OCGN
Ocugen, Inc.
Company overview
- Market capitalization
- $349.28M
- Employees
- 116
- Latest publication
- 2026-09-29
About Ocugen, Inc.
Ocugen, Inc., a biopharmaceutical company, focuses on discovering, developing, and commercializing novel gene and cell therapies, biologic, and vaccines that improve patients' health. The company's pipeline product includes OCU400, a novel gene therapy product candidate restoring retinal integrity and function across a range of genetically diverse inherited retinal diseases, currently under Phase 3 trials for the treatment of retinitis pigmentosa and Phase 1/2 trials for the treatment of leber congenital amaurosis; OCU410, a gene therapy under phase 1/2 for the treatment of dry age-related macular degeneration (AMD); and OCU410ST, a gene therapy under phase 1/2 for the treatment of Stargardt disease. It is involved in the development of OCU200, a novel recombinant fusion protein for the treatment of diabetic macular edema, diabetic retinopathy, and wet age-related macular degeneration; and NeoCart, an autologous chondrocyte-derived neocartilage for the repair of knee cartilage injuries in adult. In addition, the company is developing OCU500, a COVID-19 vaccine; OCU510, a seasonal quadrivalent flu vaccine; and OCU520, a combination quadrivalent seasonal flu and COVID-19 vaccine. It has collaboration agreements with National Institute of Allergy and Infectious Diseases for early clinical studies for the OCU500 program; and a strategic partnership with CanSino Biologics Inc. for manufacturing its modifier gene therapy pipeline product candidates. The company was founded in 2013 and is headquartered in Malvern, Pennsylvania.
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 | 1,488,000USD | 1,533,000USD | -193,000USD | 1,752,000USD | 1,373,000USD | 1,481,000USD | 764,000USD | 1,136,000USD |
| Research Development | 10,690,000USD | 11,255,000USD | 10,670,000USD | 11,149,000USD | 8,403,000USD | 9,529,000USD | 8,290,000USD | 8,108,000USD |
| General And Administrative Expenses | 7,242,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 17,932,000USD | 19,372,000USD | 16,802,000USD | 19,377,000USD | 15,168,000USD | 15,982,000USD | 14,604,000USD | 14,388,000USD |
| Operating Income | -16,444,000USD | -17,839,000USD | -16,995,000USD | -17,625,000USD | -13,795,000USD | -14,501,000USD | -13,840,000USD | -13,252,000USD |
| Total Other Income Expense Net | -8,433,000USD | -1,338,000USD | -711,000USD | -2,426,000USD | -944,000USD | -849,000USD | -40,000USD | 282,000USD |
| Interest Income | 395,000USD | 132,000USD | 144,000USD | 207,000USD | — | 343,000USD | — | — |
| Interest Expense | 4,476,000USD | 1,320,000USD | 1,331,000USD | 1,314,000USD | 1,058,000USD | 914,000USD | — | — |
| Net Income | -24,877,000USD | -19,177,000USD | -17,706,000USD | -20,051,000USD | -14,739,000USD | -15,350,000USD | -13,880,000USD | -12,970,000USD |
| Net Income Applicable To Common Shares | -24,877,000USD | — | — | — | — | — | — | — |
| Gross Profit | — | 1,533,000USD | -193,000USD | 1,752,000USD | 1,373,000USD | 1,481,000USD | 764,000USD | 1,136,000USD |
| Selling General Administrative | — | 8,117,000USD | 6,133,000USD | 8,228,000USD | 6,765,000USD | 6,453,000USD | 6,314,000USD | 6,280,000USD |
| Net Interest Income | — | -1,188,000USD | -1,188,000USD | -1,107,000USD | -1,058,000USD | -914,000USD | — | — |
| Income Before Tax | — | -19,177,000USD | -17,706,000USD | -20,051,000USD | -14,739,000USD | -15,350,000USD | -13,880,000USD | -12,970,000USD |
| Net Income From Continuing Ops | — | -19,177,000USD | -17,706,000USD | -20,051,000USD | -14,739,000USD | -15,350,000USD | -13,880,000USD | -12,970,000USD |
| Ebit | — | -17,857,000USD | -15,854,000USD | -18,737,000USD | -13,681,000USD | -14,436,000USD | -13,880,000USD | -12,970,000USD |
| Ebitda | — | -17,267,000USD | -15,256,750USD | -17,787,000USD | -12,754,000USD | -13,527,000USD | -13,282,000USD | -12,357,000USD |
| Depreciation And Amortization | — | 590,000USD | 597,250USD | 950,000USD | 927,000USD | 909,000USD | 598,000USD | 613,000USD |
| Reconciled Depreciation | — | 590,000USD | -397,000USD | 950,000USD | 927,000USD | 909,000USD | 598,000USD | 613,000USD |
| Cost Of Revenue | — | — | — | — | — | — | 598,000USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20172017-12-31 · USD |
|---|---|---|---|---|
| Total Revenue | 6,036,000USD | 2,488,000USD | 22,920USD | 0USD |
| Cost Of Revenue | 704,000USD | 1,073,000USD | 589,000USD | 1,534,000USD |
| Gross Profit | 5,332,000USD | -1,073,000USD | -589,000USD | -1,534,000USD |
| Research Development | 39,573,000USD | 49,757,000USD | 35,108,000USD | 15,566,000USD |
| Selling General Administrative | 31,994,000USD | 35,111,000USD | 22,920,000USD | 9,384,000USD |
| Total Operating Expenses | 70,863,000USD | 84,868,000USD | 58,028,000USD | 24,950,000USD |
| Operating Income | -65,531,000USD | -84,868,000USD | -58,028,000USD | -24,950,000USD |
| Income Before Tax | -63,078,000USD | -81,351,000USD | -58,417,000USD | -26,414,000USD |
| Income Tax Expense | 536,105USD | -3,997,000USD | -52,000USD | -186,000USD |
| Net Income | -63,078,000USD | -77,834,000USD | -58,365,000USD | -26,414,000USD |
| Net Income From Continuing Ops | -63,078,000USD | -81,351,000USD | -58,365,000USD | -26,414,000USD |
| Ebit | -63,078,000USD | -84,868,000USD | -58,338,000USD | -26,414,000USD |
| Ebitda | -62,374,000USD | -84,388,000USD | -58,109,000USD | -24,880,000USD |
| Depreciation And Amortization | 704,000USD | 480,000USD | 229,000USD | 1,534,000USD |
| Reconciled Depreciation | 704,000USD | 480,000USD | 229,000USD | 1,534,000USD |
| Total Other Income Expense Net | 2,453,000USD | 3,517,000USD | -389,000USD | -1,464,000USD |
| Interest Expense | — | 3,517,000USD | 79,000USD | 134,000USD |
| Tax Provision | — | 0USD | -52,000USD | — |
| Net Income Applicable To Common Shares | — | -81,351,000USD | -58,365,000USD | -22,499,000USD |
| Interest Income | — | — | 16,065USD | 1,348,000USD |
| Net Interest Income | — | — | -79,000USD | 134,000USD |
| Non Operating Income Net Other | — | — | -310,000USD | -1,598,000USD |
| Source | 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 | 124,206,000USD | 56,905,000USD | 44,289,000USD | 57,596,000USD | 53,594,000USD | 64,460,000USD | 82,442,000USD | 61,936,000USD |
| Cash And Equivalents | 100,051,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 106,721,000USD | 38,551,000USD | 24,340,000USD | 37,639,000USD | 32,883,000USD | 43,964,000USD | 61,682,000USD | 40,673,000USD |
| Other Current Assets | 6,670,000USD | 6,696,000USD | 5,769,000USD | 5,074,000USD | 5,870,000USD | 6,164,000USD | 3,168,000USD | 1,977,000USD |
| Other Non Current Assets | 3,818,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 140,762,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 133,080,000USD | 20,708,000USD | 23,043,000USD | 20,361,000USD | 17,989,000USD | 16,886,000USD | 21,588,000USD | 15,762,000USD |
| Other Non Current Liabilities | 2,914,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | -16,556,000USD | 5,805,000USD | -12,166,000USD | 3,533,000USD | 3,052,000USD | 15,914,000USD | 29,632,000USD | 40,630,000USD |
| Total Equity Including Noncontrolling Interest | -16,556,000USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 20,000USD | 5,005,000USD | 1,250,000USD | — | — | — | 1,326,000USD | 1,316,000USD |
| Long Term Debt | 1,729,000USD | 24,189,000USD | 27,542,000USD | 28,400,000USD | 28,025,000USD | 27,669,000USD | 27,345,000USD | 1,571,000USD |
| Property Plant Equipment Net | 13,347,000USD | 13,830,000USD | 14,392,000USD | 14,946,000USD | 15,445,000USD | 15,989,000USD | 16,554,000USD | 17,130,000USD |
| Accounts Payable | 5,140,000USD | 3,241,000USD | 6,202,000USD | 4,574,000USD | 4,237,000USD | 3,224,000USD | 4,243,000USD | 1,494,000USD |
| Short Term Debt | 839,000USD | 5,855,000USD | 2,108,000USD | 855,000USD | 853,000USD | 736,000USD | 1,845,000USD | 1,793,000USD |
| Common Stock | 3,390,000USD | 3,384,000USD | 3,125,000USD | 3,125,000USD | 2,924,000USD | 2,922,000USD | 2,915,000USD | 2,904,000USD |
| Retained Earnings | -452,121,000USD | -427,244,000USD | -408,067,000USD | -390,361,000USD | -370,310,000USD | -355,571,000USD | -340,221,000USD | -326,341,000USD |
| Accumulated Other Comprehensive Income | 213,000USD | 164,000USD | 61,000USD | 58,000USD | 12,000USD | 40,000USD | 48,000USD | 23,000USD |
| Total Liab | — | 51,100,000USD | 56,455,000USD | 54,063,000USD | 50,542,000USD | 48,546,000USD | 52,810,000USD | 21,306,000USD |
| Other Current Liab | — | 6,403,000USD | 8,826,000USD | 9,248,000USD | 6,296,000USD | 5,226,000USD | 7,132,000USD | 4,356,000USD |
| Capital Stock | — | 3,384,000USD | 3,125,000USD | 3,125,000USD | 2,924,000USD | 2,922,000USD | 2,915,000USD | 2,904,000USD |
| Cash | — | 31,855,000USD | 18,571,000USD | 32,565,000USD | 27,013,000USD | 37,800,000USD | 58,514,000USD | 38,696,000USD |
| Cash And Short Term Investments | — | 31,855,000USD | 18,571,000USD | 32,565,000USD | 27,013,000USD | 37,800,000USD | 58,514,000USD | 38,696,000USD |
| Current Deferred Revenue | — | 5,209,000USD | 5,907,000USD | 5,684,000USD | 6,603,000USD | 7,700,000USD | 8,368,000USD | 8,119,000USD |
| Net Debt | — | 1,441,000USD | 14,573,000USD | 399,000USD | 5,810,000USD | -5,977,000USD | -26,011,000USD | -31,913,000USD |
| Short Long Term Debt Total | — | 33,296,000USD | 33,144,000USD | 32,964,000USD | 32,823,000USD | 31,823,000USD | 32,503,000USD | 6,783,000USD |
| Property Plant Equipment Gross | — | 19,925,000USD | 19,905,000USD | 19,870,000USD | 19,779,000USD | 19,736,000USD | 19,714,000USD | 19,701,000USD |
| Common Stock Shares Outstanding | — | 320,423,337shares | 312,339,265shares | 304,003,247shares | 292,032,072shares | 291,996,562shares | 290,924,531shares | 278,171,593shares |
| Non Current Assets Total | — | 18,354,000USD | 19,949,000USD | 19,957,000USD | 20,711,000USD | 20,496,000USD | 20,760,000USD | 21,263,000USD |
| Non Current Liabilities Total | — | 30,392,000USD | 33,412,000USD | 33,702,000USD | 32,553,000USD | 31,660,000USD | 31,222,000USD | 5,544,000USD |
| Non Current Liabilities Other | — | 2,951,000USD | 1,603,000USD | 1,593,000USD | 583,000USD | 573,000USD | 564,000USD | 554,000USD |
| Non Currrent Assets Other | — | 4,206,000USD | 4,468,000USD | 5,011,000USD | 5,266,000USD | 4,507,000USD | 4,206,000USD | 3,828,000USD |
| Net Working Capital | — | 17,843,000USD | 1,297,000USD | 17,278,000USD | 14,894,000USD | 27,078,000USD | 40,094,000USD | 24,911,000USD |
| Unclassified Current Liabilities | — | -5,005,000USD | -1,250,000USD | — | — | — | -1,326,000USD | -1,316,000USD |
| Unclassified Non Current Liabilities | — | 3,252,000USD | 4,267,000USD | 3,709,000USD | 3,945,000USD | 3,418,000USD | 3,313,000USD | 3,419,000USD |
| Unclassified Equity | — | 426,117,000USD | 389,590,000USD | 387,586,000USD | 367,502,000USD | 365,601,000USD | 363,975,000USD | 361,140,000USD |
| Unclassified Non Current Assets | — | — | 1,089,000USD | — | — | — | — | — |
| Other Assets | — | — | — | — | — | — | -901,000USD | — |
| 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 | 43,516,000USD | 82,442,000USD | 64,547,000USD | 108,632,000USD | 105,761,000USD | 27,376,000USD | 16,807,446USD | 17,428,000USD |
| Other Current Assets | 5,769,000USD | 3,168,000USD | 3,509,000USD | 7,558,000USD | 7,688,000USD | 1,839,000USD | 8,322,167USD | 172,000USD |
| Total Liab | 55,682,000USD | 52,810,000USD | 23,983,000USD | 34,651,000USD | 9,943,000USD | 5,826,000USD | 5,789,035USD | 17,886,000USD |
| Total Stockholder Equity | -12,166,000USD | 29,632,000USD | 40,564,000USD | 73,981,000USD | 95,818,000USD | 21,550,000USD | 11,018,411USD | -458,000USD |
| Other Current Liab | 8,826,000USD | 7,132,000USD | 2,818,000USD | 8,750,000USD | 4,325,000USD | 2,941,000USD | 205,991USD | 151,000USD |
| Common Stock | 3,125,000USD | 2,915,000USD | 2,567,000USD | 2,217,000USD | 1,995,000USD | 1,841,000USD | 527,467USD | 513,000USD |
| Capital Stock | 3,125,000USD | 2,915,000USD | 2,568,000USD | 2,218,000USD | 1,996,000USD | 1,841,334USD | 527,467USD | 513,000USD |
| Retained Earnings | -408,067,000USD | -340,221,000USD | -286,167,000USD | -223,089,000USD | -131,667,000USD | -73,302,000USD | -51,479,824USD | -216,830,000USD |
| Cash | 18,571,000USD | 58,514,000USD | 39,462,000USD | 77,563,000USD | 94,958,000USD | 24,039,000USD | 7,444,052USD | 15,542,000USD |
| Cash And Short Term Investments | 18,571,000USD | 58,514,000USD | 39,462,000USD | 90,934,000USD | 94,958,000USD | 24,039,000USD | 7,444,052USD | 15,542,000USD |
| Total Current Assets | 24,340,000USD | 61,682,000USD | 42,971,000USD | 98,492,000USD | 102,646,000USD | 25,878,000USD | 15,766,219USD | 16,400,000USD |
| Total Current Liabilities | 23,043,000USD | 21,588,000USD | 17,089,000USD | 28,531,000USD | 7,000,000USD | 3,614,000USD | 4,543,959USD | 2,873,000USD |
| Current Deferred Revenue | 5,907,000USD | 8,368,000USD | 10,525,000USD | 11,221,000USD | 4,032,000USD | 2,930,395USD | 2,270,045USD | 10,000,000USD |
| Net Debt | 14,573,000USD | -26,011,000USD | -32,521,000USD | -71,189,000USD | -91,652,000USD | -21,549,000USD | -6,036,421USD | -15,304,000USD |
| Short Term Debt | 2,108,000USD | 1,845,000USD | 574,000USD | 498,000USD | 363,000USD | 278,000USD | 172,310USD | 8,868,000USD |
| Short Long Term Debt | 1,250,000USD | 1,326,000USD | — | — | — | 234,119USD | — | — |
| Short Long Term Debt Total | 33,144,000USD | 32,503,000USD | 6,941,000USD | 6,374,000USD | 3,306,000USD | 2,490,000USD | 1,407,631USD | 238,000USD |
| Long Term Debt | 27,542,000USD | 27,345,000USD | 2,800,000USD | 2,289,000USD | 1,712,000USD | 1,823,043USD | 1,072,123USD | 1,016,727USD |
| Accounts Payable | 6,202,000USD | 4,243,000USD | 3,172,000USD | 8,062,000USD | 2,312,000USD | 395,000USD | 1,895,613USD | 1,590,000USD |
| Property Plant Equipment Net | 14,392,000USD | 16,554,000USD | 17,290,000USD | 6,053,000USD | 1,164,000USD | 633,000USD | 222,464USD | 141,000USD |
| Property Plant Equipment Gross | 19,905,000USD | 19,714,000USD | 18,520,000USD | 6,674,000USD | 1,538,000USD | 632,967USD | 222,464USD | 141,000USD |
| Accumulated Other Comprehensive Income | 61,000USD | 48,000USD | 20,000USD | 26,000USD | 0USD | 0USD | 0USD | -10,286,000USD |
| Common Stock Shares Outstanding | 300,167,989shares | 270,995,121shares | 244,327,057shares | 214,600,051shares | 195,013,043shares | 112,236,110shares | 13,893,819shares | 618,182shares |
| Non Current Assets Total | 19,176,000USD | 20,760,000USD | 21,576,000USD | 10,140,000USD | 3,115,000USD | 1,498,000USD | 1,041,227USD | 1,028,000USD |
| Non Current Liabilities Total | 32,639,000USD | 31,222,000USD | 6,894,000USD | 6,120,000USD | 2,943,000USD | 2,212,000USD | 1,245,076USD | 15,013,000USD |
| Non Current Liabilities Other | 1,603,000USD | 564,000USD | 527,000USD | 244,000USD | 1,231,000USD | 389,317USD | 172,953USD | — |
| Non Currrent Assets Other | 4,784,000USD | 4,206,000USD | 4,286,000USD | 4,087,000USD | 1,951,000USD | 865,000USD | 667,747USD | 887,000USD |
| Net Working Capital | 1,297,000USD | 40,094,000USD | 25,882,000USD | 80,032,000USD | 95,646,000USD | 22,264,131USD | 11,222,260USD | 13,527,000USD |
| Unclassified Current Liabilities | -1,250,000USD | -1,326,000USD | — | — | -4,032,000USD | -3,164,514USD | — | -17,736,000USD |
| Unclassified Non Current Liabilities | 3,494,000USD | 3,313,000USD | 3,567,000USD | 3,343,000USD | — | — | — | 13,958,814USD |
| Unclassified Equity | 389,590,000USD | 363,975,000USD | 321,576,000USD | 292,609,000USD | 223,542,000USD | 91,217,530USD | 61,491,165USD | 225,632,000USD |
| Short Term Investments | — | — | 0USD | 13,371,000USD | 0USD | — | — | 0USD |
| Other Liab | — | — | — | 244,000USD | — | — | 1,665USD | 37,459USD |
| Other Assets | — | — | — | 177,000USD | 1,951,000USD | 432,054USD | 474,189USD | 266,810USD |
| Net Tangible Assets | — | — | — | 84,051,000USD | 95,817,000USD | 21,550,441USD | 11,018,411USD | -12,709,539USD |
| Net Receivables | — | — | — | — | 4,988,000USD | — | — | — |
| Inventory | — | — | — | — | 4,988,000USD | — | — | — |
| Treasury Stock | — | — | — | — | -48,000USD | -47,864USD | -47,864USD | — |
| Unclassified Current Assets | — | — | — | — | -9,976,000USD | — | — | — |
| Unclassified Non Current Assets | — | — | — | — | -1,951,000USD | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
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 | -19,177,000USD | -17,706,000USD | -20,051,000USD | -14,739,000USD | -15,350,000USD | -13,880,000USD | -12,970,000USD | -15,280,000USD |
| Depreciation | 590,000USD | -397,000USD | 950,000USD | 927,000USD | 909,000USD | 598,000USD | 613,000USD | 578,000USD |
| Stock Based Compensation | 3,398,000USD | 2,002,000USD | 1,975,000USD | 1,845,000USD | 1,885,000USD | 1,876,000USD | 1,892,000USD | 1,898,000USD |
| Other Non Cash Items | 37,000USD | 2,945,000USD | -560,000USD | -740,000USD | -336,000USD | 509,000USD | -3,707,000USD | 959,000USD |
| Change In Working Capital | -6,642,000USD | -805,000USD | 4,770,000USD | 1,977,000USD | -6,465,000USD | 533,000USD | 2,900,000USD | 1,934,000USD |
| Total Cash From Operating Activities | -21,794,000USD | -13,961,000USD | -12,916,000USD | -10,730,000USD | -19,357,000USD | -10,364,000USD | -11,272,000USD | -9,911,000USD |
| Capital Expenditures | -6,000USD | -35,000USD | -91,000USD | -43,000USD | -16,000USD | -13,000USD | -507,000USD | -513,000USD |
| Free Cash Flow | -21,800,000USD | -13,996,000USD | -13,007,000USD | -10,773,000USD | -19,373,000USD | -10,377,000USD | -11,779,000USD | -10,424,000USD |
| Total Cashflows From Investing Activities | -6,000USD | -35,000USD | -86,000USD | -88,000USD | -102,000USD | -13,000USD | -507,000USD | -513,000USD |
| Net Borrowings | 0USD | 0USD | 0USD | 0USD | -1,000,000USD | 30,000,000USD | -2,889,000USD | — |
| Total Cash From Financing Activities | 34,984,000USD | 2,000USD | 18,510,000USD | 61,000USD | -1,245,000USD | 30,172,000USD | 34,786,000USD | 45,000USD |
| Issuance Of Capital Stock | 37,500,000USD | — | — | — | 0USD | — | — | — |
| Change In Cash | 13,286,000USD | -13,992,000USD | 5,551,999USD | -10,784,000USD | -20,712,000USD | 19,820,000USD | 23,002,000USD | -10,376,000USD |
| Begin Period Cash Flow | 18,887,000USD | 32,879,000USD | 27,013,000USD | 38,109,000USD | 58,821,000USD | 39,001,000USD | 15,999,000USD | 26,375,000USD |
| End Period Cash Flow | 32,173,000USD | 18,887,000USD | 32,564,999USD | 27,325,000USD | 38,109,000USD | 58,821,000USD | 39,001,000USD | 15,999,000USD |
| Other Cashflows From Financing Activities | -1,691,000USD | 2,000USD | 18,510,000USD | 61,000USD | 1,000,000USD | -809,000USD | -2,889,000USD | -513,000USD |
| Investments | — | 0USD | -86,000USD | -88,000USD | -102,000USD | -13,000USD | -507,000USD | -513,000USD |
| Sale Purchase Of Stock | — | -245,000USD | 184,000USD | 61,000USD | -245,000USD | — | 100,000USD | 45,000USD |
| Other Cashflows From Investing Activities | — | — | 5,000USD | -45,000USD | -86,000USD | — | — | — |
| Unclassified Financing Cash Flow | — | — | — | — | — | — | 40,464,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD | FY 20172017-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -67,846,000USD | -54,054,000USD | -63,078,000USD | -58,365,000USD | -21,821,953USD | -20,242,630USD | -8,643,000USD | -26,414,000USD |
| Depreciation | 2,389,000USD | 1,968,000USD | 704,000USD | 229,000USD | 102,110USD | 60,608USD | 450,000USD | 1,534,000USD |
| Stock Based Compensation | 7,707,000USD | 7,427,000USD | 9,217,000USD | 6,958,000USD | 660,000USD | 884,089USD | 1,625,000USD | 1,573,000USD |
| Other Non Cash Items | 1,309,000USD | -1,148,000USD | 4,259,000USD | 799,000USD | 7,561,295USD | 2,329,821USD | 10,734,000USD | -543,000USD |
| Change In Working Capital | -523,000USD | 3,665,000USD | -13,156,000USD | 2,490,000USD | -1,210,182USD | -3,112,549USD | -2,805,000USD | -706,000USD |
| Total Cash From Operating Activities | -56,964,000USD | -42,142,000USD | -62,054,000USD | -47,941,000USD | -14,708,730USD | -16,893,281USD | -15,777,000USD | -23,020,000USD |
| Capital Expenditures | -185,000USD | -3,385,000USD | -10,476,000USD | -939,000USD | -306,825USD | -29,446USD | -2,013,000USD | -276,000USD |
| Free Cash Flow | -57,149,000USD | -45,527,000USD | -72,530,000USD | -48,880,000USD | -15,015,555USD | -16,922,727USD | -17,790,000USD | -23,296,000USD |
| Investments | -126,000USD | -3,385,000USD | 3,077,000USD | -1,816,000USD | -306,825USD | -2,327,273USD | -1,113,000USD | -954,000USD |
| Total Cashflows From Investing Activities | -311,000USD | -3,385,000USD | 3,077,000USD | -1,816,000USD | -306,825USD | -2,356,719USD | -1,113,000USD | -1,230,000USD |
| Net Borrowings | -1,000,000USD | 30,000,000USD | 500,000USD | -10,000USD | -4,727,441USD | 5,290,000USD | 7,288,472USD | -583,000USD |
| Total Cash From Financing Activities | 17,328,000USD | 64,858,000USD | 20,881,000USD | 120,676,000USD | 31,611,038USD | 25,066,455USD | 25,351,000USD | -577,000USD |
| Change In Cash | -39,934,000USD | 19,359,000USD | -38,101,000USD | 70,919,000USD | 16,595,483USD | 5,816,455USD | 8,461,000USD | -24,827,000USD |
| Begin Period Cash Flow | 58,821,000USD | 39,462,000USD | 77,563,000USD | 24,190,000USD | 7,595,068USD | 1,778,613USD | 7,218,000USD | 31,908,000USD |
| End Period Cash Flow | 18,887,000USD | 58,821,000USD | 39,462,000USD | 95,109,000USD | 24,190,551USD | 7,595,068USD | 15,679,000USD | 7,081,000USD |
| Other Cashflows From Investing Activities | -126,000USD | — | — | -877,000USD | -750,000USD | -2,327,270USD | 900,000USD | -954,000USD |
| Other Cashflows From Financing Activities | 17,328,000USD | -3,698,000USD | -423,000USD | -8,525,000USD | -1,482,962USD | 14,500,798USD | 3,000USD | 6,000USD |
| Unclassified Investing Cash Flow | — | 3,385,000USD | 10,476,000USD | 1,816,000USD | 1,056,825USD | 2,327,270USD | 1,113,000USD | — |
| Unclassified Financing Cash Flow | — | 38,556,000USD | — | 8,525,000USD | 1,477,222USD | 12,123,521USD | -7,469,472USD | — |
| Issuance Of Capital Stock | — | — | 20,804,000USD | 129,211,000USD | 37,822,025USD | 22,729,387USD | 25,526,000USD | — |
| Change To Liabilities | — | — | — | 3,498,000USD | -540,847USD | -1,878,010USD | 3,633,394USD | -685,000USD |
| Sale Purchase Of Stock | — | — | — | 120,686,000USD | 36,344,219USD | -47,864USD | 25,529,000USD | 6,000USD |
| Cash And Cash Equivalents Changes | — | — | — | 70,919,000USD | 16,595,483USD | 5,816,455USD | — | -24,827,000USD |
| Dividends Paid | — | — | — | — | — | -6,800,000USD | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | — | 3,187,380USD | -17,138,000USD | 1,536,000USD |
| 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.