OGEN
ORAGENICS INC
Company overview
- Market capitalization
- $2.13M
- Employees
- 3
- Latest publication
- 2026-09-29
About ORAGENICS INC
Oragenics, Inc., a development-stage company, engages in the research and development of nasal delivery pharmaceutical therapies neurological conditions and infectious diseases in the United States. Its lead product is ONP-002, a fully synthetic, non-naturally occurring neurosteroid, which is lipophilic and can cross the blood-brain barrier to reduce swelling, oxidative stress, and inflammation while restoring proper blood flow through gene amplification for the treatment of mild traumatic brain injury. The company was formerly known as Oragen, Inc. Oragenics, Inc. was incorporated in 1996 and is headquartered in Lakewood Ranch, Florida.
Financial statements
Income 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 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 3,140,000USD | 0USD | 0USD |
| Research Development | 645,470USD | 670,543USD | 930,894USD | 449,679USD | 341,542USD | 1,665,200USD | 879,041USD | 906,779USD |
| Selling General Administrative | 1,610,457USD | 1,827,758USD | 2,192,879USD | 1,264,523USD | 1,684,685USD | 1,690,232USD | 1,558,239USD | 1,399,221USD |
| Total Operating Expenses | 2,255,927USD | 2,498,301USD | 3,123,773USD | 1,714,202USD | 2,026,227USD | 3,355,432USD | 2,437,280USD | 2,306,000USD |
| Operating Income | -2,255,927USD | -2,498,301USD | -3,123,773USD | -1,714,202USD | -2,026,227USD | -3,355,432USD | -2,437,280USD | -2,306,000USD |
| Interest Income | 40,876USD | 87,091USD | 68,142USD | 16,793USD | 10,203USD | 10,791USD | 9,466USD | 6,405USD |
| Interest Expense | 3,727USD | 7,454USD | 7,039USD | 572,310USD | 199,127USD | 10,969USD | 9,971USD | 1,803USD |
| Net Interest Income | 37,149USD | 79,637USD | 61,103USD | -555,517USD | -188,924USD | -178USD | -505USD | 4,602USD |
| Income Before Tax | -2,223,868USD | -2,423,780USD | -3,066,589USD | -2,272,035USD | -2,216,993USD | -3,349,123USD | -2,462,870USD | -2,305,090USD |
| Income Tax Expense | -22,625USD | -136,910USD | — | — | — | — | — | -6,848USD |
| Tax Provision | -22,625USD | — | — | — | 0USD | 0USD | 0USD | 0USD |
| Net Income | -2,201,243USD | -2,286,870USD | -3,066,589USD | -2,272,035USD | -2,216,993USD | -3,349,123USD | -2,462,870USD | -2,305,090USD |
| Net Income From Continuing Ops | -2,201,243USD | -2,286,870USD | -3,066,589USD | -2,272,035USD | -2,216,993USD | -3,349,123USD | -2,462,870USD | -2,305,090USD |
| Ebitda | -2,255,927USD | -2,416,326USD | 64,223USD | -1,699,725USD | -2,017,866USD | -3,338,154USD | -2,452,899USD | -2,303,287USD |
| Total Other Income Expense Net | 32,059USD | 74,521USD | 57,184USD | -557,833USD | -190,766USD | 6,309USD | -25,590USD | 910USD |
| Ebit | — | — | -3,059,550USD | — | -2,018,000USD | -3,338,000USD | -2,453,000USD | -2,305,848USD |
| Depreciation And Amortization | — | — | 3,123,773USD | — | 2,026,000USD | 1,918USD | 6,848USD | 6,848USD |
| Cost Of Revenue | — | — | — | 449,679USD | 341,542USD | 1,570,000USD | 879,041USD | 906,779USD |
| Gross Profit | — | — | — | -449,679USD | -341,542USD | 1,570,193USD | -879,041USD | -906,779USD |
| Reconciled Depreciation | — | — | — | — | — | 0USD | 0USD | 0USD |
| Source | Legacy providerLegacy | 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 | 0USD | 0USD | 37,653USD | 131,521USD | 86,987USD | 0USD | 0USD | 0USD |
| Research Development | 2,392,658,000USD | 4,114,434USD | 15,490,604USD | 10,072,684USD | 10,586,144USD | 22,107,563USD | 12,120,000USD | 5,972,000USD |
| Selling General Administrative | 6,969,845,000USD | 6,444,381USD | 5,451,952USD | 4,479,605USD | 5,271,861USD | 4,533,893USD | 3,757,000USD | 4,022,000USD |
| Unclassified Operating Expenses | -9,353,140,497USD | — | — | — | — | -22,107,563USD | — | — |
| Total Operating Expenses | 9,362,503USD | 10,558,815USD | 20,904,903USD | 14,420,768USD | 15,771,018USD | 4,533,893USD | 15,879,000USD | 9,995,000USD |
| Operating Income | -9,362,503USD | -10,558,815USD | -20,904,903USD | -14,420,768USD | -15,771,018USD | -26,641,456USD | -15,878,000USD | -9,994,000USD |
| Interest Income | 182,229USD | 45,897USD | 238,759USD | 135,900USD | 75,847USD | 89,294USD | 320,011USD | 86,527USD |
| Interest Expense | 785,930USD | 29,828USD | 30,591USD | 15,103USD | 15,756USD | 10,685USD | 7,300USD | 5,786USD |
| Net Interest Income | -603,701USD | 16,069USD | 214,586USD | 120,797USD | 60,091USD | 78,609USD | 312,711USD | 80,741USD |
| Income Before Tax | -9,979,397USD | -10,567,918USD | -20,655,737USD | -14,288,389USD | -15,711,614USD | -26,430,699USD | -15,566,000USD | -9,914,000USD |
| Income Tax Expense | -136,910USD | — | -1USD | -127,000USD | 16,426USD | 12,480USD | 7,756USD | -79,999USD |
| Tax Provision | -136,910USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income | -9,842,487USD | -10,567,918USD | -20,655,737USD | -14,288,389USD | -15,711,614USD | -26,430,699USD | -15,574,000USD | -9,914,000USD |
| Net Income From Continuing Ops | -9,842,487USD | -10,567,918USD | -10,146,048USD | -14,288,389USD | -15,711,614USD | -26,430,699USD | -15,566,003USD | -9,914,141USD |
| Ebit | -10,133,940,000USD | -10,597,931USD | -20,625,146USD | -14,273,286USD | -15,695,858USD | -26,643,856USD | -15,558,622USD | -9,908,110USD |
| Ebitda | -9,362,503USD | -10,538,090USD | -20,597,755USD | -14,228,619USD | -15,654,621USD | -26,592,151USD | -15,496,000USD | -9,878,000USD |
| Depreciation And Amortization | 771,437,000USD | 38,931USD | 27,391USD | 44,667USD | 41,237USD | 51,705USD | 62,622USD | 30,110USD |
| Total Other Income Expense Net | -616,894USD | -9,103USD | 249,166USD | 132,379USD | 59,404USD | 210,757USD | 311,566USD | 79,999USD |
| Cost Of Revenue | — | 4,114,434USD | 15,490,604USD | 44,667USD | 41,237USD | 22,107,563USD | 62,622USD | 30,110USD |
| Gross Profit | — | -4,114,434USD | -27,391USD | 86,854USD | 45,750USD | -22,107,563USD | -62,622USD | -30,110USD |
| Reconciled Depreciation | — | 0USD | 40,464USD | 44,667USD | 41,237USD | 51,705USD | 62,622USD | 30,110USD |
| Net Income Applicable To Common Shares | — | — | — | -14,288,389USD | -15,711,614USD | -26,430,699USD | -15,566,003USD | -11,326,182USD |
| Non Operating Income Net Other | — | — | — | — | — | 221,442USD | 318,866USD | 85,785USD |
| 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 | 5,492,501USD | 7,489,636USD | 10,067,764USD | 12,705,544USD | 2,139,708USD | 3,869,111USD | 1,472,510USD | 5,204,093USD |
| Cash And Equivalents | 3,864,184USD | — | — | — | — | — | — | — |
| Total Current Assets | 5,492,501USD | 7,489,636USD | 10,067,764USD | 12,705,544USD | 2,139,708USD | 3,869,111USD | 1,472,510USD | 4,113,343USD |
| Other Current Assets | 1,628,317USD | 1,382,558USD | 1,614,956USD | 1,301,778USD | 165,963USD | 448,033USD | 607,670USD | 969,294USD |
| Total Liabilities | 1,821,867USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 3,670,634USD | 6,181,758USD | 8,281,405USD | 9,831,436USD | -2,127,715USD | 137,688USD | -211,885USD | 3,077,587USD |
| Total Equity Including Noncontrolling Interest | 3,670,634USD | — | — | — | — | — | — | — |
| Accounts Payable | 1,821,867USD | — | 1,559,011USD | 2,479,272USD | 1,267,423USD | 772,498USD | 1,144,634USD | 1,513,287USD |
| Common Stock | 4,512USD | 4,375USD | 4,271USD | 4,127USD | 823USD | 21,475USD | 12,570USD | 9,388USD |
| Retained Earnings | -231,358,609USD | -228,829,902USD | -226,628,659USD | -224,341,000USD | -221,275,200USD | -219,003,000USD | -216,786,172USD | -213,437,000USD |
| Total Liab | — | 1,307,878USD | 1,786,359USD | 2,874,108USD | 4,267,423USD | 3,731,423USD | 1,684,395USD | 2,126,506USD |
| Capital Stock | — | 4,375USD | 4,271USD | 4,127USD | 823USD | 21,475USD | 12,570USD | 1,602,111USD |
| Cash | — | 6,107,078USD | 4,399,726USD | 11,403,766USD | 1,973,745USD | 3,421,078USD | 864,840USD | 3,144,049USD |
| Cash And Short Term Investments | — | 6,107,078USD | 8,399,726USD | 11,403,766USD | 1,973,745USD | 3,421,078USD | 864,840USD | 3,144,049USD |
| Total Current Liabilities | — | 56,134USD | 1,786,359USD | 2,874,108USD | 3,000,000USD | 3,731,423USD | 1,684,395USD | 2,126,506USD |
| Net Debt | — | -6,050,944USD | -4,172,378USD | -11,008,930USD | 1,026,255USD | -866,693USD | -536,312USD | -2,624,657USD |
| Short Term Debt | — | 56,134USD | 227,348USD | 394,836USD | 3,000,000USD | 2,554,385USD | 328,528USD | 519,392USD |
| Short Long Term Debt | — | 56,134USD | 227,348USD | 394,836USD | 3,000,000USD | 2,554,385USD | 328,528USD | 519,392USD |
| Short Long Term Debt Total | — | 56,134USD | 227,348USD | 394,836USD | 3,000,000USD | 2,554,385USD | 328,528USD | 519,392USD |
| Short Term Investments | — | 0USD | 4,000,000USD | — | — | — | 0USD | — |
| Common Stock Shares Outstanding | — | 4,300,980shares | 4,271,529shares | 15,609shares | 7,318shares | 607,207shares | 6,622,000shares | 6,528,000shares |
| Non Current Assets Total | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 1,090,750USD |
| Non Current Liabilities Total | — | 1,251,744USD | 1,559,011,000USD | 2,479,272USD | 1,267,423USD | 0USD | 0USD | 0USD |
| Net Working Capital | — | 6,181,758USD | 8,281,405USD | 9,831,436USD | -2,127,715USD | 137,688USD | -211,885USD | 1,986,837USD |
| Unclassified Non Current Liabilities | — | 1,251,744USD | 1,559,011,000USD | 2,479,272USD | 1,267,423USD | — | — | — |
| Unclassified Equity | — | 235,002,910USD | 234,901,522USD | 234,164,182USD | 219,145,839USD | 219,097,738USD | 216,549,147USD | 214,903,088USD |
| Other Current Liab | — | — | 1,559,011USD | — | -1,267,423USD | 404,540USD | 211,233USD | 93,827USD |
| Net Receivables | — | — | 53,082USD | — | — | — | — | — |
| Unclassified Current Liabilities | — | — | -1,786,359USD | — | -4,267,423USD | -2,554,385USD | — | — |
| Accumulated Other Comprehensive Income | — | — | — | — | — | 0USD | — | — |
| Property Plant Equipment Net | — | — | — | — | — | — | 0USD | 0USD |
| Property Plant Equipment Gross | — | — | — | — | — | — | 0USD | 0USD |
| Non Currrent Assets Other | — | — | — | — | — | — | — | 1,090,750USD |
| 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 | 10,067,764USD | 1,472,510USD | 4,966,335USD | 14,758,025USD | 28,230,979USD | 18,680,532USD | 19,752,717USD | 22,049,552USD |
| Other Current Assets | 1,614,956USD | 607,670USD | 382,273USD | 2,862,738USD | 434,699USD | 343,106USD | 570,071USD | 3,449,950USD |
| Total Liab | 1,786,359USD | 1,684,395USD | 1,798,181USD | 1,748,723USD | 1,744,780USD | 1,835,937USD | 2,521,065USD | 1,167,569USD |
| Total Stockholder Equity | 8,281,405USD | -211,885USD | 3,168,154USD | 13,009,302USD | 26,486,199USD | 16,844,595USD | 17,231,652USD | 20,881,983USD |
| Other Current Liab | 1,559,011USD | 211,233USD | 230,720USD | 877,507USD | 92,591USD | 606,641USD | 334,184USD | 214,650USD |
| Common Stock | 4,271USD | 12,570USD | 3,081USD | 2,025USD | 116,395USD | 91,767USD | 46,125USD | 29,433USD |
| Capital Stock | 4,271USD | 12,570USD | 1,595,804USD | 1,594,748USD | 2,773,108USD | 7,266,621USD | 6,559,521USD | 6,129,615USD |
| Retained Earnings | -226,628,659USD | -216,786,172USD | -206,218,254USD | -185,562,517USD | -171,274,128USD | -154,444,983USD | -127,352,826USD | -111,373,608USD |
| Cash | 4,399,726USD | 864,840USD | 3,483,501USD | 11,426,785USD | 27,265,703USD | 17,639,575USD | 18,267,994USD | 20,208,301USD |
| Cash And Short Term Investments | 8,399,726USD | 864,840USD | 3,483,501USD | 11,426,785USD | 27,265,703USD | 17,639,575USD | 18,267,994USD | 20,208,301USD |
| Total Current Assets | 10,067,764USD | 1,472,510USD | 3,865,774USD | 14,289,523USD | 27,707,389USD | 17,982,681USD | 18,838,065USD | 21,933,276USD |
| Total Current Liabilities | 1,786,359USD | 1,684,395USD | 1,798,181USD | 1,596,284USD | 1,445,260USD | 1,342,147USD | 1,850,375USD | 1,167,569USD |
| Net Debt | -4,172,378USD | -536,312USD | -3,160,987USD | -10,802,259USD | -26,468,497USD | -16,740,658USD | -17,288,344USD | -20,084,088USD |
| Short Term Debt | 227,348USD | 328,528USD | 322,514USD | 472,087USD | 497,686USD | 405,127USD | 308,960USD | 124,213USD |
| Short Long Term Debt | 227,348USD | 328,528USD | 312,703USD | 267,640USD | 303,416USD | 228,227USD | 143,864USD | 124,213USD |
| Short Long Term Debt Total | 227,348USD | 328,528USD | 322,514USD | 624,526USD | 797,206USD | 898,917USD | 979,650USD | 124,213USD |
| Short Term Investments | 4,000,000USD | 0USD | — | 17,940USD | — | — | — | — |
| Net Receivables | 53,082USD | — | — | 6,987USD | 6,987USD | — | — | — |
| Accounts Payable | 1,559,011USD | 1,144,634USD | 1,244,947USD | 246,690USD | 854,983USD | 330,379USD | 1,207,231USD | 828,706USD |
| Common Stock Shares Outstanding | 2,157,076shares | 6,622,000shares | 2,250,000shares | 2,009,000shares | 1,881,994shares | 942,187shares | 704,732shares | 217,318shares |
| Non Current Assets Total | 0USD | 0USD | 1,100,561USD | 468,502USD | 523,590USD | 697,851USD | 914,652USD | 116,276USD |
| Non Current Liabilities Total | 1,559,011,000USD | 0USD | 0USD | 152,439USD | 299,520USD | 493,790USD | 670,690USD | 952,919USD |
| Net Working Capital | 8,281,405USD | -211,885USD | 2,067,593USD | 12,693,239USD | 26,262,129USD | 16,640,534USD | 16,987,690USD | 20,765,707USD |
| Unclassified Current Liabilities | -1,786,359USD | — | — | — | — | — | — | — |
| Unclassified Non Current Liabilities | 1,559,011,000USD | — | — | — | — | — | — | — |
| Unclassified Equity | 234,901,522USD | 216,549,147USD | 209,380,246USD | 196,975,046USD | 194,870,824USD | 163,931,190USD | 139,642,959USD | 127,711,148USD |
| Property Plant Equipment Net | — | 0USD | 9,811USD | 468,502USD | 523,590USD | 697,851USD | 914,652USD | 116,276USD |
| Property Plant Equipment Gross | — | 0USD | 9,811USD | 1,831,741USD | 2,150,386USD | 697,851USD | 914,652USD | 116,276USD |
| Accumulated Other Comprehensive Income | — | — | -1,592,723USD | 0USD | — | 0USD | -1,664,127USD | -1,614,605USD |
| Non Currrent Assets Other | — | — | 1,090,750USD | -468,502USD | -523,590USD | -697,851USD | -914,652USD | 116,276USD |
| Net Tangible Assets | — | — | — | 11,416,579USD | 23,829,486USD | 9,669,741USD | 10,718,256USD | 14,781,801USD |
| Other Assets | — | — | — | — | — | 655,138USD | — | — |
| Non Current Liabilities Other | — | — | — | — | — | 493,790USD | 670,690USD | — |
| Unclassified Current Assets | — | — | — | — | — | — | — | -1,724,975USD |
| 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 |
|---|---|
| Stock Based Compensation | 34,969USD |
| Change To Liabilities | 262,856USD |
| Change In Working Capital | 249,495USD |
| Operating Cash Flow | -4,387,404USD |
| Investing Cash Flow | 4,000,000USD |
| Net Debt Issuance | -227,348USD |
| Unclassified Financing Cash Flow | 79,210USD |
| Financing Cash Flow | -148,138USD |
| Change In Cash | -535,542USD |
| End Cash Flow | 3,864,184USD |
| 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 | -2,201,243USD | -2,286,870USD | -3,066,589USD | -2,272,035USD | -2,216,993USD | -3,349,123USD | -2,462,872USD | -2,305,090USD |
| Stock Based Compensation | 17,386USD | 642,247,005USD | 92,510USD | 6,632USD | -68,764USD | 57,683USD | 330,802USD | 58,220USD |
| Other Non Cash Items | 22,386USD | 737,979USD | 1,125,379USD | 578,578USD | 124,095USD | — | 181,400USD | 58,220USD |
| Change To Account Receivables | 53,082USD | — | — | — | — | — | — | — |
| Change In Working Capital | -21,787USD | -1,286,521USD | -1,135,815USD | 372,455USD | -19,192USD | 1,273,087USD | 161,819USD | 702,341USD |
| Total Cash From Operating Activities | -2,200,644USD | -2,835,412USD | -2,984,515USD | -1,314,370USD | -2,112,090USD | -2,018,353USD | -1,970,251USD | -1,544,529USD |
| Capital Expenditures | -4USD | -2USD | -5USD | 0USD | 0USD | -3USD | -1USD | -1USD |
| Free Cash Flow | -2,200,640USD | -2,835,410USD | -2,984,515USD | -1,314,370USD | -2,112,090USD | -2,018,353USD | -1,970,251USD | -1,544,530USD |
| Investments | 4,000,000USD | — | — | — | 0USD | 0USD | — | — |
| Total Cashflows From Investing Activities | 4,000,000USD | — | — | — | — | — | — | — |
| Net Borrowings | -171,214USD | -167,488USD | -2,605,164USD | -132,963USD | 2,032,998USD | -262,826USD | -117,580USD | — |
| Total Cash From Financing Activities | -92,004USD | -168,628USD | 12,414,536USD | -132,963USD | 4,668,328USD | -260,856USD | 3,765,679USD | 821,161USD |
| Issuance Of Capital Stock | 79,210USD | -1,140USD | 15,019,700USD | 0USD | 2,635,330USD | 1,970USD | 3,883,259USD | 948,001USD |
| Change In Cash | 1,707,352USD | -7,004,040USD | 9,430,021USD | -1,447,333USD | 2,556,238USD | -2,279,209USD | 1,795,428USD | -723,367USD |
| Begin Period Cash Flow | 4,399,726USD | 11,403,766USD | 1,973,745USD | 3,421,078USD | 864,840USD | 3,144,049USD | 1,348,621USD | 2,071,988USD |
| End Period Cash Flow | 6,107,078USD | 4,399,726USD | 11,403,766USD | 1,973,745USD | 3,421,078USD | 864,840USD | 3,144,049USD | 1,348,621USD |
| Other Cashflows From Financing Activities | -92,004USD | 16,764,323,099USD | 12,414,536USD | -132,963USD | 2,032,998USD | — | 3,883,259USD | 821,161USD |
| Depreciation | — | 770,665,563USD | — | 578,578USD | 192,859USD | 0USD | 0USD | 0USD |
| Unclassified Operating Cash Flow | — | -1,412,912,568USD | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | — | -16,764,323,099USD | -12,414,536USD | — | -2,032,998USD | — | -3,883,259USD | — |
| 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 | -9,842,487,000USD | -10,567,918USD | -20,655,737USD | -14,288,389USD | -15,711,614USD | -26,430,699USD | -15,566,003USD | -9,914,141USD |
| Depreciation | 771,437,000USD | 0USD | 27,391USD | 44,667USD | 41,237USD | 51,705USD | 62,622USD | 30,110USD |
| Stock Based Compensation | 642,364,000USD | 516,049USD | 1,016,828USD | 742,203USD | 1,688,022USD | 1,491,165USD | 552,997USD | 1,020,358USD |
| Other Non Cash Items | -816,843,776USD | 1,454,487USD | 10,303,462USD | -10,964USD | -9,109,452USD | 8,030,699USD | 12,001USD | 12,000USD |
| Change To Account Receivables | -53,082USD | — | — | 6,987USD | -6,987USD | — | — | — |
| Change In Working Capital | -857,224USD | 1,454,487USD | 2,017,176USD | -1,716,000USD | 512,143USD | 37,019USD | 1,925,540USD | -228,144USD |
| Total Cash From Operating Activities | -9,246,387,000USD | -8,597,382USD | -7,290,880USD | -15,228,483USD | -13,470,212USD | -16,952,864USD | -13,012,843USD | -9,079,817USD |
| Capital Expenditures | -3USD | 0USD | -1,000,000USD | -127,519USD | -43,876USD | -43,876USD | -25,214USD | -124,727USD |
| Free Cash Flow | -9,246,387,000USD | -8,597,382USD | -8,290,880USD | -15,356,002USD | -13,514,088USD | -16,952,864USD | -13,038,057USD | -9,204,544USD |
| Net Borrowings | -872,617USD | -693,109USD | -566,046USD | -564,205USD | -524,980USD | -197,333USD | -252,926USD | -200,755USD |
| Total Cash From Financing Activities | 16,781,273,000USD | 5,978,721USD | 283,880USD | -494,916USD | 23,140,216USD | 16,324,445USD | 11,097,750USD | 23,246,702USD |
| Issuance Of Capital Stock | 17,653,890USD | 6,671,830USD | 919,097USD | 69,289USD | 27,039,531USD | 11,339,375USD | 11,350,676USD | 13,941,956USD |
| Change In Cash | 7,534,886,000USD | -2,618,661USD | -7,943,284USD | -15,838,918USD | 9,626,128USD | -628,419USD | -1,940,307USD | 14,042,158USD |
| Begin Period Cash Flow | 864,840,000USD | 3,483,501USD | 11,426,785USD | 27,265,703USD | 17,639,575USD | 18,267,994USD | 20,208,301USD | 6,166,143USD |
| End Period Cash Flow | 8,399,726,000USD | 864,840USD | 3,483,501USD | 11,426,785USD | 27,265,703USD | 17,639,575USD | 18,267,994USD | 20,208,301USD |
| Other Cashflows From Financing Activities | 16,764,491,727USD | 5,978,721USD | 283,880USD | -564,205USD | 3,378,868USD | 5,314,491USD | 160,288USD | 23,305,372USD |
| Investments | — | 0USD | 60,277USD | -115,519USD | -43,876USD | -13,860USD | -25,214USD | -124,727USD |
| Unclassified Operating Cash Flow | — | -1,454,487USD | — | — | 9,109,452USD | — | — | — |
| Unclassified Financing Cash Flow | — | -5,978,721USD | — | 7,386,697USD | 27,039,531USD | 11,207,287USD | 11,350,676USD | — |
| Total Cashflows From Investing Activities | — | — | -936,284USD | -115,519USD | -43,876USD | -43,876USD | -25,214USD | -124,727USD |
| Other Cashflows From Investing Activities | — | — | 63,716USD | 12,000USD | — | — | — | — |
| Change To Inventory | — | — | — | -6,987USD | 6,987USD | — | — | — |
| Change To Liabilities | — | — | — | 176,625USD | 10,554USD | -603,730USD | 498,059USD | 225,312USD |
| Dividends Paid | — | — | — | -1,117,531USD | -1,117,531USD | -661,458USD | -413,214USD | -58,670USD |
| Sale Purchase Of Stock | — | — | — | -5,635,672USD | -5,635,672USD | 661,458USD | 252,926USD | 58,670USD |
| Cash And Cash Equivalents Changes | — | — | — | — | — | -628,419USD | -1,940,307USD | 14,042,158USD |
| 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.