345,677USD | -274,769USD | -362,732USD | -37,170USD | 583,003USD | 28,276USD |
| Change To Account Receivables | 235,349USD | -1,397,062USD | -1,264,805USD | 318,780USD | 2,050,133USD | -2,192,277USD | 233,915USD | 145,088USD |
| Change To Inventory | -200,486USD | 560,658USD | -331,604USD | -70,594USD | 96,254USD | 704,292USD | -841,721USD | -481,759USD |
| Change In Working Capital | 317,047USD | -1,908,927USD | -675,012USD | -71,116USD | 2,261,391USD | -1,944,454USD | -303,789USD | -22,870USD |
| Total Cash From Operating Activities | -1,328,711USD | -3,115,835USD | -1,525,672USD | -1,463,505USD | -56,144USD | 208,049USD | -2,666,883USD | -2,360,403USD |
| Capital Expenditures | -38,519USD | -40,754USD | -10,607USD | -43,548USD | -3,171USD | -24,416USD | -36,905USD | -14,801USD |
| Free Cash Flow | -1,367,230USD | -3,156,589USD | -1,536,279USD | -1,507,053USD | -59,315USD | 183,633USD | -2,703,788USD | -2,375,204USD |
| Total Cashflows From Investing Activities | -38,516USD | -40,754USD | -10,607USD | -43,548USD | -3,171USD | -24,416USD | -36,905USD | -14,801USD |
| Total Cash From Financing Activities | 609,622USD | 147,823USD | 66,978USD | 8,226,485USD | 245,216USD | -509,325USD | 2,543,853USD | 1,560,526USD |
| Sale Purchase Of Stock | -60,777USD | -3,632USD | -2,771USD | -3,474USD | -107,105USD | -11,267USD | -9,829USD | -46,720USD |
| Change In Cash | -757,605USD | -3,008,766USD | -1,469,301USD | 6,719,432USD | 185,901USD | -325,692USD | -159,935USD | -814,678USD |
| Begin Period Cash Flow | 3,561,616USD | 6,570,382USD | 8,039,683USD | 1,320,251USD | 1,134,350USD | 1,460,042USD | 1,619,977USD | 2,434,655USD |
| End Period Cash Flow | 2,804,011USD | 3,561,616USD | 6,570,382USD | 8,039,683USD | 1,320,251USD | 1,134,350USD | 1,460,042USD | 1,619,977USD |
| Issuance Of Capital Stock | — | — | 0USD | 9,200,000USD | 414,037USD | 0USD | 836,777USD | 1,683,439USD |
| Other Cashflows From Financing Activities | — | — | 69,749USD | -970,041USD | -61,716USD | -498,058USD | 1,716,905USD | -76,193USD |
| Investments | — | — | — | -43,548USD | -3,171USD | -24,416USD | -36,905USD | -14,801USD |
| Unclassified Financing Cash Flow | — | — | — | 9,200,000USD | — | — | — | 1,683,439USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-09-30 · USD | FY 20242024-09-30 · USD | FY 20232023-09-30 · USD | FY 20222022-09-30 · USD | FY 20212021-09-30 · USD | FY 20202020-09-30 · USD | FY 20192019-09-30 · USD | FY 20182018-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -3,605,374USD | -12,318,110USD | -11,859,491USD | -9,999,613USD | -9,948,168USD | -13,640,160USD | -6,781,161USD | -6,758,272USD |
| Depreciation | 261,679USD | 246,791USD | 199,266USD | 118,620USD | 80,748USD | 47,609USD | 27,569USD | 20,556USD |
| Stock Based Compensation | 1,264,608USD | 1,344,476USD | 1,105,457USD | 947,212USD | 1,793,199USD | 1,835,970USD | 491,749USD | 486,120USD |
| Other Non Cash Items | -328,994USD | 669,614USD | 96,404USD | 212,155USD | 69,435USD | 6,742,995USD | 284,557USD | 3,422,217USD |
| Change To Account Receivables | -1,088,169USD | -176,636USD | 33,237USD | 15,099USD | -48,336USD | -48,336USD | -48,336USD | -48,336USD |
| Change To Inventory | 398,348USD | -908,467USD | -1,022,148USD | -606,251USD | -98,287USD | -98,287USD | -98,287USD | -98,287USD |
| Change In Working Capital | -429,191USD | -954,611USD | -2,428,510USD | 1,213,563USD | -512,733USD | -429,563USD | -101,881USD | 1,768USD |
| Total Cash From Operating Activities | -2,837,272USD | -11,011,840USD | -12,886,874USD | -7,519,534USD | -8,602,826USD | -3,425,302USD | -5,395,957USD | -2,827,611USD |
| Capital Expenditures | -81,742USD | -120,197USD | -384,117USD | -275,226USD | -67,079USD | -122,427USD | -123,352USD | -91,709USD |
| Free Cash Flow | -2,919,014USD | -11,132,037USD | -13,270,991USD | -7,794,760USD | -8,669,905USD | -3,547,729USD | -5,519,309USD | -2,827,611USD |
| Total Cashflows From Investing Activities | -81,742USD | -120,197USD | 2,649,964USD | -3,244,765USD | -67,079USD | -122,427USD | -123,352USD | -146,709USD |
| Total Cash From Financing Activities | 8,029,354USD | 7,269,586USD | 7,399,074USD | 12,023,282USD | 11,534,854USD | 7,323,377USD | 5,766,798USD | 2,917,551USD |
| Sale Purchase Of Stock | -124,617USD | -81,403USD | -119,419USD | 0USD | — | — | — | 23,415USD |
| Issuance Of Capital Stock | 9,614,037USD | 5,870,683USD | 8,590,156USD | 13,350,582USD | 8,829,236USD | 390,000USD | 4,561,215USD | — |
| Change In Cash | 5,110,340USD | -3,862,451USD | -2,837,836USD | 1,258,983USD | 2,864,949USD | 3,775,648USD | 247,489USD | -56,769USD |
| Begin Period Cash Flow | 1,460,042USD | 5,322,493USD | 8,160,329USD | 6,901,346USD | 4,036,397USD | 260,749USD | 13,260USD | 26,467USD |
| End Period Cash Flow | 6,570,382USD | 1,460,042USD | 5,322,493USD | 8,160,329USD | 6,901,346USD | 4,036,397USD | 260,749USD | -30,302USD |
| Other Cashflows From Financing Activities | -1,529,816USD | 1,480,306USD | -1,071,663USD | -1,327,300USD | 2,705,618USD | -1,507,456USD | 1,488,583USD | 2,917,551USD |
| Unclassified Financing Cash Flow | 9,683,787USD | 5,870,683USD | 8,590,156USD | 13,350,582USD | — | — | — | -1,067,693USD |
| Investments | — | -120,197USD | 2,649,964USD | -3,244,765USD | -67,079USD | -122,427USD | -123,352USD | 0USD |
| Other Cashflows From Investing Activities | — | — | 7,500USD | -2,969,539USD | — | — | -65,000USD | -146,709USD |
| Change To Liabilities | — | — | — | 515,438USD | -350,313USD | -269,601USD | 770,612USD | 829,687USD |
| Unclassified Investing Cash Flow | — | — | — | 3,244,765USD | — | — | — | — |
| Net Borrowings | — | — | — | — | 0USD | 8,357,500USD | -283,000USD | 1,044,278USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | 2,017,847USD | — | — |
| Dividends Paid | — | — | — | — | — | — | — | 0USD |
| Exchange Rate Changes | — | — | — | — | — | — | — | 0USD |
| Cash And Cash Equivalents Changes | — | — | — | — | — | — | — | 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.