PPTA
PERPETUA RESOURCES CORP.
Company overview
- Market capitalization
- $2.73B
- Employees
- 47
- Latest publication
- 2026-09-29
About PERPETUA RESOURCES CORP.
Perpetua Resources Corp., a development-stage company, engages in the acquisition of mining properties in the United States. The company explores gold, silver, and antimony deposits. Its principal mineral project is the 100% owned Stibnite Gold project, which includes 1,674 unpatented lode claims, mill sites, and patented land holdings covering an area of approximately 11,526 hectares located in Valley County, Idaho. The company was formerly known as Midas Gold Corp. and changed its name to Perpetua Resources Corp. in February 2021. Perpetua Resources Corp. was founded in 2009 and is headquartered in Boise, Idaho.
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 | 1,312,530USD | 0USD | 0USD |
| Cost Of Revenue | 125,000USD | 69,116USD | 35,694USD | 32,257USD | 30,933USD | 132,647USD | 885,548USD | 445,589USD |
| Gross Profit | -125,000USD | -69,116USD | -35,694USD | -32,257USD | -30,933USD | -132,647USD | -885,548USD | -445,589USD |
| Selling General Administrative | 3,351,000USD | 2,810,730USD | 1,043,375USD | 560,757USD | 1,670,971USD | 1,246,473USD | 253,185USD | 1,140,769USD |
| Unclassified Operating Expenses | 53,088,000USD | 32,098,978USD | — | -12,335,796USD | 13,257,600USD | 13,910,388USD | 15,396,174USD | — |
| Total Operating Expenses | 56,439,000USD | 67,448,058USD | 33,701,846USD | -11,775,039USD | 14,928,571USD | 15,156,861USD | 15,649,359USD | 11,744,129USD |
| Operating Income | -56,564,000USD | -67,517,174USD | -33,737,540USD | 11,742,782USD | -14,959,504USD | -15,289,508USD | -16,534,907USD | -12,189,720USD |
| Interest Income | 6,919,000USD | 6,240,863USD | 4,673,147USD | 764,024USD | 377,966USD | 145,276USD | 41,810USD | 42,821USD |
| Net Interest Income | 6,919,000USD | 6,240,863USD | 4,673,147USD | 764,024USD | 377,966USD | 145,276USD | 41,810USD | 42,821USD |
| Income Before Tax | -48,627,000USD | -60,404,948USD | -25,756,120USD | -6,026,329USD | -8,204,603USD | -4,299,781USD | -3,564,980USD | -3,673,715USD |
| Net Income | -48,627,000USD | -60,404,948USD | -25,756,120USD | -6,026,329USD | -8,204,603USD | -4,299,781USD | -3,564,980USD | -3,673,715USD |
| Net Income From Continuing Ops | -48,627,000USD | -60,404,948USD | -25,756,120USD | -6,026,329USD | -8,204,603USD | -4,299,781USD | -3,564,980USD | -3,673,715USD |
| Ebit | -56,564,000USD | -67,249,224USD | -25,756,120USD | -6,821,603USD | -8,576,114USD | -4,313,114USD | -3,564,980USD | -3,673,714USD |
| Ebitda | -56,439,000USD | -67,180,108USD | -25,720,426USD | -6,789,346USD | -8,545,181USD | -4,180,467USD | -2,679,432USD | -3,228,125USD |
| Depreciation And Amortization | 125,000USD | 69,116USD | 35,694USD | 32,257USD | 30,933USD | 132,647USD | 885,548USD | 445,589USD |
| Reconciled Depreciation | 115,000USD | — | 35,694USD | 32,257USD | 30,933USD | 30,933USD | 30,886USD | 31,392USD |
| Total Other Income Expense Net | 7,937,000USD | 7,112,226USD | 7,981,420USD | -17,769,111USD | 6,754,901USD | 10,989,727USD | 12,969,927USD | 8,516,005USD |
| Selling And Marketing Expenses | — | 32,538,350USD | 32,538,350USD | — | — | — | — | 11,358,593USD |
| 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 | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cost Of Revenue | 168,000USD | 1,643,574USD | 981,914USD | 4,625,905USD | 12,257,573USD | 284,414USD | 249,300USD | 267,085USD |
| Gross Profit | -168,000USD | -1,643,574USD | -981,914USD | -4,625,905USD | -12,257,573USD | -284,414USD | -249,300USD | -267,085USD |
| Selling General Administrative | 6,497,000USD | 1,243,744USD | 2,145USD | 9,575,564USD | 18,514,133USD | 4,415,786USD | 4,116,085USD | 3,070,871USD |
| Unclassified Operating Expenses | 121,292,000USD | 49,252,150USD | 34,283,471USD | 15,170,605USD | 10,518,155USD | 25,258,032USD | 26,877,306USD | 25,072,224USD |
| Total Operating Expenses | 127,789,000USD | 50,495,894USD | 34,317,294USD | 24,746,169USD | 29,032,288USD | 29,673,818USD | 30,993,391USD | 28,143,095USD |
| Operating Income | -127,957,000USD | -52,139,468USD | -35,299,208USD | -29,372,074USD | -41,289,861USD | -29,958,232USD | -31,242,691USD | -28,410,180USD |
| Interest Income | 12,056,000USD | 246,444USD | 649,456USD | 485,469USD | 58,308USD | 277,818USD | 548,042USD | 636,724USD |
| Net Interest Income | 12,056,000USD | 246,444USD | 649,456USD | 485,469USD | -304,243USD | -3,109,882USD | -2,159,235USD | -1,838,936USD |
| Income Before Tax | -100,392,000USD | -14,483,001USD | -18,771,180USD | -28,713,531USD | -35,952,026USD | -220,632,107USD | -11,299,887USD | -47,287,985USD |
| Net Income | -100,392,000USD | -14,483,001USD | -18,771,180USD | -28,713,531USD | -35,952,026USD | -220,632,107USD | -11,299,887USD | -47,287,985USD |
| Net Income From Continuing Ops | -100,392,000USD | -14,483,001USD | -25,359,879USD | -28,713,531USD | -35,952,026USD | -220,632,107USD | -11,299,887USD | -47,287,985USD |
| Ebitda | -112,983,000USD | -12,839,424USD | -17,789,267USD | -24,087,622USD | -23,331,899USD | -216,959,993USD | -8,343,315USD | -44,545,239USD |
| Total Other Income Expense Net | 27,565,000USD | 37,656,467USD | 16,528,028USD | 658,543USD | 5,337,835USD | -190,673,875USD | 19,942,804USD | -18,877,805USD |
| Income Tax Expense | — | 14,483,001USD | -5USD | -167,191USD | 362,551USD | 3,163,490USD | 2,707,277USD | 2,475,660USD |
| Ebit | — | -14,482,998USD | -18,771,181USD | -28,713,527USD | -35,589,472USD | -217,244,407USD | -8,592,615USD | -44,812,324USD |
| Depreciation And Amortization | — | 1,643,574USD | 981,914USD | 4,625,905USD | 12,257,573USD | 284,414USD | 249,300USD | 267,085USD |
| Reconciled Depreciation | — | 119,572USD | 79,188USD | 61,294USD | 58,922USD | 284,414USD | 249,300USD | 267,085USD |
| Selling And Marketing Expenses | — | — | 31,678USD | — | — | — | — | — |
| Interest Expense | — | — | — | 618,328USD | 362,551USD | 3,163,490USD | 2,707,277USD | 2,475,660USD |
| Non Operating Income Net Other | — | — | — | 618,328USD | 5,337,835USD | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | -28,713,531USD | -35,952,026USD | -220,632,107USD | -11,299,887USD | -47,287,985USD |
| 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 | 773,537,000USD | 854,721,000USD | 877,644,000USD | 544,886,946USD | 518,029,000USD | 111,485,737USD | 117,609,997USD | 89,294,891USD |
| Cash And Equivalents | 574,249,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 599,399,000USD | 672,462,000USD | 775,551,000USD | 460,154,832USD | 446,968,000USD | 41,276,086USD | 47,352,580USD | 20,957,691USD |
| Total Liabilities | 53,687,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 48,592,000USD | 3,563,000USD | 244,000USD | 10,892,091USD | 6,285,870USD | 6,935,140USD | 6,751,267USD | 9,089,868USD |
| Total Stockholder Equity | 719,850,000USD | 816,175,000USD | 861,301,000USD | 531,994,855USD | 509,744,000USD | 102,550,597USD | 108,858,730USD | 77,205,023USD |
| Total Equity Including Noncontrolling Interest | 719,850,000USD | — | — | — | — | — | — | — |
| Net Receivables | 3,269,000USD | 2,957,000USD | 1,830,000USD | 2,615,808USD | 2,091,519USD | 2,656,266USD | 2,585,309USD | 8,822,428USD |
| Property Plant Equipment Net | 44,786,000USD | 3,140,000USD | 31,000USD | 1,505,787USD | 68,061,245USD | 67,209,651USD | 67,257,417USD | 65,337,200USD |
| Accounts Payable | 46,717,000USD | 32,425,000USD | — | 10,843,385USD | 5,220,179USD | 5,923,685USD | 5,722,979USD | 7,295,805USD |
| Short Term Debt | 700,000USD | 3,563,000USD | 244,000USD | 48,706USD | 65,691USD | 11,455USD | 28,288USD | 44,706USD |
| Common Stock | 1,496,526,000USD | 1,495,742,000USD | 1,490,420,000USD | 1,136,586,740USD | 1,089,215,000USD | 674,632,596USD | 668,664,443USD | 632,677,284USD |
| Retained Earnings | -841,741,000USD | -744,200,000USD | -695,573,000USD | -635,168,017USD | -609,411,000USD | -603,385,568USD | -595,180,965USD | -590,881,184USD |
| Total Liab | — | 38,546,000USD | 16,343,000USD | 12,892,091USD | 8,285,000USD | 8,935,140USD | 8,751,267USD | 12,089,868USD |
| Capital Stock | — | 1,495,742,000USD | — | 1,136,586,740USD | 1,089,215,016USD | 674,632,596USD | 668,664,443USD | 632,677,284USD |
| Other Assets | — | 179,119,000USD | 102,062,000USD | 99,003,955USD | 92,589,614USD | 92,333,058USD | — | 69,217,094USD |
| Cash | — | 669,505,000USD | 773,721,000USD | 445,834,284USD | 425,374,000USD | 19,141,223USD | 44,104,825USD | 11,210,662USD |
| Cash And Short Term Investments | — | 669,505,000USD | 773,721,000USD | 445,834,284USD | 425,374,000USD | 19,141,223USD | 44,104,825USD | 11,210,662USD |
| Net Debt | — | -665,942,000USD | -773,477,000USD | -445,785,579USD | -425,308,309USD | -19,129,768USD | -44,076,537USD | -11,165,956USD |
| Short Long Term Debt Total | — | 3,563,000USD | 244,000USD | 48,705USD | 65,691USD | 11,455USD | 28,288USD | 44,706USD |
| Property Plant Equipment Gross | — | 103,119,000USD | — | 68,626,777USD | 68,061,245USD | 67,209,651USD | 73,475,039USD | 65,337,200USD |
| Common Stock Shares Outstanding | — | 124,694,794shares | 93,225,494shares | 76,471,846shares | 76,471,846shares | 70,619,291shares | 67,811,231shares | 65,537,015shares |
| Non Current Assets Total | — | 3,140,000USD | 31,000USD | 84,732,113USD | 71,061,000USD | 70,209,651USD | 70,257,417USD | 68,337,200USD |
| Non Current Liabilities Total | — | 34,983,000USD | 16,099,000USD | 2,000,000USD | 1,999,130USD | 2,000,000USD | 2,000,000USD | 3,000,000USD |
| Non Currrent Assets Other | — | 59,550,000USD | — | 80,226,326USD | 2,999,755USD | 3,000,000USD | 3,000,000USD | 3,000,000USD |
| Net Working Capital | — | 664,329,000USD | — | 449,262,741USD | 440,682,779USD | 34,340,946USD | 40,601,313USD | 11,867,823USD |
| Unclassified Non Current Assets | — | -238,669,000USD | -102,062,000USD | -96,003,955USD | -92,589,614USD | -92,333,058USD | — | -69,217,094USD |
| Unclassified Current Liabilities | — | -32,425,000USD | — | -10,843,385USD | — | — | — | — |
| Unclassified Non Current Liabilities | — | 34,983,000USD | 16,099,000USD | 2,000,000USD | 1,999,130USD | 2,000,000USD | 2,000,000USD | 3,000,000USD |
| Unclassified Equity | — | -1,431,109,000USD | 66,454,000USD | -1,106,010,608USD | -1,059,275,016USD | -643,329,027USD | -633,289,191USD | -597,268,361USD |
| Other Current Assets | — | — | — | 11,704,740USD | 21,594,000USD | 19,478,597USD | 662,446USD | 924,601USD |
| Other Current Liab | — | — | — | 10,843,385USD | 1,000,000USD | 1,000,000USD | 1,000,000USD | 1,749,357USD |
| Accumulated Other Comprehensive Income | — | — | — | — | 0USD | — | — | — |
| Short Term Investments | — | — | — | — | — | — | 22,785,267USD | 5,144,334USD |
| Unclassified Current Assets | — | — | — | — | — | — | -22,785,267USD | -5,144,334USD |
| 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 | 877,644,000USD | 117,609,997USD | 83,087,238USD | 99,445,155USD | 124,497,766USD | 98,131,612USD | 90,504,860USD | 101,950,530USD |
| Total Liab | 16,343,000USD | 8,751,267USD | 10,789,730USD | 13,614,633USD | 12,897,171USD | 40,500,786USD | 57,761,884USD | 75,289,455USD |
| Total Stockholder Equity | 861,301,000USD | 108,858,730USD | 72,297,508USD | 85,830,522USD | 111,600,595USD | 57,630,826USD | 32,742,976USD | 26,661,075USD |
| Common Stock | 1,490,420,000USD | 668,664,443USD | 618,581,910USD | 615,553,448USD | 615,359,152USD | 528,715,788USD | 283,489,579USD | 267,595,776USD |
| Retained Earnings | -695,573,000USD | -595,180,965USD | -580,697,964USD | -561,926,784USD | -533,213,253USD | -497,261,227USD | -276,629,120USD | -265,329,233USD |
| Other Assets | 102,062,000USD | 70,891,574USD | 76,648,726,000,000USD | 3,000,000USD | 76,315,871USD | — | — | — |
| Cash | 773,721,000USD | 44,104,825USD | 3,229,462USD | 22,667,047USD | 47,852,846USD | 25,037,766USD | 17,504,622USD | 29,886,558USD |
| Cash And Short Term Investments | 773,721,000USD | 44,104,825USD | 3,229,462USD | 22,667,047USD | 47,852,846USD | 25,037,766USD | 17,504,622USD | 29,886,558USD |
| Total Current Assets | 775,551,000USD | 47,352,580USD | 6,853,926USD | 23,562,127USD | 49,079,073USD | 25,792,489USD | 18,410,614USD | 30,420,766USD |
| Total Current Liabilities | 244,000USD | 6,751,267USD | 7,789,730USD | 12,402,731USD | 5,743,201USD | 3,938,047USD | 4,681,736USD | 3,375,994USD |
| Net Debt | -773,477,000USD | -44,076,537USD | -3,201,565USD | -22,596,598USD | -47,782,859USD | -15,208,512USD | 10,275,608USD | -6,452,894USD |
| Short Term Debt | 244,000USD | 28,288USD | 27,897USD | 70,449USD | 69,987USD | 201,825USD | 178,294USD | — |
| Short Long Term Debt Total | 244,000USD | 28,288USD | 27,897USD | 70,449USD | 69,987USD | 9,829,254USD | 27,780,230USD | 23,433,664USD |
| Net Receivables | 1,830,000USD | 2,585,309USD | 3,181,152USD | 280,150USD | 279,946USD | 107,727USD | 123,576USD | 264,047USD |
| Property Plant Equipment Net | 31,000USD | 67,257,417USD | 73,233,312USD | 72,883,028USD | 72,418,693USD | 72,339,123USD | 72,094,239USD | 71,529,764USD |
| Common Stock Shares Outstanding | 93,225,494shares | 65,619,452shares | 63,190,941shares | 62,986,816shares | 54,530,322shares | 34,227,710shares | 25,462,796shares | 21,689,342shares |
| Non Current Assets Total | 31,000USD | 70,257,417USD | 76,233,312USD | 75,883,028USD | 75,418,693USD | 72,339,123USD | 72,094,246USD | 71,529,764USD |
| Non Current Liabilities Total | 16,099,000USD | 2,000,000USD | 3,000,000USD | 1,211,902USD | 7,153,970USD | 36,562,739USD | 53,080,148USD | 71,913,461USD |
| Unclassified Non Current Assets | -102,062,000USD | -70,891,574USD | -76,648,726,000,000USD | -3,000,000USD | -76,315,871USD | — | — | — |
| Unclassified Non Current Liabilities | 16,099,000USD | 2,000,000USD | 3,000,000USD | — | -7,153,970USD | — | — | — |
| Unclassified Equity | 66,454,000USD | -633,289,191USD | -584,168,348USD | -583,349,590USD | -585,904,456USD | -528,715,788USD | -283,489,579USD | -267,595,776USD |
| Other Current Assets | — | 662,446USD | 443,312USD | 614,930USD | 946,281USD | 646,996USD | 782,416USD | 270,161USD |
| Other Current Liab | — | 1,000,000USD | 2,764,607USD | 9,590,766USD | 2,835,000USD | -61,825USD | 274,723USD | 454,819USD |
| Capital Stock | — | 668,664,443USD | 618,581,910USD | 615,553,448USD | 615,359,152USD | 528,715,788USD | 283,489,579USD | 267,595,776USD |
| Short Term Investments | — | 22,785,267USD | 1,135,645USD | 18,411,692USD | 45,428,872USD | 22,792,927USD | 17,093,921USD | 27,782,470USD |
| Accounts Payable | — | 5,722,979USD | 4,997,226USD | 2,741,516USD | 2,838,214USD | 3,736,222USD | 4,228,719USD | 2,921,175USD |
| Property Plant Equipment Gross | — | 73,475,039USD | 79,478,218USD | 79,091,302USD | 78,857,748USD | 78,719,256USD | 78,384,148USD | — |
| Non Currrent Assets Other | — | 3,000,000USD | 3,000,000USD | 3,000,000USD | 3,000,000USD | — | 7USD | — |
| Net Working Capital | — | 40,601,313USD | -935,804USD | 11,159,396USD | 43,335,872USD | 21,854,442USD | 13,728,878USD | 27,044,772USD |
| Unclassified Current Assets | — | -22,785,267USD | -1,135,645USD | -18,411,692USD | -45,428,872USD | -22,792,927USD | -17,093,921USD | -27,782,470USD |
| Current Deferred Revenue | — | — | -4,997,225USD | — | — | -3,736,222USD | — | — |
| Other Liab | — | — | — | 1,211,902USD | 7,153,970USD | 26,060,446USD | 25,478,212USD | 48,479,797USD |
| Net Tangible Assets | — | — | — | 85,830,522USD | 111,600,595USD | 57,630,826USD | 32,742,976USD | 26,661,075USD |
| Deferred Long Term Liab | — | — | — | — | 100,770USD | — | — | — |
| Non Current Liabilities Other | — | — | — | — | 7,053,200USD | — | — | — |
| Long Term Debt | — | — | — | — | — | 9,562,293USD | 27,336,373USD | 23,433,664USD |
| Accumulated Other Comprehensive Income | — | — | — | — | — | 26,176,265USD | 25,882,517USD | 24,394,532USD |
| 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 | 278,000USD |
| Stock Based Compensation | 2,971,000USD |
| Change To Account Receivables | -1,439,000USD |
| Change To Liabilities | 33,222,000USD |
| Change In Working Capital | 31,783,000USD |
| Operating Cash Flow | -107,982,000USD |
| Capital Expenditures | -32,263,000USD |
| Investing Cash Flow | -32,263,000USD |
| Net Debt Issuance | -70,000USD |
| Unclassified Financing Cash Flow | 1,746,000USD |
| Financing Cash Flow | 1,676,000USD |
| Effect Of Forex Changes On Cash | -2,000USD |
| Change In Cash | -138,571,000USD |
| End Cash Flow | 635,150,000USD |
| 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 | -48,627,000USD | -60,404,948USD | -25,756,120USD | -6,026,329USD | -8,204,603USD | -4,299,781USD | -3,564,980USD | -3,673,715USD |
| Depreciation | 115,000USD | 69,116USD | 35,694USD | 32,257USD | 30,933USD | 30,933USD | 30,886USD | 31,392USD |
| Stock Based Compensation | 1,755,000USD | 1,307,485USD | 862,130USD | 475,557USD | 1,215,828USD | 991,238USD | 947,537USD | 950,158USD |
| Other Non Cash Items | 4,000USD | 5,633,235USD | -7,690USD | -6,815USD | -187USD | 150,423USD | 854,766USD | 1,985,028USD |
| Change To Account Receivables | -1,127,000USD | 787,550USD | -524,289USD | 564,747USD | -70,956USD | 6,237,119USD | -1,244,628USD | -5,670,608USD |
| Change In Working Capital | 19,717,000USD | -5,101,326USD | 12,792,659USD | -1,058,643USD | -18,686,402USD | 3,075,377USD | 393,634USD | -6,288,516USD |
| Total Cash From Operating Activities | -27,036,000USD | -59,803,923USD | -12,073,327USD | -6,583,973USD | -25,644,431USD | -51,810USD | -1,338,157USD | -6,995,653USD |
| Capital Expenditures | -19,355,000USD | -12,759,317USD | -13,723,547USD | -829,616USD | -1USD | -1,967,568USD | -532,798USD | -158,251USD |
| Free Cash Flow | -46,391,000USD | -72,563,240USD | -25,796,874USD | -7,413,589USD | -25,644,430USD | -2,019,378USD | -1,870,955USD | -7,153,904USD |
| Total Cashflows From Investing Activities | -19,355,000USD | 885,481USD | -13,723,547USD | -829,616USD | — | -1,967,568USD | -532,798USD | -146,301USD |
| Net Borrowings | -27,000USD | — | — | — | 0USD | — | — | — |
| Total Cash From Financing Activities | 1,719,000USD | 379,217,179USD | 46,248,880USD | 413,640,139USD | 680,642USD | 34,962,250USD | 11,198,936USD | 986,027USD |
| Change In Cash | -44,666,000USD | 268,336,716USD | 20,459,695USD | 406,233,366USD | -2,178,335USD | 32,894,163USD | 9,327,877USD | -6,157,527USD |
| Begin Period Cash Flow | 773,721,000USD | 445,834,284USD | 425,374,589USD | 19,141,223USD | 21,319,558USD | 11,210,662USD | 1,882,785USD | 8,040,313USD |
| End Period Cash Flow | 729,055,000USD | 714,171,000USD | 445,834,284USD | 425,374,589USD | 19,141,223USD | 44,104,825USD | 11,210,662USD | 1,882,785USD |
| Other Cashflows From Investing Activities | -19,355,000USD | -13,667,682USD | -14,553,163USD | -829,616USD | — | — | — | 11,950USD |
| Other Cashflows From Financing Activities | -27,000USD | 428,649,381USD | -2,502,680USD | 413,640,139USD | 680,642USD | -17,109USD | 40,500USD | 6,978USD |
| Unclassified Investing Cash Flow | 19,355,000USD | 27,312,480USD | 28,276,710USD | 1,659,232USD | — | 1,967,568USD | — | — |
| Unclassified Financing Cash Flow | 1,773,000USD | -49,432,202USD | — | — | — | — | — | — |
| Unclassified Operating Cash Flow | — | -1,307,485USD | — | — | — | — | — | — |
| Investments | — | — | -13,723,547USD | -829,616USD | 0USD | -1,967,568USD | -532,798USD | -146,301USD |
| Issuance Of Capital Stock | — | — | 48,751,560USD | — | — | 34,979,359USD | 11,005,174USD | — |
| 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 | -100,392,000USD | -14,483,001USD | -18,771,180USD | -28,713,531USD | -35,952,026USD | -220,632,107USD | -11,299,887USD | -47,287,985USD |
| Depreciation | 168,000USD | 119,572USD | 83,741USD | 61,294USD | 58,922USD | 284,414USD | 249,300USD | 267,085USD |
| Stock Based Compensation | 3,861,000USD | 3,897,010USD | 3,038,404USD | 2,943,458USD | 3,949,204USD | 1,546,771USD | 2,878,587USD | 1,305,433USD |
| Other Non Cash Items | 3,937,000USD | 1,562,571USD | 870,334USD | 4,431,130USD | 12,561,196USD | 2,885,672USD | 2,159,235USD | 1,838,937USD |
| Change To Account Receivables | 755,000USD | 595,843USD | -2,901,000USD | -204,000,000USD | -182,331,000,000USD | 18,383USD | 149,925USD | -162,845USD |
| Change In Working Capital | -12,134,000USD | -2,986,579USD | -6,409,951USD | -3,436,536USD | -3,697,265USD | -539,308USD | 945,214USD | -468,337USD |
| Total Cash From Operating Activities | -104,560,000USD | -11,890,427USD | -21,188,652USD | -24,714,185USD | -28,646,958USD | -28,806,603USD | -27,059,889USD | -27,325,685USD |
| Capital Expenditures | -13,860,000USD | -2,676,636USD | -449,802USD | -515,015USD | -325,354USD | -529,291USD | -310,942USD | -396,250USD |
| Free Cash Flow | -118,420,000USD | -14,567,063USD | -21,638,454USD | -25,229,200USD | -28,972,312USD | -29,335,894USD | -27,370,831USD | -27,721,935USD |
| Total Cashflows From Investing Activities | -13,860,000USD | 5,670,479USD | -449,802USD | -465,842USD | -3,325,354USD | -245,507USD | 246,146USD | 176,063USD |
| Total Cash From Financing Activities | 845,019,000USD | 47,147,213USD | 2,199,762USD | 44,363USD | 54,788,937USD | 36,573,675USD | 14,402,670USD | 38,243,397USD |
| Change In Cash | 692,851,442USD | 40,875,363USD | -19,437,585USD | -25,185,799USD | 22,815,080USD | 7,533,144USD | -12,381,936USD | 10,971,135USD |
| Begin Period Cash Flow | 21,319,558USD | 3,229,462USD | 22,667,047USD | 47,852,846USD | 25,037,766USD | 17,504,622USD | 29,886,558USD | 18,915,423USD |
| End Period Cash Flow | 714,171,000USD | 44,104,825USD | 3,229,462USD | 22,667,047USD | 47,852,846USD | 25,037,766USD | 17,504,622USD | 29,886,558USD |
| Other Cashflows From Investing Activities | -13,860,000USD | 8,347,115USD | — | 49USD | -3,000,000USD | 275,284USD | 538,588USD | 572,313USD |
| Other Cashflows From Financing Activities | 845,019,000USD | 1,162,680USD | -571,917USD | -465,842USD | -2,711,068USD | -256,711USD | -444,703USD | 177,490USD |
| Unclassified Investing Cash Flow | 13,860,000USD | -5,670,479USD | — | — | — | — | — | — |
| Investments | — | 5,670,479USD | -531,663USD | -315,039USD | -290,470USD | -245,507USD | 246,146USD | 176,063USD |
| Issuance Of Capital Stock | — | 45,984,533USD | 2,771,679USD | 0USD | 57,500,005USD | 0USD | 14,929,176USD | 38,065,907USD |
| Change To Inventory | — | — | -2,253,935USD | 115,808USD | — | — | — | — |
| Change To Liabilities | — | — | — | -115,808USD | -905,198USD | -682,198USD | 1,307,544USD | -323,679USD |
| Cash And Cash Equivalents Changes | — | — | — | -25,180,027USD | 22,815,080USD | — | — | — |
| Net Borrowings | — | — | — | — | 0USD | 35,000,000USD | -81,803USD | -81,803USD |
| Dividends Paid | — | — | — | — | 0USD | 0USD | 0USD | 0USD |
| Sale Purchase Of Stock | — | — | — | — | 54,788,937USD | — | — | — |
| Exchange Rate Changes | — | — | — | — | -1,545USD | — | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | -5,566,989USD | 187,647,955USD | -21,992,338USD | 17,019,182USD |
| Unclassified Financing Cash Flow | — | — | — | — | 2,711,068USD | 1,830,386USD | — | — |
| 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.