NPCE
NeuroPace Inc
Company overview
- Market capitalization
- $485.69M
- Employees
- 220
- Latest publication
- 2026-09-29
About NeuroPace Inc
NeuroPace, Inc. operates as a medical device company in the United States. The company develops RNS system, a brain-responsive neuromodulation system that delivers personalized, real-time treatment at the seizure source for treating drug-resistant focal epilepsy. Its RNS System includes RNS neurostimulator, cortical strip and depth leads, and Patient Remote Monitor, as well as other implantable and non-implantable accessories. In addition, the company provides physician tablet which is used for prescribing and managing clinicians for programming implanted devices and managing patient care; and patient data management system, a secure online database that collects data that have been recorded by the RNS System; and nSight Platform, which provide clinicians with personalized patient reports, as well as programming suggestions. It sells its products to hospital facilities for initial RNS System implant procedures and for replacement procedures. NeuroPace, Inc. was incorporated in 1997 and is headquartered in Mountain View, 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 | 22,826,000USD | 22,068,000USD | 26,588,000USD | 27,354,000USD | 23,520,000USD | 22,524,000USD | 21,466,000USD | 21,060,000USD |
| Cost Of Revenue | 3,920,000USD | 4,019,999USD | 6,010,000USD | 6,186,000USD | 5,388,000USD | 5,182,000USD | 5,278,000USD | 5,640,000USD |
| Gross Profit | 18,906,000USD | 18,048,000USD | 20,578,000USD | 21,168,000USD | 18,132,000USD | 17,342,000USD | 16,188,000USD | 15,420,000USD |
| Research Development | 6,898,000USD | 7,189,000USD | 7,027,000USD | 6,576,000USD | 6,845,000USD | 7,440,000USD | 6,050,000USD | 5,754,000USD |
| Selling General Administrative | 5,027,000USD | 4,844,000USD | 4,382,000USD | 4,594,000USD | 6,068,000USD | 4,046,000USD | 13,791,000USD | 13,909,000USD |
| Selling And Marketing Expenses | 12,124,000USD | 11,583,000USD | 10,936,000USD | 12,598,000USD | 12,043,000USD | 11,003,000USD | — | — |
| General And Administrative Expenses | 5,027,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 24,049,000USD | 23,616,000USD | 22,345,000USD | 23,768,000USD | 24,956,000USD | 22,489,000USD | 19,841,000USD | 19,663,000USD |
| Operating Income | -5,143,000USD | -5,568,000USD | -1,767,000USD | -2,600,000USD | -6,824,000USD | -5,147,000USD | -3,653,000USD | -4,243,000USD |
| Total Other Income Expense Net | -41,000USD | -1,121,000USD | -962,000USD | -896,000USD | -1,827,000USD | -1,442,000USD | -1,597,000USD | -1,209,000USD |
| Interest Income | 523,000USD | 565,000USD | 638,000USD | 667,000USD | 718,000USD | 793,000USD | 681,000USD | 754,000USD |
| Interest Expense | 1,539,000USD | 1,521,000USD | 1,600,000USD | 978,000USD | 2,059,000USD | 2,153,000USD | 2,192,000USD | 2,182,000USD |
| Discontinued Operations | 0USD | — | — | — | — | — | — | — |
| Net Income | -6,200,000USD | -6,689,000USD | -2,729,000USD | -3,496,000USD | -8,651,000USD | -6,589,000USD | -5,250,000USD | -5,452,000USD |
| Net Interest Income | — | -956,000USD | -962,000USD | -978,000USD | -1,341,000USD | -1,360,000USD | -1,511,000USD | -1,428,000USD |
| Income Before Tax | — | -6,689,000USD | -2,729,000USD | -3,496,000USD | -8,651,000USD | -6,589,000USD | -5,250,000USD | -5,452,000USD |
| Net Income From Continuing Ops | — | -6,689,000USD | -2,729,000USD | -3,496,000USD | -8,651,000USD | -6,589,000USD | -5,250,000USD | -5,452,000USD |
| Ebit | — | -5,568,000USD | -1,767,000USD | -2,518,000USD | -6,592,000USD | -5,147,000USD | -3,058,000USD | -3,270,000USD |
| Ebitda | — | -5,055,000USD | -1,245,000USD | -2,464,000USD | -6,115,000USD | -4,685,000USD | -2,607,000USD | -2,819,000USD |
| Depreciation And Amortization | — | 513,000USD | 522,000USD | 54,000USD | 477,000USD | 462,000USD | 451,000USD | 451,000USD |
| Reconciled Depreciation | — | 513,000USD | 522,000USD | 487,000USD | 477,000USD | 462,000USD | 451,000USD | 451,000USD |
| Income Tax Expense | — | — | -8,651,000USD | — | — | — | -379,724USD | — |
| 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 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 99,986,000USD | 79,906,000USD | 65,421,000USD | 45,520,000USD | 45,183,000USD | 41,138,000USD | 36,972,000USD |
| Cost Of Revenue | 22,766,000USD | 20,821,000USD | 17,299,000USD | 13,027,000USD | 11,748,000USD | 10,866,000USD | 10,508,000USD |
| Gross Profit | 77,220,000USD | 59,085,000USD | 48,122,000USD | 32,493,000USD | 33,435,000USD | 30,272,000USD | 26,464,000USD |
| Research Development | 27,888,000USD | 23,653,000USD | 20,778,000USD | 21,946,000USD | 18,211,000USD | 15,695,000USD | 18,294,000USD |
| Selling General Administrative | 19,090,000USD | 17,434,000USD | 54,518,000USD | 51,341,000USD | 38,961,000USD | 27,628,000USD | 30,201,000USD |
| Selling And Marketing Expenses | 46,580,000USD | 39,669,000USD | — | — | — | — | — |
| Total Operating Expenses | 93,558,000USD | 80,756,000USD | 75,296,000USD | 73,287,000USD | 57,172,000USD | 43,323,000USD | 48,495,000USD |
| Operating Income | -16,338,000USD | -21,671,000USD | -27,174,000USD | -40,794,000USD | -23,737,000USD | -13,051,000USD | -22,031,000USD |
| Interest Income | 2,816,000USD | 3,024,000USD | 3,050,000USD | 1,578,000USD | 448,000USD | 41,000USD | 261,000USD |
| Interest Expense | 7,457,000USD | 8,798,000USD | 8,517,000USD | 7,529,000USD | 7,410,000USD | 11,486,000USD | 9,485,000USD |
| Net Interest Income | -4,641,000USD | -5,774,000USD | -5,467,000USD | -5,951,000USD | -6,962,000USD | -11,445,000USD | -9,224,000USD |
| Income Before Tax | -21,465,000USD | -27,141,000USD | -32,956,000USD | -47,082,000USD | -36,080,000USD | -24,278,000USD | -29,973,000USD |
| Net Income | -21,465,000USD | -27,141,000USD | -32,956,000USD | -47,082,000USD | -36,080,000USD | -24,278,000USD | -29,973,000USD |
| Net Income From Continuing Ops | -21,465,000USD | -27,141,000USD | -32,956,000USD | -47,082,000USD | -36,080,000USD | -24,278,000USD | -29,973,000USD |
| Ebit | -16,338,000USD | -18,343,000USD | -24,439,000USD | -39,553,000USD | -28,670,000USD | -12,792,000USD | -20,488,000USD |
| Ebitda | -14,390,000USD | -16,574,000USD | -22,834,000USD | -36,566,000USD | -28,374,000USD | -12,480,000USD | -20,067,000USD |
| Depreciation And Amortization | 1,948,000USD | 1,769,000USD | 1,605,000USD | 2,987,000USD | 296,000USD | 312,000USD | 421,000USD |
| Reconciled Depreciation | 1,948,000USD | 1,769,000USD | 1,605,000USD | 2,987,000USD | 296,000USD | 312,000USD | 421,000USD |
| Total Other Income Expense Net | -5,127,000USD | -5,470,000USD | -5,782,000USD | -6,288,000USD | -12,343,000USD | -11,227,000USD | -7,942,000USD |
| Income Tax Expense | — | — | 1,437,105USD | 6,288,000USD | 2,029,000USD | 11,704,000USD | 10,767,000USD |
| Non Operating Income Net Other | — | — | — | 1,241,000USD | -4,933,000USD | — | — |
| Net Income Applicable To Common Shares | — | — | — | -47,082,000USD | -36,080,000USD | -24,050,000USD | -29,973,000USD |
| Source | 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 | 96,991,000USD | 98,898,000USD | 105,565,000USD | 107,255,000USD | 106,114,000USD | 110,205,000USD | 94,647,000USD | 96,303,000USD |
| Cash And Equivalents | 12,538,000USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 51,699,000USD | 53,981,000USD | 61,058,000USD | 60,014,000USD | 62,141,000USD | 66,262,000USD | 52,755,000USD | 56,830,000USD |
| Short Term Investments | 39,161,000USD | 39,202,000USD | 39,366,000USD | 39,366,000USD | 39,284,000USD | 39,243,000USD | 39,325,000USD | 41,412,000USD |
| Total Current Assets | 86,193,000USD | 86,978,000USD | 94,073,000USD | 95,330,000USD | 93,742,000USD | 97,478,000USD | 81,339,000USD | 82,591,000USD |
| Other Current Assets | 1,453,000USD | 1,515,000USD | 1,438,000USD | 2,243,000USD | 1,701,000USD | 2,201,000USD | 2,352,000USD | 2,116,000USD |
| Other Non Current Assets | 98,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 85,108,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 17,433,000USD | 16,168,000USD | 17,814,000USD | 19,607,000USD | 17,143,000USD | 14,707,000USD | 15,156,000USD | 14,781,000USD |
| Other Current Liabilities | 10,850,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 11,883,000USD | 14,454,000USD | 19,031,000USD | 18,518,000USD | 19,438,000USD | 24,269,000USD | 8,013,000USD | 9,823,000USD |
| Total Equity Including Noncontrolling Interest | 11,883,000USD | — | — | — | — | — | — | — |
| Long Term Debt | 59,014,000USD | 59,021,000USD | 58,884,000USD | 58,748,000USD | 58,616,000USD | 59,788,000USD | 59,525,000USD | 59,266,000USD |
| Deferred Revenue | 123,000USD | — | — | — | — | — | — | — |
| Net Receivables | 14,930,000USD | 14,788,000USD | 14,681,000USD | 14,938,000USD | 13,554,000USD | 15,435,000USD | 12,851,000USD | 11,561,000USD |
| Inventory | 18,111,000USD | 16,694,000USD | 16,896,000USD | 18,135,000USD | 16,346,000USD | 13,580,000USD | 13,381,000USD | 12,084,000USD |
| Property Plant Equipment Net | 10,459,000USD | 10,962,000USD | 11,257,000USD | 11,683,000USD | 12,163,000USD | 12,590,000USD | 12,895,000USD | 13,287,000USD |
| Accounts Payable | 4,204,000USD | 4,512,000USD | 2,217,000USD | 4,590,000USD | 4,721,000USD | 4,046,000USD | 2,954,000USD | 2,160,000USD |
| Short Term Debt | 2,256,000USD | 2,186,000USD | 2,117,000USD | 2,051,000USD | 1,986,000USD | 1,923,000USD | 1,860,000USD | 1,800,000USD |
| Common Stock | 34,000USD | 34,000USD | 34,000USD | 33,000USD | 33,000USD | 33,000USD | 30,000USD | 30,000USD |
| Retained Earnings | -565,304,000USD | -559,104,000USD | -552,415,000USD | -549,686,000USD | -546,190,000USD | -537,539,000USD | -530,950,000USD | -525,700,000USD |
| Total Liab | — | 84,444,000USD | 86,534,000USD | 88,737,000USD | 86,676,000USD | 85,936,000USD | 86,634,000USD | 86,480,000USD |
| Other Current Liab | — | 9,344,000USD | 13,339,000USD | 12,317,000USD | 9,740,000USD | 8,058,000USD | 9,787,000USD | 10,072,000USD |
| Capital Stock | — | 34,000USD | 34,000USD | 33,000USD | 33,000USD | 33,000USD | 30,000USD | 30,000USD |
| Cash | — | 14,779,000USD | 21,692,000USD | 20,648,000USD | 22,857,000USD | 27,019,000USD | 13,430,000USD | 15,418,000USD |
| Current Deferred Revenue | — | 126,000USD | 141,000USD | 649,000USD | 696,000USD | 680,000USD | 555,000USD | 749,000USD |
| Net Debt | — | 55,683,000USD | 49,145,000USD | 50,533,000USD | 48,662,000USD | 46,133,000USD | 59,908,000USD | 58,081,000USD |
| Short Long Term Debt Total | — | 70,462,000USD | 70,837,000USD | 71,181,000USD | 71,519,000USD | 73,152,000USD | 73,338,000USD | 73,499,000USD |
| Property Plant Equipment Gross | — | 19,228,000USD | 19,463,000USD | 19,809,000USD | 20,236,000USD | 20,607,000USD | 20,869,000USD | 21,213,000USD |
| Common Stock Shares Outstanding | — | 33,716,813shares | 32,722,438shares | 33,134,605shares | 32,863,031shares | 31,480,911shares | 29,914,786shares | 29,444,625shares |
| Non Current Assets Total | — | 11,920,000USD | 11,492,000USD | 11,924,999USD | 12,372,000USD | 12,727,000USD | 13,308,000USD | 13,712,000USD |
| Non Current Liabilities Total | — | 68,276,000USD | 68,720,000USD | 69,130,000USD | 69,533,000USD | 71,229,000USD | 71,478,000USD | 71,699,000USD |
| Non Currrent Assets Other | — | 958,000USD | 235,000USD | 119,999USD | 209,000USD | 137,000USD | 413,000USD | 425,000USD |
| Net Working Capital | — | 70,810,000USD | 76,259,000USD | 75,723,000USD | 76,599,000USD | 82,771,000USD | 66,183,000USD | 67,810,000USD |
| Unclassified Non Current Liabilities | — | 9,255,000USD | 9,836,000USD | 10,382,000USD | 10,917,000USD | 11,441,000USD | 11,953,000USD | 12,433,000USD |
| Unclassified Equity | — | 573,490,000USD | 571,378,000USD | 568,138,000USD | 565,562,000USD | 561,742,000USD | 538,903,000USD | 535,463,000USD |
| 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 |
|---|---|---|---|---|---|---|---|
| Total Assets | 105,565,000USD | 94,647,000USD | 107,651,000USD | 114,106,000USD | 133,562,000USD | 55,950,000USD | 21,095,000USD |
| Other Current Assets | 1,438,000USD | 2,352,000USD | 2,737,000USD | 3,111,000USD | 2,319,000USD | 1,179,000USD | 1,251,000USD |
| Total Liab | 86,534,000USD | 86,634,000USD | 86,997,000USD | 79,329,000USD | 60,059,000USD | 203,782,000USD | 150,445,000USD |
| Total Stockholder Equity | 19,031,000USD | 8,013,000USD | 20,654,000USD | 34,777,000USD | 73,503,000USD | -147,832,000USD | -129,350,000USD |
| Other Current Liab | 13,339,000USD | 9,787,000USD | 11,180,000USD | 7,414,000USD | 7,923,000USD | 6,603,000USD | 4,719,000USD |
| Common Stock | 34,000USD | 30,000USD | 28,000USD | 25,000USD | 24,000USD | 1,000USD | 1,000USD |
| Capital Stock | 34,000USD | 30,000USD | 28,000USD | 25,000USD | 24,000USD | 0USD | 0USD |
| Retained Earnings | -552,415,000USD | -530,950,000USD | -503,809,000USD | -470,853,000USD | -423,771,000USD | -387,691,000USD | -363,641,000USD |
| Cash | 21,692,000USD | 13,430,000USD | 18,058,000USD | 6,605,000USD | 19,187,000USD | 26,390,000USD | 4,123,000USD |
| Cash And Short Term Investments | 61,058,000USD | 52,755,000USD | 66,454,000USD | 77,409,000USD | 115,584,000USD | 38,079,000USD | 5,092,000USD |
| Total Current Assets | 94,073,000USD | 81,339,000USD | 92,719,000USD | 97,714,000USD | 132,816,000USD | 54,562,000USD | 20,260,000USD |
| Total Current Liabilities | 17,814,000USD | 15,156,000USD | 16,229,000USD | 10,976,000USD | 9,301,000USD | 9,595,000USD | 75,148,000USD |
| Current Deferred Revenue | 141,000USD | 555,000USD | 1,090,000USD | — | — | — | 6,727,000USD |
| Net Debt | 49,145,000USD | 59,908,000USD | 54,337,000USD | 63,163,000USD | 30,660,000USD | 26,474,000USD | 58,676,000USD |
| Short Term Debt | 2,117,000USD | 1,860,000USD | 1,627,000USD | 1,415,000USD | — | 2,043,000USD | 62,799,000USD |
| Short Long Term Debt Total | 70,837,000USD | 73,338,000USD | 72,395,000USD | 69,768,000USD | 49,847,000USD | 52,864,000USD | 62,799,000USD |
| Long Term Debt | 58,884,000USD | 59,525,000USD | 56,954,000USD | 52,913,000USD | 49,847,000USD | 50,821,000USD | — |
| Short Term Investments | 39,366,000USD | 39,325,000USD | 48,396,000USD | 70,804,000USD | 96,397,000USD | 11,689,000USD | 969,000USD |
| Net Receivables | 14,681,000USD | 12,851,000USD | 12,314,000USD | 7,482,000USD | 7,091,000USD | 8,395,000USD | 6,017,000USD |
| Inventory | 16,896,000USD | 13,381,000USD | 11,214,000USD | 9,712,000USD | 7,822,000USD | 6,909,000USD | 7,900,000USD |
| Accounts Payable | 2,217,000USD | 2,954,000USD | 2,332,000USD | 2,147,000USD | 1,378,000USD | 949,000USD | 903,000USD |
| Property Plant Equipment Net | 11,257,000USD | 12,895,000USD | 14,408,000USD | 15,902,000USD | 603,000USD | 515,000USD | 810,000USD |
| Property Plant Equipment Gross | 19,463,000USD | 20,869,000USD | 22,175,000USD | 1,064,000USD | 603,000USD | 515,000USD | 810,000USD |
| Common Stock Shares Outstanding | 32,722,438shares | 29,126,314shares | 25,851,813shares | 24,594,784shares | 16,608,800shares | 11,103,335shares | 11,103,335shares |
| Non Current Assets Total | 11,492,000USD | 13,308,000USD | 14,932,000USD | 16,392,000USD | 746,000USD | 1,388,000USD | 835,000USD |
| Non Current Liabilities Total | 68,720,000USD | 71,478,000USD | 70,768,000USD | 68,353,000USD | 50,758,000USD | 194,187,000USD | 75,297,000USD |
| Non Currrent Assets Other | 235,000USD | 413,000USD | 524,000USD | 490,000USD | 143,000USD | 873,000USD | 25,000USD |
| Net Working Capital | 76,259,000USD | 66,183,000USD | 76,490,000USD | 86,738,000USD | 123,515,000USD | 44,967,000USD | -54,888,000USD |
| Unclassified Non Current Liabilities | 9,836,000USD | 11,953,000USD | 13,814,000USD | 15,093,000USD | — | 141,033,000USD | 73,542,000USD |
| Unclassified Equity | 571,378,000USD | 538,903,000USD | 524,407,000USD | 506,688,000USD | 497,498,000USD | 239,825,000USD | 234,289,000USD |
| Accumulated Other Comprehensive Income | — | — | 0USD | -1,108,000USD | -272,000USD | 33,000USD | 1,000USD |
| Deferred Long Term Liab | — | — | — | 347,000USD | 911,000USD | 484,000USD | — |
| Other Assets | — | — | — | 490,000USD | 134,308,000USD | 873,000USD | 25,000USD |
| Net Tangible Assets | — | — | — | 34,777,000USD | 73,503,000USD | -147,832,000USD | -129,350,000USD |
| Other Liab | — | — | — | — | 911,000USD | 1,575,000USD | 1,729,000USD |
| Unclassified Non Current Assets | — | — | — | — | -134,308,000USD | — | — |
| Short Long Term Debt | — | — | — | — | — | 2,043,000USD | 62,799,000USD |
| Non Current Liabilities Other | — | — | — | — | — | 274,000USD | 26,000USD |
| Unclassified Current Liabilities | — | — | — | — | — | -2,043,000USD | -62,799,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow 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 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -6,200,000USD | -6,689,000USD | -2,729,000USD | -3,496,000USD | -8,651,000USD | -6,589,000USD | -5,250,000USD | -5,452,000USD |
| Depreciation | 66,000USD | 513,000USD | 522,000USD | 487,000USD | 477,000USD | 462,000USD | 451,000USD | 451,000USD |
| Stock Based Compensation | 2,303,000USD | 2,278,000USD | 2,607,000USD | 2,628,000USD | 3,228,000USD | 2,626,000USD | 2,603,000USD | 2,591,000USD |
| Investing Cash Flow | -125,000USD | — | — | — | — | — | — | — |
| End Cash Flow | 12,779,000USD | — | — | — | — | — | — | — |
| Other Non Cash Items | — | 2,664,000USD | 169,000USD | 108,000USD | 767,000USD | 390,000USD | 402,000USD | 138,000USD |
| Change To Account Receivables | — | -108,000USD | 257,000USD | -1,383,000USD | 1,881,000USD | -2,585,000USD | -1,290,000USD | -318,000USD |
| Change To Inventory | — | 125,000USD | 1,221,000USD | -1,836,000USD | -2,815,000USD | -243,000USD | -1,352,000USD | -828,000USD |
| Change In Working Capital | — | -2,388,000USD | -63,000USD | -1,671,000USD | 2,093,000USD | -4,371,000USD | -3,003,000USD | 548,000USD |
| Total Cash From Operating Activities | — | -5,900,000USD | 506,000USD | -1,944,000USD | -2,086,000USD | -7,482,000USD | -4,797,000USD | -1,724,000USD |
| Capital Expenditures | — | -117,000USD | -97,000USD | -30,000USD | -168,000USD | -37,000USD | -39,000USD | -100,000USD |
| Free Cash Flow | — | -6,017,000USD | 409,000USD | -1,974,000USD | -2,254,000USD | -7,519,000USD | -4,836,000USD | -1,824,000USD |
| Total Cashflows From Investing Activities | — | -117,000USD | -97,000USD | -30,000USD | -168,000USD | -37,000USD | 1,961,000USD | 1,400,000USD |
| Total Cash From Financing Activities | — | -166,000USD | 635,000USD | -235,000USD | -1,908,000USD | 21,108,000USD | 848,000USD | 2,898,000USD |
| Sale Purchase Of Stock | — | 0USD | 0USD | 0USD | 0USD | -49,546,000USD | -92,000USD | -68,000USD |
| Issuance Of Capital Stock | — | 0USD | 0USD | -50,000USD | -561,000USD | 70,497,000USD | 345,000USD | 2,932,000USD |
| Change In Cash | — | -6,913,000USD | 1,044,000USD | -2,209,000USD | -4,162,000USD | 13,589,000USD | -1,988,000USD | 2,574,000USD |
| Begin Period Cash Flow | — | 21,692,000USD | 20,770,000USD | 22,857,000USD | 27,141,000USD | 13,552,000USD | 15,540,000USD | 12,966,000USD |
| End Period Cash Flow | — | 14,779,000USD | 21,814,000USD | 20,648,000USD | 22,979,000USD | 27,141,000USD | 13,552,000USD | 15,540,000USD |
| Other Cashflows From Investing Activities | — | -117,000USD | -97,000USD | -67,000USD | -168,000USD | -37,000USD | — | — |
| Other Cashflows From Financing Activities | — | -176,000USD | -88,000USD | -53,000USD | -1,347,000USD | 157,000USD | 503,000USD | -34,000USD |
| Unclassified Operating Cash Flow | — | -2,278,000USD | — | — | — | — | — | — |
| Investments | — | — | 0USD | -30,000USD | -168,000USD | -37,000USD | 1,961,000USD | 1,400,000USD |
| Net Borrowings | — | — | 0USD | -133,000USD | — | — | — | — |
| Unclassified Financing Cash Flow | — | — | — | — | — | 70,497,000USD | — | 3,000,000USD |
| Source | DisclosurePreliminary | 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 |
|---|---|---|---|---|---|---|---|
| Net Income | -21,465,000USD | -27,141,000USD | -32,956,000USD | -47,082,000USD | -36,080,000USD | -24,278,000USD | -29,973,000USD |
| Depreciation | 1,948,000USD | 1,769,000USD | 1,605,000USD | 2,987,000USD | 296,000USD | 312,000USD | 421,000USD |
| Stock Based Compensation | 11,089,000USD | 10,282,000USD | 9,558,000USD | 8,349,000USD | 4,288,000USD | 1,379,000USD | 1,442,000USD |
| Other Non Cash Items | 1,433,999USD | 2,594,000USD | 4,576,000USD | 3,665,000USD | 1,073,000USD | 3,045,000USD | 3,075,000USD |
| Change To Account Receivables | -1,830,000USD | -537,000USD | -4,850,000USD | -391,000USD | 1,304,000USD | -2,378,000USD | -750,000USD |
| Change To Inventory | -3,673,000USD | 251,000USD | -1,698,000USD | -2,133,000USD | -1,156,000USD | 672,000USD | -1,638,000USD |
| Change In Working Capital | -4,011,999USD | -5,453,000USD | -2,484,000USD | -4,788,000USD | 368,000USD | -2,067,000USD | 9,000USD |
| Total Cash From Operating Activities | -11,006,000USD | -17,949,000USD | -19,701,000USD | -36,869,000USD | -24,577,000USD | -21,609,000USD | -25,026,000USD |
| Capital Expenditures | -332,000USD | -306,000USD | -173,000USD | -603,000USD | -384,000USD | -62,000USD | -468,000USD |
| Free Cash Flow | -11,338,000USD | -18,255,000USD | -19,874,000USD | -37,472,000USD | -24,961,000USD | -21,671,000USD | -25,494,000USD |
| Investments | 0USD | 8,994,000USD | 23,027,000USD | 24,400,000USD | -85,012,000USD | -10,705,000USD | 4,082,000USD |
| Total Cashflows From Investing Activities | -332,000USD | 8,994,000USD | 23,027,000USD | 23,797,000USD | -85,396,000USD | -10,767,000USD | 3,618,000USD |
| Net Borrowings | -2,072,000USD | 0USD | — | 0USD | -4,090,000USD | 24,462,000USD | 21,328,000USD |
| Total Cash From Financing Activities | 19,600,000USD | 4,327,000USD | 8,127,000USD | 490,000USD | 102,526,000USD | 55,009,000USD | 21,370,000USD |
| Sale Purchase Of Stock | -49,546,000USD | 0USD | -259,000USD | -59,000USD | 106,616,000USD | — | — |
| Issuance Of Capital Stock | 69,886,000USD | 3,277,000USD | 7,888,000USD | 0USD | 109,089,000USD | 31,696,000USD | 0USD |
| Change In Cash | 8,262,000USD | -4,628,000USD | 11,453,000USD | -12,582,000USD | -7,447,000USD | 22,633,000USD | -38,000USD |
| Begin Period Cash Flow | 13,552,000USD | 18,180,000USD | 6,727,000USD | 19,309,000USD | 26,756,000USD | 4,123,000USD | 4,161,000USD |
| End Period Cash Flow | 21,814,000USD | 13,552,000USD | 18,180,000USD | 6,727,000USD | 19,309,000USD | 26,756,000USD | 4,123,000USD |
| Other Cashflows From Investing Activities | -332,000USD | -306,000USD | — | 24,400,000USD | -85,012,000USD | -10,705,000USD | 4,000USD |
| Other Cashflows From Financing Activities | -543,000USD | 1,050,000USD | 239,000USD | 490,000USD | -2,473,000USD | 30,547,000USD | 42,000USD |
| Unclassified Financing Cash Flow | 71,761,000USD | 3,277,000USD | 8,147,000USD | — | 2,473,000USD | -31,696,000USD | — |
| Change To Liabilities | — | — | — | 632,000USD | 1,950,000USD | -5,000USD | -82,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -12,582,000USD | -7,447,000USD | — | — |
| Unclassified Investing Cash Flow | — | — | — | -24,400,000USD | 85,012,000USD | 10,705,000USD | — |
| Unclassified Operating Cash Flow | — | — | — | — | 5,478,000USD | — | — |
| Source | 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.