ORMP
ORAMED PHARMACEUTICALS INC.
Company overview
- Market capitalization
- $197.59M
- Employees
- 0
- Latest publication
- 2026-09-29
About ORAMED PHARMACEUTICALS INC.
Oramed Pharmaceuticals Inc. engages in the research and development of pharmaceutical solutions with a technology platform for the oral delivery of therapeutic proteins. It develops ORMD-0801, an oral insulin capsule, which is in phase III clinical trial for the treatment of individuals with diabetes. The company has license agreements with Oravax Medical Inc. to commercialize oral vaccines for COVID-19. Oramed Pharmaceuticals Inc. was incorporated in 2002 and is headquartered in New York, New York.
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 | 2,000,000USD | 0USD | 0USD | 0USD |
| Cost Of Revenue | 0USD | -61,000USD | 31,000USD | 30,000USD | 1,987,000USD | 31,000USD | 0USD | 0USD |
| Gross Profit | 0USD | 61,000USD | -31,000USD | -30,000USD | 13,000USD | -31,000USD | 0USD | 0USD |
| Research Development | 1,594,000USD | 1,988,000USD | 1,153,000USD | 1,034,000USD | 2,206,000USD | 1,461,000USD | 2,242,000USD | 1,442,000USD |
| Selling General Administrative | 2,065,000USD | 3,684,000USD | 1,274,000USD | 1,455,000USD | 2,307,000USD | 2,134,000USD | 847,000USD | 1,693,000USD |
| Total Operating Expenses | 3,659,000USD | 5,672,000USD | 2,396,000USD | 2,489,000USD | 4,513,000USD | 3,595,000USD | 3,089,000USD | 3,135,000USD |
| Operating Income | -3,659,000USD | -5,672,000USD | -2,427,000USD | -2,489,000USD | -4,500,000USD | -3,595,000USD | -3,089,000USD | -3,135,000USD |
| Interest Income | 276,000USD | — | — | 15,366,000USD | 647,000USD | 1,096,000USD | — | 14,234,000USD |
| Net Interest Income | 176,000USD | -72,511,000USD | 61,470,000USD | 15,366,000USD | -2,558,000USD | 1,054,000USD | -15,420,000USD | 13,973,000USD |
| Income Before Tax | 49,440,000USD | 9,797,000USD | 59,451,000USD | 13,134,000USD | -7,058,000USD | -9,783,000USD | -18,509,000USD | 10,838,000USD |
| Income Tax Expense | 11,130,000USD | -212,000USD | 11,062,000USD | -126,000USD | 584,000USD | 416,000USD | 1,133,000USD | 1,634,000USD |
| Tax Provision | 11,130,000USD | -212,000USD | 11,062,000USD | -126,000USD | 584,000USD | 416,000USD | 1,133,000USD | 1,634,000USD |
| Net Income | 38,310,000USD | 10,009,000USD | 48,395,000USD | 13,288,000USD | -7,642,000USD | -10,189,000USD | -19,619,000USD | 9,212,000USD |
| Net Income From Continuing Ops | 38,310,000USD | 10,009,000USD | 48,389,000USD | 13,260,000USD | -7,642,000USD | -10,199,000USD | -19,642,000USD | 9,204,000USD |
| Ebit | -3,659,000USD | 9,797,000USD | 59,451,000USD | 13,134,000USD | -4,500,000USD | -9,783,000USD | -3,089,000USD | 11,099,000USD |
| Ebitda | -3,629,000USD | 9,827,000USD | 59,482,000USD | 13,164,000USD | -4,470,000USD | -9,752,000USD | -3,037,000USD | 11,153,000USD |
| Depreciation And Amortization | 30,000USD | 30,000USD | 31,000USD | 30,000USD | 30,000USD | 31,000USD | 52,000USD | 54,000USD |
| Reconciled Depreciation | 30,000USD | 30,000USD | 31,000USD | 30,000USD | 30,000USD | 31,000USD | 52,000USD | 54,000USD |
| Total Other Income Expense Net | 53,099,000USD | 15,469,000USD | 61,878,000USD | 15,623,000USD | -2,558,000USD | -6,188,000USD | -15,420,000USD | 13,973,000USD |
| Interest Expense | — | 2,558,000USD | 0USD | 0USD | 2,558,000USD | 15,420,000USD | 15,420,000USD | 261,000USD |
| Minority Interest | — | 0USD | 6,000USD | 28,000USD | 0USD | 10,000USD | 23,000USD | 8,000USD |
| 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 | 2,000,000USD | 0USD | 1,340,000USD | 2,703,000USD | 2,703,000USD | 2,710,000USD | 2,703,000USD | 2,449,000USD |
| Cost Of Revenue | 1,987,000USD | 193,000USD | — | — | — | 90,000USD | 90,000USD | 86,000USD |
| Gross Profit | 13,000USD | -193,000USD | 1,340,000USD | 2,703,000USD | 2,703,000USD | 2,620,000USD | 2,613,000USD | 2,363,000USD |
| Research Development | 6,381,000USD | 6,324,000USD | 8,971,000USD | 27,639,000USD | 20,989,000USD | 10,235,000USD | 13,522,000USD | 11,979,000USD |
| Selling General Administrative | 8,720,000USD | 6,457,000USD | 8,425,000USD | 13,811,000USD | 5,937,000USD | 4,232,000USD | 3,722,000USD | 4,083,000USD |
| Total Operating Expenses | 15,101,000USD | 12,781,000USD | 17,109,000USD | 43,301,000USD | 26,926,000USD | 14,467,000USD | 17,244,000USD | 16,062,000USD |
| Operating Income | -15,088,000USD | -12,781,000USD | -15,769,000USD | -40,598,000USD | -24,223,000USD | -11,757,000USD | -14,631,000USD | -13,527,000USD |
| Interest Income | 2,373,000USD | 4,998,000USD | 8,026,000USD | 3,573,000USD | 347,000USD | 690,000USD | — | — |
| Interest Expense | 0USD | 853,000USD | 3,580,000USD | 2,934,000USD | 6,000USD | — | 126,000USD | 6,000USD |
| Net Interest Income | 1,767,000USD | 4,103,000USD | 4,589,000USD | 3,564,000USD | 341,000USD | 684,000USD | — | — |
| Income Before Tax | 75,324,000USD | -15,920,000USD | 5,088,000USD | -37,664,000USD | -22,989,000USD | -11,511,000USD | -14,055,000USD | -12,727,000USD |
| Income Tax Expense | 11,308,000USD | 3,183,000USD | — | 100,000USD | -2,878,000USD | 192,000USD | 300,000USD | -800,000USD |
| Tax Provision | 11,308,000USD | 3,183,000USD | 0USD | 100,000USD | — | 0USD | 300,000USD | — |
| Net Income | 64,050,000USD | -19,103,000USD | 5,525,000USD | -37,764,000USD | -22,238,000USD | -11,511,000USD | -14,355,000USD | -12,727,000USD |
| Net Income From Continuing Ops | 64,016,000USD | -19,103,000USD | 5,088,000USD | -37,764,000USD | -22,989,000USD | -11,511,000USD | — | — |
| Ebit | 75,324,000USD | -15,067,000USD | 7,125,000USD | -40,598,000USD | -25,116,000USD | -11,319,000USD | -14,181,000USD | -13,497,000USD |
| Ebitda | 75,445,000USD | -14,874,000USD | 7,321,000USD | -36,976,000USD | -25,039,000USD | -11,312,000USD | -14,173,000USD | -13,491,000USD |
| Depreciation And Amortization | 121,000USD | 193,000USD | 196,000USD | 3,622,000USD | 77,000USD | 7,000USD | 8,000USD | 6,000USD |
| Reconciled Depreciation | 121,000USD | 193,000USD | 196,000USD | 58,000USD | 77,000USD | 7,000USD | — | — |
| Total Other Income Expense Net | 90,412,000USD | -3,139,000USD | 20,857,000USD | 2,934,000USD | 893,000USD | -438,000USD | -450,000USD | -30,000USD |
| Minority Interest | 34,000USD | 43,000USD | 437,000USD | 1,203,000USD | 751,000USD | 0USD | — | — |
| Selling And Marketing Expenses | — | — | 287,000USD | 1,851,000USD | — | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet 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 Assets | 268,847,000USD | 230,864,000USD | 220,493,000USD | 161,684,000USD | 147,539,000USD | 155,278,000USD | 165,081,000USD | 184,223,000USD |
| Other Current Assets | 2,310,000USD | 2,741,000USD | 1,430,000USD | 1,086,000USD | 832,000USD | 1,291,000USD | 474,000USD | 533,000USD |
| Total Liab | 30,571,000USD | 31,120,000USD | 18,163,000USD | 8,101,000USD | 7,645,000USD | 9,931,000USD | 9,559,000USD | 8,069,000USD |
| Total Stockholder Equity | 238,276,000USD | 199,744,000USD | 203,282,000USD | 154,529,000USD | 140,812,000USD | 146,265,000USD | 156,441,000USD | 177,065,000USD |
| Other Current Liab | 8,343,000USD | 17,005,000USD | 819,000USD | 1,134,000USD | 1,014,000USD | 1,476,000USD | 35,000USD | — |
| Common Stock | 491,000USD | 472,000USD | 490,000USD | 491,000USD | 491,000USD | 480,000USD | 484,000USD | 488,000USD |
| Capital Stock | 491,000USD | 472,000USD | 490,000USD | 491,000USD | 491,000USD | 480,000USD | 484,000USD | 488,000USD |
| Retained Earnings | -85,121,000USD | -123,436,000USD | -122,575,000USD | -170,970,000USD | -184,258,000USD | -176,616,000USD | -166,427,000USD | -146,808,000USD |
| Other Assets | 1USD | — | — | — | — | — | — | — |
| Cash | 13,202,000USD | 45,947,000USD | 52,179,000USD | 15,797,000USD | 74,516,000USD | 54,420,000USD | 42,104,000USD | 84,753,000USD |
| Cash And Short Term Investments | 65,840,000USD | 125,894,000USD | 134,687,000USD | 97,940,000USD | 130,644,000USD | 141,930,000USD | 142,300,000USD | 152,737,000USD |
| Total Current Assets | 68,150,000USD | 133,271,000USD | 136,117,000USD | 99,026,000USD | 131,476,000USD | 143,221,000USD | 142,774,000USD | 153,270,000USD |
| Total Current Liabilities | 10,563,000USD | 19,086,000USD | 6,119,000USD | 3,693,000USD | 5,492,000USD | 5,685,000USD | 5,273,000USD | 3,733,000USD |
| Current Deferred Revenue | 1,471,000USD | 1,353,000USD | 986,000USD | 1,236,000USD | — | — | — | — |
| Net Debt | -12,441,000USD | -45,122,000USD | -51,319,000USD | -14,885,000USD | -74,215,000USD | -54,048,000USD | -41,675,000USD | -84,267,000USD |
| Short Term Debt | 268,000USD | 285,000USD | 271,000USD | 264,000USD | 181,000USD | 216,000USD | 243,000USD | 250,000USD |
| Short Long Term Debt Total | 761,000USD | 825,000USD | 860,000USD | 912,000USD | 301,000USD | 372,000USD | 429,000USD | 486,000USD |
| Long Term Investments | 197,060,000USD | 93,737,000USD | 79,737,000USD | 56,611,000USD | 9,530,000USD | 10,911,000USD | 21,071,000USD | 27,792,000USD |
| Short Term Investments | 52,638,000USD | 79,947,000USD | 82,508,000USD | 82,143,000USD | 56,128,000USD | 87,510,000USD | 100,196,000USD | 67,984,000USD |
| Accounts Payable | 481,000USD | 443,000USD | 560,000USD | 715,000USD | 509,000USD | 789,000USD | 4,995,000USD | 3,483,000USD |
| Property Plant Equipment Net | 1,245,000USD | 1,336,000USD | 1,431,000USD | 3,478,000USD | 2,234,000USD | 1,112,000USD | 1,204,000USD | 1,331,000USD |
| Property Plant Equipment Gross | 1,245,000USD | 1,336,000USD | 1,431,000USD | 3,478,000USD | 2,234,000USD | 1,112,000USD | 1,204,000USD | 1,331,000USD |
| Common Stock Shares Outstanding | 41,970,186shares | 42,418,644shares | 42,774,504shares | 42,609,425shares | 41,228,782shares | 39,919,545shares | 40,896,845shares | 41,591,007shares |
| Non Current Assets Total | 200,696,999USD | 97,593,000USD | 84,376,000USD | 62,658,000USD | 16,063,000USD | 12,057,000USD | 22,307,000USD | 30,953,000USD |
| Non Current Liabilities Total | 20,008,000USD | 12,034,000USD | 12,044,000USD | 4,408,000USD | 2,153,000USD | 4,246,000USD | 4,286,000USD | 4,336,000USD |
| Non Currrent Assets Other | 47,999USD | 2,520,000USD | 42,000USD | 2,569,000USD | 4,299,000USD | 34,000USD | 32,000USD | 30,000USD |
| Net Working Capital | 57,587,000USD | 114,185,000USD | 129,998,000USD | 95,333,000USD | 125,984,000USD | 137,536,000USD | 137,501,000USD | 149,537,000USD |
| Unclassified Non Current Assets | 2,343,999USD | — | 3,166,000USD | — | — | — | — | 1,800,000USD |
| Unclassified Non Current Liabilities | 20,008,000USD | 12,034,000USD | 12,044,000USD | 4,408,000USD | 2,153,000USD | 4,186,000USD | 4,226,000USD | 4,276,000USD |
| Unclassified Equity | 322,415,000USD | 322,236,000USD | 324,877,000USD | 324,517,000USD | 324,088,000USD | 321,921,000USD | 321,900,000USD | 322,897,000USD |
| Net Receivables | — | 4,636,000USD | — | — | — | — | — | — |
| Unclassified Current Liabilities | — | — | 3,483,000USD | — | 3,788,000USD | 3,204,000USD | — | — |
| Non Current Liabilities Other | — | — | — | — | — | 60,000USD | 60,000USD | 60,000USD |
| Source | Legacy providerLegacy | 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 | 230,864,000USD | 155,278,000USD | 220,551,000USD | 161,642,000USD | 127,999,000USD | 44,633,000USD | 34,663,000USD | 47,397,000USD |
| Other Current Assets | 2,741,000USD | 1,291,000USD | 537,000USD | 1,389,000USD | 1,197,000USD | 611,000USD | 1,042,000USD | 574,000USD |
| Total Liab | 31,120,000USD | 9,931,000USD | 57,658,000USD | 10,486,000USD | 11,482,000USD | 11,754,000USD | 15,270,000USD | 16,285,000USD |
| Total Stockholder Equity | 199,744,000USD | 146,265,000USD | 163,821,000USD | 151,812,000USD | 115,773,000USD | 32,879,000USD | 19,393,000USD | 31,112,000USD |
| Other Current Liab | 17,005,000USD | 1,476,000USD | 1,383,000USD | -191,000USD | -1,366,000USD | 601,000USD | -69,000USD | -166,000USD |
| Common Stock | 472,000USD | 480,000USD | 485,000USD | 476,000USD | 424,000USD | 284,000USD | 208,000USD | 207,000USD |
| Capital Stock | 472,000USD | 480,000USD | 485,000USD | 476,000USD | 424,000USD | 284,000USD | — | — |
| Retained Earnings | -123,436,000USD | -176,616,000USD | -157,556,000USD | -163,081,000USD | -114,852,000USD | -92,614,000USD | -81,103,000USD | -69,223,000USD |
| Cash | 45,947,000USD | 54,420,000USD | 9,055,000USD | 40,464,000USD | 77,245,000USD | 19,296,000USD | 3,329,000USD | 4,996,000USD |
| Cash And Short Term Investments | 125,894,000USD | 141,930,000USD | 162,047,000USD | 155,720,000USD | 94,140,000USD | 39,900,000USD | 32,282,000USD | 30,463,000USD |
| Total Current Assets | 133,271,000USD | 143,221,000USD | 162,584,000USD | 157,109,000USD | 95,337,000USD | 40,511,000USD | 33,324,000USD | 31,037,000USD |
| Total Current Liabilities | 19,086,000USD | 5,685,000USD | 53,214,000USD | 5,746,000USD | 6,679,000USD | 4,536,000USD | 5,308,000USD | 4,553,000USD |
| Current Deferred Revenue | 1,353,000USD | — | — | 1,340,000USD | 2,703,000USD | 2,703,000USD | 2,703,000USD | 2,449,000USD |
| Net Debt | -45,122,000USD | -54,048,000USD | 42,567,000USD | -39,570,000USD | -76,712,000USD | -19,221,000USD | -3,329,000USD | -4,996,000USD |
| Short Term Debt | 285,000USD | 216,000USD | 51,280,000USD | 247,000USD | 130,000USD | 44,000USD | — | — |
| Short Long Term Debt Total | 825,000USD | 372,000USD | 51,622,000USD | 894,000USD | 533,000USD | 75,000USD | — | — |
| Long Term Investments | 93,737,000USD | 10,911,000USD | 54,926,000USD | 2,700,000USD | 6,692,000USD | 3,928,000USD | — | — |
| Short Term Investments | 79,947,000USD | 87,510,000USD | 152,992,000USD | 115,256,000USD | 16,895,000USD | 20,604,000USD | 28,953,000USD | 25,467,000USD |
| Net Receivables | 4,636,000USD | — | — | — | — | — | — | — |
| Accounts Payable | 443,000USD | 789,000USD | 551,000USD | 2,175,000USD | 2,606,000USD | 594,000USD | 1,337,000USD | 1,135,000USD |
| Property Plant Equipment Net | 1,336,000USD | 1,112,000USD | 1,567,000USD | 1,809,000USD | 932,000USD | 174,000USD | 24,000USD | 17,000USD |
| Property Plant Equipment Gross | 1,336,000USD | 1,112,000USD | 1,567,000USD | 1,802,000USD | 932,000USD | 176,000USD | — | — |
| Common Stock Shares Outstanding | 42,418,644shares | 40,828,380shares | 40,566,901shares | 38,997,649shares | 28,469,068shares | 20,532,347shares | 17,454,489shares | 14,882,356shares |
| Non Current Assets Total | 97,593,000USD | 12,057,000USD | 57,967,000USD | 4,533,000USD | 32,662,000USD | 4,122,000USD | 1,339,000USD | 16,360,000USD |
| Non Current Liabilities Total | 12,034,000USD | 4,246,000USD | 4,444,000USD | 4,740,000USD | 4,803,000USD | 7,218,000USD | 9,962,000USD | 11,732,000USD |
| Non Currrent Assets Other | 2,520,000USD | 34,000USD | 34,000USD | 24,000USD | 25,038,000USD | 20,000USD | 20,000USD | 17,000USD |
| Net Working Capital | 114,185,000USD | 137,536,000USD | 109,370,000USD | 151,363,000USD | 88,658,000USD | 35,975,000USD | — | — |
| Unclassified Non Current Liabilities | 12,034,000USD | 4,186,000USD | 4,381,000USD | 4,679,000USD | 4,679,000USD | 7,007,000USD | 9,962,000USD | 11,732,000USD |
| Unclassified Equity | 322,236,000USD | 321,921,000USD | 320,407,000USD | 313,941,000USD | 229,777,000USD | 124,925,000USD | 100,288,000USD | 99,426,000USD |
| Non Current Liabilities Other | — | 60,000USD | 63,000USD | 61,000USD | 124,000USD | 211,000USD | — | — |
| Unclassified Current Liabilities | — | 3,204,000USD | -51,013,000USD | 1,984,000USD | 1,240,000USD | — | 1,268,000USD | — |
| Short Long Term Debt | — | — | 51,013,000USD | — | — | — | — | — |
| Unclassified Non Current Assets | — | — | 1,440,000USD | — | — | — | 1,295,000USD | 16,326,000USD |
| Accumulated Other Comprehensive Income | — | — | — | — | — | — | — | 702,000USD |
| 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 | 38,310,000USD | 10,009,000USD | 48,395,000USD | 13,288,000USD | -7,642,000USD | -10,189,000USD | -19,619,000USD | 9,212,000USD |
| Depreciation | 30,000USD | 30,000USD | 31,000USD | 30,000USD | 30,000USD | 31,000USD | 52,000USD | 54,000USD |
| Stock Based Compensation | 1,736,000USD | 2,284,000USD | 719,000USD | 800,000USD | 2,189,000USD | 1,229,000USD | 301,000USD | 1,229,000USD |
| Other Non Cash Items | -49,078,000USD | -13,428,000USD | -60,256,289USD | -14,227,697USD | 3,478,000USD | 8,195,610USD | 10,866,767USD | -9,364,165USD |
| Change In Working Capital | 7,823,000USD | 649,000USD | 9,843,179USD | -2,659,313USD | -1,574,000USD | 27,030USD | 1,629,386USD | 2,169,248USD |
| Total Cash From Operating Activities | -2,915,000USD | -466,000USD | -1,987,110USD | -3,569,011USD | -3,519,000USD | -1,935,358USD | -7,070,845USD | 2,071,082USD |
| Capital Expenditures | -5,000USD | -202,000USD | -289USD | -4,028USD | -2,999USD | -11,021USD | -4,984USD | -17USD |
| Free Cash Flow | -2,920,000USD | -264,000USD | -1,987,400USD | -3,573,040USD | -3,522,000USD | -1,946,380USD | -7,075,830USD | 2,071,100USD |
| Investments | -7,559,000USD | -1,886,000USD | 35,734,000USD | -54,853,000USD | 23,616,000USD | 15,424,000USD | -34,260,000USD | 94,655,000USD |
| Total Cashflows From Investing Activities | -19,487,999USD | -1,684,000USD | 38,839,896USD | -55,003,610USD | 23,616,000USD | 15,763,861USD | -33,589,374USD | 93,633,456USD |
| Total Cash From Financing Activities | -10,364,000USD | -4,009,000USD | -392,620USD | -372,788USD | 0USD | -1,386,934USD | -1,499,695USD | -30,143,932USD |
| Dividends Paid | -10,364,000USD | -10,870,000USD | — | — | 0USD | — | — | — |
| Change In Cash | -32,745,000USD | -6,232,000USD | 36,382,000USD | -58,719,000USD | 20,096,000USD | 12,316,000USD | -42,649,000USD | 66,177,000USD |
| Begin Period Cash Flow | 45,947,000USD | 52,179,000USD | 15,797,000USD | 74,516,000USD | 54,420,000USD | 42,104,000USD | 84,753,000USD | 18,576,000USD |
| End Period Cash Flow | 13,202,000USD | 45,947,000USD | 52,179,000USD | 15,797,000USD | 74,516,000USD | 54,420,000USD | 42,104,000USD | 84,753,000USD |
| Other Cashflows From Investing Activities | -11,923,998USD | 139,731,000USD | -266,727USD | -1,958,397USD | 1,542,000USD | -64,974USD | 22USD | 4,959USD |
| Unclassified Operating Cash Flow | -1,736,000USD | — | — | — | — | -1,228,998USD | — | -1,229,001USD |
| Net Borrowings | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | — |
| Sale Purchase Of Stock | — | -4,009,000USD | -392,620USD | -372,788USD | — | -1,197,752USD | -1,285,988USD | — |
| Other Cashflows From Financing Activities | — | 5,570,000USD | — | 1,788USD | — | -1,999USD | -34,260,000USD | -406,068USD |
| Unclassified Investing Cash Flow | — | -139,327,000USD | 3,372,912USD | 1,811,815USD | -1,539,001USD | — | — | -1,026,486USD |
| Unclassified Financing Cash Flow | — | 5,300,000USD | — | — | — | — | 34,046,293USD | -29,737,864USD |
| Issuance Of Capital Stock | — | — | — | — | — | 0USD | 0USD | 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 | 64,016,000USD | -19,060,000USD | 5,525,000USD | -36,561,000USD | -22,238,000USD | -11,511,000USD | -14,355,000USD | -12,727,000USD |
| Depreciation | 121,000USD | 193,000USD | 196,000USD | 58,000USD | 77,000USD | 7,000USD | 8,000USD | 6,000USD |
| Stock Based Compensation | 5,992,000USD | 4,053,000USD | 4,212,000USD | 11,509,000USD | 2,695,000USD | 465,000USD | 808,000USD | 1,547,000USD |
| Other Non Cash Items | -85,278,000USD | 7,255,000USD | -13,320,000USD | 8,745,000USD | 2,295,000USD | 1,757,000USD | 309,000USD | 121,000USD |
| Change In Working Capital | -1,907,000USD | 3,200,000USD | -2,696,000USD | -943,000USD | -1,315,000USD | -3,158,000USD | 290,000USD | -3,604,000USD |
| Total Cash From Operating Activities | -9,145,000USD | -8,412,000USD | -10,295,000USD | -28,701,000USD | -21,181,000USD | -12,440,000USD | -12,940,000USD | -14,657,000USD |
| Capital Expenditures | -1,933,000USD | -17,999USD | -253,999USD | -495,999USD | -374,999USD | -81,999USD | -14,999USD | -4,999USD |
| Free Cash Flow | -11,078,000USD | -8,430,000USD | -10,549,000USD | -29,197,000USD | -21,556,000USD | -12,522,000USD | -12,955,000USD | -14,662,000USD |
| Investments | 8,375,000USD | 105,817,000USD | -73,038,000USD | 30,211,000USD | -23,764,000USD | 4,626,000USD | — | — |
| Total Cashflows From Investing Activities | 5,443,000USD | 105,817,000USD | -73,038,000USD | 30,211,000USD | -22,264,000USD | 4,626,000USD | 11,259,000USD | -7,004,000USD |
| Net Borrowings | 0USD | -49,550,000USD | 49,550,000USD | 0USD | — | — | — | — |
| Total Cash From Financing Activities | -4,741,000USD | -52,036,000USD | 51,978,000USD | 11,562,000USD | 101,392,000USD | 23,786,000USD | — | 22,654,000USD |
| Dividends Paid | -10,870,000USD | — | — | — | — | — | — | — |
| Sale Purchase Of Stock | -4,741,000USD | -2,484,000USD | 0USD | — | — | — | — | — |
| Change In Cash | -8,473,000USD | 45,365,000USD | -31,409,000USD | -36,781,000USD | 57,949,000USD | 15,967,000USD | -1,667,000USD | 1,011,000USD |
| Begin Period Cash Flow | 54,420,000USD | 9,055,000USD | 40,464,000USD | 77,245,000USD | 19,296,000USD | 3,329,000USD | 4,996,000USD | 3,985,000USD |
| End Period Cash Flow | 45,947,000USD | 54,420,000USD | 9,055,000USD | 40,464,000USD | 77,245,000USD | 19,296,000USD | 3,329,000USD | 4,996,000USD |
| Other Cashflows From Investing Activities | 6,251,000USD | -60,000USD | — | 1,999USD | -1,000USD | -999USD | -4,240,000USD | -1,999USD |
| Other Cashflows From Financing Activities | 6,129,000USD | -1,999USD | -73,038,000USD | -721,000USD | 22,909,000USD | 13,000USD | 11,259,000USD | 997,000USD |
| Unclassified Operating Cash Flow | 7,911,000USD | -4,053,000USD | -4,212,000USD | -11,509,000USD | -2,695,000USD | — | — | — |
| Unclassified Investing Cash Flow | -7,250,000USD | — | — | — | 1,875,999USD | — | 15,513,999USD | -6,997,002USD |
| Unclassified Financing Cash Flow | 4,741,000USD | — | 75,466,000USD | — | -1,500,000USD | — | — | 21,657,000USD |
| Issuance Of Capital Stock | — | 0USD | 2,428,000USD | 11,500,000USD | 79,983,000USD | 23,773,000USD | — | — |
| 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.