NUWE
Nuwellis, Inc.
Company overview
- Market capitalization
- $2.77M
- Employees
- 38
- Latest publication
- 2026-09-29
About Nuwellis, Inc.
Nuwellis, Inc., a medical device company, develops, manufactures, and commercializes medical devices used in ultrafiltration therapy. The company provides Aquadex FlexFlow and Aquadex SmartFlow systems, which are used to treat patients suffering from fluid overload due to heart failure. Its Aquadex FlexFlow system includes a console, disposable blood circuit set, and disposable catheter. The company sells its products to hospitals and clinics through its direct salesforce in the United States; and through specialty healthcare distributors in Austria, Belarus, Brazil, Colombia, the Czech Republic, Germany, Greece, Hong Kong, India, Indonesia, Israel, Italy, Panama, Romania, Singapore, Slovakia, Spain, Switzerland, Thailand, the United Arab Emirates, and the United Kingdom. The company was formerly known as CHF Solutions, Inc. and changed its name to Nuwellis, Inc. in April 2021. Nuwellis, Inc. was founded in 1999 and is headquartered in Eden Prairie, Minnesota.
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 | 1,969,000USD | 2,403,000USD | 2,424,000USD | 2,217,000USD | 1,725,000USD | 1,904,000USD | 2,322,000USD | 2,367,000USD |
| Cost Of Revenue | 471,000USD | 719,000USD | 770,000USD | 772,000USD | 767,000USD | 837,000USD | 817,000USD | 711,000USD |
| Gross Profit | 1,498,000USD | 1,684,000USD | 1,654,000USD | 1,445,000USD | 958,000USD | 1,067,000USD | 1,505,000USD | 1,656,000USD |
| Research Development | 942,000USD | 1,524,000USD | 884,000USD | 603,000USD | 675,000USD | 550,000USD | 831,000USD | 486,000USD |
| Selling General Administrative | 3,725,000USD | 4,524,000USD | 3,213,000USD | 3,539,000USD | 3,189,000USD | 3,577,000USD | 2,911,000USD | 2,702,000USD |
| Total Operating Expenses | 4,667,000USD | 6,049,000USD | 4,097,000USD | 4,142,000USD | 3,864,000USD | 4,127,000USD | 3,892,000USD | 3,188,000USD |
| Operating Income | -3,169,000USD | -4,365,000USD | -2,443,000USD | -2,697,000USD | -2,906,000USD | -3,060,000USD | -2,387,000USD | -1,532,000USD |
| Total Other Income Expense Net | -1,659,000USD | 27,000USD | 21,000USD | 3,165,000USD | -9,643,000USD | 47,000USD | 920,000USD | 3,890,000USD |
| Income Before Tax | -4,828,000USD | -4,338,000USD | -2,422,000USD | 468,000USD | -12,549,000USD | -3,013,000USD | -1,467,000USD | 2,358,000USD |
| Income Tax Expense | 0USD | — | -1,000USD | -1,000USD | 4,000USD | 1,000USD | 1,000USD | 4,000USD |
| Net Income | -4,828,000USD | -4,338,000USD | -2,422,000USD | 468,000USD | -12,553,000USD | -3,014,000USD | -1,468,000USD | 2,358,000USD |
| Net Income Applicable To Common Shares | -4,827,000USD | — | — | — | — | — | — | — |
| Tax Provision | — | 0USD | 0USD | 0USD | 4,000USD | 1,000USD | 1,000USD | 0USD |
| Net Income From Continuing Ops | — | -4,541,000USD | -2,422,000USD | 468,000USD | -12,553,000USD | -3,014,000USD | -1,468,000USD | 2,358,000USD |
| Ebit | — | -4,365,000USD | -2,443,000USD | -2,697,000USD | -2,906,000USD | -3,060,000USD | -2,237,000USD | -1,532,000USD |
| Ebitda | — | -4,327,000USD | -2,082,000USD | -2,654,000USD | -2,856,000USD | -2,987,000USD | -2,154,000USD | -1,456,000USD |
| Depreciation And Amortization | — | 38,000USD | 361,000USD | 43,000USD | 50,000USD | 73,000USD | 83,000USD | 76,000USD |
| Reconciled Depreciation | — | 38,000USD | 90,000USD | 204,000USD | 50,000USD | 73,000USD | 83,000USD | 76,000USD |
| Interest Expense | — | — | 0USD | 0USD | 10,553,000USD | — | 5,607,000USD | 0USD |
| Net Interest Income | — | — | 0USD | 0USD | -10,553,000USD | — | 0USD | 0USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 8,270,000USD | 8,740,000USD | 8,864,000USD | 8,543,000USD | 7,921,000USD | 7,441,000USD | 5,511,000USD | 4,998,000USD |
| Cost Of Revenue | 3,146,000USD | 2,914,000USD | 3,881,000USD | 3,788,000USD | 3,430,000USD | 3,384,000USD | 2,660,000USD | 3,670,000USD |
| Gross Profit | 5,124,000USD | 5,826,000USD | 4,983,000USD | 4,755,000USD | 4,491,000USD | 4,057,000USD | 2,851,000USD | 1,328,000USD |
| Research Development | 2,712,000USD | 3,209,000USD | 5,422,000USD | 4,342,000USD | 4,978,000USD | 3,668,000USD | 4,672,000USD | 3,053,000USD |
| Selling General Administrative | 13,518,000USD | 13,455,000USD | 18,246,000USD | 17,584,000USD | 19,039,000USD | 17,417,000USD | 16,285,000USD | 15,311,000USD |
| Total Operating Expenses | 16,230,000USD | 16,814,000USD | 22,613,000USD | 21,926,000USD | 24,017,000USD | 21,085,000USD | 20,957,000USD | 18,364,000USD |
| Operating Income | -11,106,000USD | -10,988,000USD | -17,630,000USD | -17,171,000USD | -19,526,000USD | -17,028,000USD | -18,106,000USD | -17,036,000USD |
| Interest Expense | 10,553,000USD | 5,607,000USD | 3,483,000USD | 9,247,000USD | 43,000USD | 2,403,000USD | 0USD | 10,000USD |
| Net Interest Income | -10,553,000USD | -5,607,000USD | -3,483,000USD | -9,247,000USD | 0USD | — | — | — |
| Income Before Tax | -17,516,000USD | -11,160,000USD | -20,201,000USD | -14,516,000USD | -19,545,000USD | -15,827,000USD | -18,106,000USD | -17,026,000USD |
| Income Tax Expense | 5,000USD | 5,000USD | 8,000USD | 9,000USD | 9,000USD | 9,000USD | 8,000USD | 6,000USD |
| Tax Provision | 5,000USD | 5,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 8,000USD | 6,000USD |
| Net Income | -17,521,000USD | -11,165,000USD | -20,209,000USD | -14,525,000USD | -19,554,000USD | -15,836,000USD | -18,114,000USD | -17,032,000USD |
| Net Income From Continuing Ops | -17,521,000USD | -11,165,000USD | -16,596,000USD | -14,525,000USD | -19,578,000USD | -15,836,000USD | -18,114,000USD | -17,032,000USD |
| Ebit | -11,106,000USD | -10,838,000USD | -16,718,000USD | -5,269,000USD | -19,545,000USD | -17,028,000USD | -18,106,000USD | -17,036,000USD |
| Ebitda | -10,689,000USD | -10,528,000USD | -16,356,000USD | -4,897,000USD | -19,057,000USD | -16,652,000USD | -17,867,000USD | -16,804,000USD |
| Depreciation And Amortization | 417,000USD | 310,000USD | 362,000USD | 372,000USD | 488,000USD | 376,000USD | 239,000USD | 232,000USD |
| Reconciled Depreciation | 417,000USD | 310,000USD | 324,000USD | 372,000USD | 488,000USD | 376,000USD | 239,000USD | 232,000USD |
| Total Other Income Expense Net | -6,410,000USD | -172,000USD | -2,571,000USD | 2,655,000USD | -19,000USD | 1,201,000USD | — | 10,000USD |
| Unclassified Operating Expenses | — | — | -1,055,000USD | — | — | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | -14,525,000USD | -19,578,000USD | -17,593,000USD | -22,623,000USD | -17,032,000USD |
| 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 | 9,126,000USD | 7,166,000USD | 6,118,000USD | 7,984,000USD | 9,200,000USD | 7,006,000USD | 9,864,000USD | 6,728,000USD |
| Cash And Equivalents | 3,922,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 7,899,000USD | 5,827,000USD | 5,186,000USD | 7,200,000USD | 8,416,000USD | 6,123,000USD | 8,855,000USD | 5,494,000USD |
| Other Current Assets | 690,000USD | 406,000USD | 698,000USD | 776,000USD | 745,000USD | 274,000USD | 315,000USD | 430,000USD |
| Other Non Current Assets | 599,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 11,171,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 4,008,000USD | 3,730,000USD | 3,032,000USD | 3,522,000USD | 3,892,000USD | 2,749,000USD | 2,559,000USD | 2,701,000USD |
| Other Current Liabilities | 68,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | -2,055,000USD | 2,866,000USD | 2,624,000USD | 3,908,000USD | -8,955,000USD | 3,582,000USD | 6,530,000USD | 3,179,000USD |
| Total Equity Including Noncontrolling Interest | -2,045,000USD | — | — | — | — | — | — | — |
| Net Receivables | 1,545,000USD | 1,559,000USD | 1,493,000USD | 1,141,000USD | 1,193,000USD | 1,540,000USD | 1,727,000USD | 1,293,000USD |
| Inventory | 1,742,000USD | 1,779,000USD | 1,910,000USD | 2,189,000USD | 2,028,000USD | 1,752,000USD | 1,718,000USD | 1,864,000USD |
| Property Plant Equipment Net | 526,000USD | 602,000USD | 661,000USD | 763,000USD | 763,000USD | 862,000USD | 988,000USD | 1,114,000USD |
| Accounts Payable | 2,896,000USD | 2,429,000USD | 2,226,000USD | 2,668,000USD | 3,008,000USD | 1,731,000USD | 1,640,000USD | 1,822,000USD |
| Short Term Debt | 200,000USD | 265,000USD | 261,000USD | 255,000USD | 249,000USD | 243,000USD | 238,000USD | 232,000USD |
| Common Stock | 0USD | — | — | — | — | 426,000USD | 468,000USD | 480,000USD |
| Retained Earnings | -325,681,000USD | -320,650,000USD | -316,312,000USD | -313,890,000USD | -314,358,000USD | -301,805,000USD | -298,791,000USD | -297,323,000USD |
| Intangible Assets | — | 317,000USD | — | — | — | — | — | — |
| Total Liab | — | 4,292,000USD | 3,488,000USD | 4,070,000USD | 18,155,000USD | 3,424,000USD | 3,334,000USD | 3,549,000USD |
| Other Current Liab | — | 1,036,000USD | 545,000USD | 3,267,000USD | 635,000USD | 775,000USD | 681,000USD | 647,000USD |
| Capital Stock | — | 8,000USD | 6,000USD | 6,000USD | 5,000USD | 4,000USD | 2,000USD | 2,000USD |
| Cash | — | 2,083,000USD | 1,085,000USD | 3,094,000USD | 4,450,000USD | 2,557,000USD | 5,095,000USD | 1,907,000USD |
| Cash And Short Term Investments | — | 2,083,000USD | 1,085,000USD | 3,094,000USD | 4,450,000USD | 2,557,000USD | 5,095,000USD | 1,907,000USD |
| Net Debt | — | -1,818,000USD | -757,000USD | -2,711,000USD | -4,012,000USD | -2,065,000USD | -4,550,000USD | -1,307,000USD |
| Short Long Term Debt Total | — | 265,000USD | 328,000USD | 383,000USD | 438,000USD | 492,000USD | 545,000USD | 600,000USD |
| Property Plant Equipment Gross | — | 602,000USD | 4,639,000USD | 763,000USD | 763,000USD | 862,000USD | 4,766,000USD | 1,114,000USD |
| Accumulated Other Comprehensive Income | — | 8,000USD | 8,000USD | -54,000USD | -54,000USD | -49,000USD | -47,000USD | -46,000USD |
| Common Stock Shares Outstanding | — | 2,074,940shares | 1,614,214shares | 836,386shares | 205,838shares | 104,142shares | 80,185shares | 32,189shares |
| Non Current Assets Total | — | 1,339,000USD | 932,000USD | 784,000USD | 784,000USD | 883,000USD | 1,009,000USD | 1,234,000USD |
| Non Current Liabilities Total | — | 562,000USD | 456,000USD | 548,000USD | 14,263,000USD | 675,000USD | 775,000USD | 848,000USD |
| Non Currrent Assets Other | — | 420,000USD | 271,000USD | 21,000USD | 21,000USD | 21,000USD | 21,000USD | 120,000USD |
| Net Working Capital | — | 2,097,000USD | 2,154,000USD | 3,678,000USD | 4,524,000USD | 3,374,000USD | 6,296,000USD | 2,793,000USD |
| Unclassified Equity | — | 323,500,000USD | 318,922,000USD | 317,846,000USD | 305,452,000USD | 305,006,000USD | 304,898,000USD | 300,066,000USD |
| Unclassified Current Liabilities | — | — | — | -2,668,000USD | — | — | — | — |
| Unclassified Non Current Liabilities | — | — | — | — | 14,263,000USD | — | — | — |
| 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 | 6,118,000USD | 9,864,000USD | 9,770,000USD | 24,673,000USD | 30,417,000USD | 20,012,000USD | 5,602,000USD | 8,776,000USD |
| Other Current Assets | 698,000USD | 315,000USD | 461,000USD | 396,000USD | 328,000USD | 237,000USD | 160,999USD | 406,000USD |
| Total Liab | 3,488,000USD | 3,334,000USD | 6,559,000USD | 12,316,000USD | 4,470,000USD | 3,694,000USD | 3,612,000USD | 2,840,000USD |
| Total Stockholder Equity | 2,624,000USD | 6,530,000USD | 3,211,000USD | 12,357,000USD | 25,947,000USD | 16,318,000USD | 1,990,000USD | 5,936,000USD |
| Other Current Liab | 545,000USD | 681,000USD | 576,000USD | 2,219,000USD | 1,700,000USD | 2,258,000USD | 1,677,000USD | 1,707,000USD |
| Capital Stock | 6,000USD | 2,000USD | 222,000USD | 0USD | 1,000USD | 0USD | 0USD | 0USD |
| Retained Earnings | -316,312,000USD | -298,791,000USD | -287,626,000USD | -267,417,000USD | -252,892,000USD | -233,338,000USD | -217,502,000USD | -199,388,000USD |
| Cash | 1,085,000USD | 5,095,000USD | 3,800,000USD | 17,737,000USD | 8,742,000USD | 14,437,000USD | 1,279,000USD | 5,480,000USD |
| Cash And Short Term Investments | 1,085,000USD | 5,095,000USD | 3,800,000USD | 18,306,000USD | 24,205,000USD | 14,437,000USD | 1,279,000USD | 5,480,000USD |
| Total Current Assets | 5,186,000USD | 8,855,000USD | 8,209,000USD | 22,769,000USD | 28,126,000USD | 18,536,000USD | 4,035,999USD | 8,127,000USD |
| Total Current Liabilities | 3,032,000USD | 2,559,000USD | 3,172,000USD | 4,688,000USD | 3,307,000USD | 3,585,000USD | 3,351,000USD | 2,840,000USD |
| Net Debt | -757,000USD | -4,550,000USD | -3,040,000USD | -16,753,000USD | -7,565,000USD | -14,098,000USD | -832,000USD | -5,480,000USD |
| Short Term Debt | 261,000USD | 238,000USD | 216,000USD | 224,000USD | 193,000USD | 230,000USD | 186,000USD | — |
| Short Long Term Debt Total | 328,000USD | 545,000USD | 760,000USD | 984,000USD | 1,177,000USD | 339,000USD | 447,000USD | — |
| Net Receivables | 1,493,000USD | 1,727,000USD | 1,951,000USD | 1,406,000USD | 750,000USD | 905,000USD | 799,000USD | 786,000USD |
| Inventory | 1,910,000USD | 1,718,000USD | 1,997,000USD | 2,661,000USD | 2,843,000USD | 2,957,000USD | 1,797,000USD | 1,658,000USD |
| Accounts Payable | 2,226,000USD | 1,640,000USD | 2,380,000USD | 2,245,000USD | 1,414,000USD | 1,097,000USD | 1,488,000USD | 1,133,000USD |
| Property Plant Equipment Net | 661,000USD | 988,000USD | 1,441,000USD | 1,883,000USD | 2,270,000USD | 1,455,000USD | 1,433,000USD | 536,000USD |
| Property Plant Equipment Gross | 4,639,000USD | 4,766,000USD | 4,923,000USD | 1,883,000USD | 2,270,000USD | 1,455,000USD | 1,433,000USD | 536,000USD |
| Accumulated Other Comprehensive Income | 8,000USD | -47,000USD | -31,000USD | 38,000USD | -35,000USD | -7,000USD | 1,214,000USD | 1,223,000USD |
| Common Stock Shares Outstanding | 6,901,450shares | 31,601shares | 1,336shares | 118shares | 47shares | 19shares | 1shares | 0shares |
| Non Current Assets Total | 932,000USD | 1,009,000USD | 1,561,000USD | 1,904,000USD | 2,291,000USD | 1,476,000USD | 1,566,001USD | 649,000USD |
| Non Current Liabilities Total | 456,000USD | 775,000USD | 3,387,000USD | 7,628,000USD | 1,163,000USD | 109,000USD | 261,000USD | 1,133,000USD |
| Non Currrent Assets Other | 271,000USD | 21,000USD | 120,000USD | 21,000USD | 21,000USD | 21,000USD | 133,001USD | 113,000USD |
| Net Working Capital | 2,154,000USD | 6,296,000USD | 5,037,000USD | 18,081,000USD | 24,819,000USD | 14,951,000USD | 685,000USD | 5,287,000USD |
| Unclassified Equity | 318,922,000USD | 304,898,000USD | 290,645,000USD | 272,868,000USD | 278,872,000USD | 249,663,000USD | 218,278,000USD | 204,101,000USD |
| Common Stock | — | 468,000USD | 1,000USD | 6,868,000USD | 1,000USD | — | — | — |
| Short Term Investments | — | — | 0USD | 569,000USD | 15,463,000USD | — | — | — |
| Unclassified Non Current Liabilities | — | — | 3,387,000USD | — | — | — | — | 1,133,000USD |
| Other Liab | — | — | — | 6,868,000USD | 179,000USD | — | — | — |
| Other Assets | — | — | — | 21,000USD | 21,000USD | 21,000USD | 133,000USD | 113,000USD |
| Net Tangible Assets | — | — | — | 12,357,000USD | 25,947,000USD | 16,318,000USD | 1,990,000USD | 5,936,000USD |
| Current Deferred Revenue | — | — | — | — | 1,664,000USD | 2,192,000USD | 1,592,000USD | — |
| Non Current Liabilities Other | — | — | — | — | 179,000USD | — | — | — |
| Unclassified Current Liabilities | — | — | — | — | -1,664,000USD | -2,192,000USD | -1,592,000USD | — |
| 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 | 75,000USD |
| Stock Based Compensation | 47,000USD |
| Change To Account Receivables | -52,000USD |
| Change To Inventory | 218,000USD |
| Change To Liabilities | 602,000USD |
| Change In Working Capital | 699,000USD |
| Operating Cash Flow | -6,287,000USD |
| Capital Expenditures | -39,000USD |
| Other Investing Activities | -164,000USD |
| Unclassified Investing Cash Flow | -90,000USD |
| Investing Cash Flow | -293,000USD |
| Financing Cash Flow | 9,418,000USD |
| Effect Of Forex Changes On Cash | 0USD |
| Change In Cash | 2,838,000USD |
| End Cash Flow | 4,028,000USD |
| 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 | -4,338,000USD | -2,422,000USD | 468,000USD | -12,553,000USD | -3,014,000USD | -1,468,000USD | 2,358,000USD | -7,725,000USD |
| Depreciation | 38,000USD | 90,000USD | 204,000USD | 50,000USD | 73,000USD | 83,000USD | 76,000USD | 75,000USD |
| Stock Based Compensation | 25,000USD | 24,000USD | 19,000USD | 17,000USD | 67,000USD | 104,000USD | 101,000USD | 115,000USD |
| Other Non Cash Items | 551,000USD | -32,000USD | -2,938,000USD | 9,653,000USD | -40,000USD | 86,000USD | -3,882,000USD | 5,409,000USD |
| Change To Account Receivables | -66,000USD | -352,000USD | 52,000USD | 347,000USD | 187,000USD | -434,000USD | -1,000USD | -66,000USD |
| Change To Inventory | 181,000USD | 279,000USD | -161,000USD | -276,000USD | -34,000USD | 159,000USD | 90,000USD | 164,000USD |
| Change In Working Capital | 637,000USD | -690,000USD | -677,000USD | 736,000USD | 378,000USD | -309,000USD | -1,124,000USD | -628,000USD |
| Total Cash From Operating Activities | -3,112,000USD | -3,030,000USD | -3,147,000USD | -2,097,000USD | -2,536,000USD | -1,504,000USD | -2,471,000USD | -2,754,000USD |
| Capital Expenditures | -30,000USD | -12,000USD | -98,000USD | -4,000USD | 0USD | -23,000USD | -16,000USD | -24,000USD |
| Free Cash Flow | -3,142,000USD | -3,018,000USD | -3,245,000USD | -2,101,000USD | -2,536,000USD | -1,527,000USD | -2,455,000USD | -2,778,000USD |
| Total Cashflows From Investing Activities | -284,000USD | 12,000USD | -98,000USD | -4,000USD | — | -23,000USD | 16,000USD | -24,000USD |
| Total Cash From Financing Activities | 4,395,000USD | 1,052,000USD | 1,889,000USD | 3,999,000USD | 0USD | 4,716,000USD | 3,343,000USD | 2,403,000USD |
| Issuance Of Capital Stock | 4,393,000USD | 1,052,000USD | 1,889,000USD | 3,999,000USD | 0USD | 3,865,000USD | 2,160,000USD | — |
| Change In Cash | 998,000USD | -1,904,000USD | -1,356,000USD | 1,893,000USD | -2,538,000USD | 3,188,000USD | 884,000USD | -377,000USD |
| Begin Period Cash Flow | 1,085,000USD | 3,094,000USD | 4,450,000USD | 2,557,000USD | 5,095,000USD | 1,907,000USD | 1,023,000USD | 1,400,000USD |
| End Period Cash Flow | 2,083,000USD | 1,190,000USD | 3,094,000USD | 4,450,000USD | 2,557,000USD | 5,095,000USD | 1,907,000USD | 1,022,999USD |
| Other Cashflows From Financing Activities | 2,000USD | 3,000USD | 1,891,000USD | 3,999,000USD | 1,000USD | 1,352,000USD | 1,183,000USD | 2,403,000USD |
| Dividends Paid | — | -3,000USD | -2,000USD | — | -1,000USD | — | — | — |
| Investments | — | — | -98,000USD | -4,000USD | 0USD | -23,000USD | 16,000USD | -24,000USD |
| Unclassified Financing Cash Flow | — | — | -1,889,000USD | -3,999,000USD | — | — | — | — |
| Net Borrowings | — | — | — | — | — | 0USD | — | — |
| 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 | -17,521,000USD | -11,165,000USD | -20,209,000USD | -14,525,000USD | -19,554,000USD | -15,836,000USD | -18,114,000USD | -17,032,000USD |
| Depreciation | 417,000USD | 310,000USD | 362,000USD | 372,000USD | 488,000USD | 376,000USD | 239,000USD | 232,000USD |
| Stock Based Compensation | 127,000USD | 478,000USD | 670,000USD | 862,000USD | 1,314,000USD | 1,349,000USD | 1,512,000USD | 2,087,000USD |
| Other Non Cash Items | 6,420,000USD | 1,091,000USD | 2,660,000USD | -2,456,000USD | 13,000USD | -1,162,000USD | 2,054,000USD | 2,317,000USD |
| Change To Account Receivables | 234,000USD | 224,000USD | -545,000USD | -656,000USD | 155,000USD | -106,000USD | -13,000USD | -241,000USD |
| Change To Inventory | -192,000USD | 279,000USD | 697,000USD | 140,000USD | -143,000USD | -1,420,000USD | -343,000USD | -70,000USD |
| Change In Working Capital | -253,000USD | -305,000USD | -1,420,000USD | 598,000USD | -104,000USD | -1,299,000USD | -4,000USD | 153,000USD |
| Total Cash From Operating Activities | -10,810,000USD | -9,591,000USD | -17,937,000USD | -15,149,000USD | -17,843,000USD | -16,572,000USD | -16,367,000USD | -14,560,000USD |
| Capital Expenditures | -90,000USD | -60,000USD | -248,000USD | -122,000USD | -219,000USD | -298,000USD | -490,000USD | -198,000USD |
| Free Cash Flow | -10,900,000USD | -9,651,000USD | -18,185,000USD | -15,271,000USD | -18,062,000USD | -16,870,000USD | -16,857,000USD | -14,758,000USD |
| Total Cashflows From Investing Activities | -90,000USD | -60,000USD | 330,000USD | 14,728,000USD | -15,719,000USD | -267,000USD | -490,000USD | -198,000USD |
| Total Cash From Financing Activities | 6,940,000USD | 10,962,000USD | 3,683,000USD | 9,423,000USD | 27,871,000USD | 30,016,000USD | 12,665,000USD | 4,647,000USD |
| Issuance Of Capital Stock | 6,940,000USD | 8,428,000USD | 11,557,000USD | 9,449,000USD | 27,896,000USD | 25,921,000USD | 12,665,000USD | 4,647,000USD |
| Change In Cash | -3,905,000USD | 1,295,000USD | -13,937,000USD | 8,995,000USD | -5,695,000USD | 13,158,000USD | -4,201,000USD | -10,115,000USD |
| Begin Period Cash Flow | 5,095,000USD | 3,800,000USD | 17,737,000USD | 8,742,000USD | 14,437,000USD | 1,279,000USD | 5,480,000USD | 15,595,000USD |
| End Period Cash Flow | 1,190,000USD | 5,095,000USD | 3,800,000USD | 17,737,000USD | 8,742,000USD | 14,437,000USD | 1,279,000USD | 5,480,000USD |
| Investments | — | -60,000USD | 15,125,000USD | 14,728,000USD | -219,000USD | -267,000USD | -490,000USD | -198,000USD |
| Net Borrowings | — | 0USD | -28,000USD | -26,000USD | -26,000USD | -20,000USD | -20,000USD | -20,000USD |
| Dividends Paid | — | -541,000USD | -2,297,000USD | — | — | — | — | — |
| Other Cashflows From Financing Activities | — | 3,035,000USD | 1,602,000USD | 14,728,000USD | 1,000USD | 4,115,000USD | 12,665,000USD | 4,647,000USD |
| Sale Purchase Of Stock | — | — | 2,325,000USD | — | — | — | — | — |
| Other Cashflows From Investing Activities | — | — | -99,000USD | 14,850,000USD | -15,500,000USD | 31,000USD | — | — |
| Unclassified Investing Cash Flow | — | — | -14,448,000USD | -14,728,000USD | — | — | — | — |
| Unclassified Financing Cash Flow | — | — | 2,081,000USD | -14,728,000USD | — | — | -12,645,000USD | -4,627,000USD |
| Change To Liabilities | — | — | — | 1,278,000USD | -211,000USD | 191,000USD | 292,000USD | 545,000USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | — | -2,054,000USD | -2,317,000USD |
| 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.