RANI
Rani Therapeutics Holdings, Inc.
Company overview
- Market capitalization
- —
- Employees
- 69
- Latest publication
- 2026-09-29
About Rani Therapeutics Holdings, Inc.
Rani Therapeutics Holdings, Inc. operates as a clinical stage biotherapeutics company, focusing on technologies to enable the administration of biologics and drugs orally for patients, physicians, and healthcare systems with a alternative to painful injections in the United States. The company develops the RaniPill capsule, a drug-agnostic oral delivery platform to deliver a variety of drug substances, including oligonucleotides, peptides, proteins, and antibodies. Its product pipeline includes RT-105, an anti-TNF-alpha antibody that is in preclinical studies to treat rheumatoid arthritis; RT-116 which is in discovery stage for the treatment of obesity; RT-117 for rare diseases; and RT-111, an ustekinumab biosimilar for the treatment of various inflammatory conditions. The company has a collaboration agreement with ProGen Co., Ltd. for the o-development and commercialization of RT-114 to treat obesity; Chugai Pharmaceutical Co., Ltd. to commercialize the Chugai Product combining Chugai's Compound, which is in development for hemophilia, and the RaniPill HC oral delivery device for use in humans; and has a research and development collaboration with PegBio Co., Ltd. to expand obesity pipeline across multiple novel candidates. Rani Therapeutics Holdings, Inc. was founded in 2012 and is headquartered in San Jose, California.
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 | 1,708,000USD | 1,708,000USD | 1,461,000USD | 0USD | 0USD | 172,000USD | 1,028,000USD | 0USD |
| Research Development | 5,017,000USD | 5,161,000USD | 4,909,000USD | 3,221,000USD | 5,505,000USD | 6,570,000USD | 6,810,000USD | 6,172,000USD |
| Selling General Administrative | 5,519,000USD | 4,886,000USD | 5,087,000USD | 4,036,000USD | 5,000,000USD | 5,615,000USD | 5,462,000USD | 5,627,000USD |
| General And Administrative Expenses | 5,519,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 10,536,000USD | 9,886,000USD | 9,996,000USD | 7,257,000USD | 10,505,000USD | 12,185,000USD | 15,986,000USD | 11,799,000USD |
| Operating Income | -8,828,000USD | -8,339,000USD | -8,535,000USD | -7,257,000USD | -10,505,000USD | -12,013,000USD | -14,958,000USD | -11,799,000USD |
| Interest Expense | 8,000USD | 88,000USD | 347,000USD | 725,000USD | 877,000USD | 943,000USD | 1,124,000USD | 1,337,000USD |
| Net Income | -8,421,000USD | -7,033,000USD | -10,305,000USD | -5,412,000USD | -6,692,000USD | -7,264,000USD | -8,947,000USD | -6,783,000USD |
| Minority Interest | -1,030,000USD | 982,000USD | -1,231,000USD | 2,502,000USD | 4,532,000USD | 5,474,000USD | 6,775,000USD | 5,939,000USD |
| Net Income Applicable To Common Shares | -7,391,000USD | — | — | — | — | — | — | — |
| Cost Of Revenue | — | 161,000USD | 186,000USD | 223,000USD | 240,000USD | — | 266,000USD | 259,000USD |
| Gross Profit | — | 1,547,000USD | 1,461,000USD | -223,000USD | -240,000USD | 172,000USD | 1,028,000USD | -259,000USD |
| Interest Income | — | 412,000USD | 384,000USD | 68,000USD | 158,000USD | 218,000USD | 360,000USD | 414,000USD |
| Net Interest Income | — | 324,000USD | 37,000USD | -657,000USD | -719,000USD | -725,000USD | -764,000USD | -923,000USD |
| Income Before Tax | — | -8,015,000USD | -9,074,000USD | -7,914,000USD | -11,224,000USD | -12,738,000USD | -15,722,000USD | -12,722,000USD |
| Net Income From Continuing Ops | — | -8,015,000USD | -9,074,000USD | -7,914,000USD | -11,224,000USD | -12,738,000USD | -15,722,000USD | -12,722,000USD |
| Ebit | — | -7,927,000USD | -8,727,000USD | -7,189,000USD | -10,347,000USD | -11,795,000USD | -14,598,000USD | -11,385,000USD |
| Ebitda | — | -7,766,000USD | -8,541,000USD | -6,966,000USD | -10,107,000USD | -11,544,000USD | -14,332,000USD | -11,126,000USD |
| Depreciation And Amortization | — | 161,000USD | 186,000USD | 223,000USD | 240,000USD | 251,000USD | 266,000USD | 259,000USD |
| Reconciled Depreciation | — | 161,000USD | 186,000USD | 223,000USD | 240,000USD | 251,000USD | 266,000USD | 259,000USD |
| Total Other Income Expense Net | — | 324,000USD | -539,000USD | -657,000USD | -719,000USD | -725,000USD | -764,000USD | -923,000USD |
| Unclassified Operating Expenses | — | — | — | — | — | — | 3,714,000USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20232023-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|
| Total Revenue | 1,633,000USD | 0USD | 462,000USD | 979,000USD |
| Cost Of Revenue | 900,000USD | 822,000USD | — | — |
| Gross Profit | 733,000USD | -822,000USD | 462,000USD | 979,000USD |
| Research Development | 20,205,000USD | 39,624,000USD | 12,044,000USD | 24,579,000USD |
| Selling General Administrative | 19,738,000USD | 26,475,000USD | 4,962,000USD | 3,465,000USD |
| Total Operating Expenses | 39,043,000USD | 65,277,000USD | 17,006,000USD | 28,044,000USD |
| Operating Income | -38,310,000USD | -66,099,000USD | -16,544,000USD | -27,065,000USD |
| Interest Income | 827,000USD | 3,444,000USD | 63,000USD | 423,000USD |
| Interest Expense | 2,891,000USD | 5,085,000USD | 124,000USD | 10,000USD |
| Net Interest Income | -2,064,000USD | -1,064,000USD | -61,000USD | 413,000USD |
| Income Before Tax | -40,950,000USD | -67,883,000USD | -16,668,000USD | -26,587,000USD |
| Net Income | -29,673,000USD | -33,970,000USD | -16,703,000USD | -26,597,000USD |
| Net Income From Continuing Ops | -40,950,000USD | -71,170,000USD | -16,703,000USD | -26,587,000USD |
| Ebit | -38,059,000USD | -62,798,000USD | -16,544,000USD | -26,577,000USD |
| Ebitda | -37,159,000USD | -61,976,000USD | -15,955,000USD | -26,013,000USD |
| Depreciation And Amortization | 900,000USD | 822,000USD | 589,000USD | 564,000USD |
| Reconciled Depreciation | 900,000USD | 769,000USD | 589,000USD | 564,000USD |
| Total Other Income Expense Net | -2,640,000USD | -1,784,000USD | -124,000USD | 478,000USD |
| Minority Interest | 11,277,000USD | 35,512,000USD | 16,703,000USD | — |
| Income Tax Expense | — | -33,913,000USD | 35,000USD | 10,000USD |
| Tax Provision | — | -41,000USD | 35,000USD | 0USD |
| Net Income Applicable To Common Shares | — | — | -16,703,000USD | -26,587,000USD |
| 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 | 60,843,000USD | 51,879,000USD | 58,621,000USD | 10,139,000USD | 16,898,000USD | 24,125,000USD | 36,634,000USD | 43,540,000USD |
| Cash And Equivalents | 4,868,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 56,523,000USD | 47,091,000USD | 53,321,000USD | 4,955,000USD | 11,073,000USD | 17,783,000USD | 29,744,000USD | 32,371,000USD |
| Other Non Current Assets | 246,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 12,858,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 10,638,000USD | 13,855,000USD | 12,669,000USD | 19,144,000USD | 20,623,000USD | 20,130,000USD | 19,891,000USD | 20,211,000USD |
| Total Stockholder Equity | 39,234,000USD | 28,405,000USD | 33,010,000USD | -7,860,000USD | -5,575,000USD | -3,056,000USD | 1,992,000USD | 3,120,000USD |
| Total Equity Including Noncontrolling Interest | 47,985,000USD | — | — | — | — | — | — | — |
| Deferred Revenue | 5,123,000USD | — | — | — | — | — | — | — |
| Net Receivables | 2,042,000USD | 2,113,000USD | 2,042,000USD | — | 18,000USD | 600,000USD | 428,000USD | 200,000USD |
| Property Plant Equipment Net | 4,074,000USD | 4,542,000USD | 5,054,000USD | 4,939,000USD | 5,532,000USD | 6,096,000USD | 6,644,000USD | 10,923,000USD |
| Accounts Payable | 1,049,000USD | 858,000USD | 309,000USD | 2,467,000USD | 1,798,000USD | 1,520,000USD | 1,359,000USD | 1,566,000USD |
| Short Term Debt | 1,329,000USD | 1,460,000USD | 1,586,000USD | 14,586,000USD | 16,189,000USD | 16,325,000USD | 16,459,000USD | 16,178,000USD |
| Retained Earnings | -147,004,000USD | -139,613,000USD | -132,580,000USD | -122,275,000USD | -116,863,000USD | -110,171,000USD | -102,907,000USD | -93,960,000USD |
| Accumulated Other Comprehensive Income | -30,000USD | -8,000USD | 1,000USD | 3,000USD | 3,000USD | 2,000USD | 5,000USD | 8,000USD |
| Other Current Assets | — | 1,575,000USD | 1,570,000USD | 811,000USD | 857,000USD | 1,330,000USD | 1,677,000USD | 1,767,000USD |
| Total Liab | — | 16,336,000USD | 17,109,000USD | 22,112,000USD | 26,051,000USD | 29,474,000USD | 33,141,000USD | 37,765,000USD |
| Other Current Liab | — | 4,706,000USD | 3,943,000USD | 2,091,000USD | 2,636,000USD | 2,285,000USD | 636,000USD | 1,867,000USD |
| Common Stock | — | 11,000USD | 11,000USD | 6,000USD | 5,000USD | 5,000USD | 5,000USD | 5,000USD |
| Capital Stock | — | 11,000USD | 11,000USD | 6,000USD | 5,000USD | 5,000USD | 5,000USD | 5,000USD |
| Cash | — | 9,644,000USD | 18,618,000USD | 4,144,000USD | 10,216,000USD | 10,111,000USD | 3,762,000USD | 4,277,000USD |
| Cash And Short Term Investments | — | 43,403,000USD | 49,709,000USD | 4,144,000USD | 10,216,000USD | 15,853,000USD | 27,639,000USD | 30,404,000USD |
| Current Deferred Revenue | — | 6,831,000USD | 6,831,000USD | — | 334,000USD | — | 1,437,000USD | 600,000USD |
| Net Debt | — | -5,703,000USD | -14,300,000USD | 13,410,000USD | 11,401,000USD | 15,558,000USD | 25,947,000USD | 29,455,000USD |
| Short Long Term Debt Total | — | 3,941,000USD | 4,318,000USD | 17,554,000USD | 21,617,000USD | 25,669,000USD | 29,709,000USD | 33,732,000USD |
| Short Term Investments | — | 33,759,000USD | 31,091,000USD | 0USD | 0USD | 5,742,000USD | 23,877,000USD | 26,127,000USD |
| Property Plant Equipment Gross | — | 10,243,000USD | 10,594,000USD | 4,939,000USD | 5,532,000USD | 6,096,000USD | 11,284,000USD | 10,923,000USD |
| Common Stock Shares Outstanding | — | 179,996,000shares | 147,093,000shares | 36,542,000shares | 36,542,000shares | 33,440,000shares | 32,660,000shares | 28,836,000shares |
| Non Current Assets Total | — | 4,788,000USD | 5,300,000USD | 5,184,000USD | 5,825,000USD | 6,342,000USD | 6,890,000USD | 11,169,000USD |
| Non Current Liabilities Total | — | 2,481,000USD | 4,440,000USD | 2,968,000USD | 5,428,000USD | 9,344,000USD | 13,250,000USD | 17,554,000USD |
| Non Currrent Assets Other | — | 246,000USD | 246,000USD | 245,000USD | 293,000USD | 246,000USD | 246,000USD | 246,000USD |
| Net Working Capital | — | 33,236,000USD | 40,652,000USD | -14,189,000USD | -9,550,000USD | -2,347,000USD | 9,853,000USD | 12,160,000USD |
| Unclassified Non Current Liabilities | — | 2,481,000USD | 4,440,000USD | 2,968,000USD | 3,199,000USD | 3,423,000USD | 3,637,000USD | 4,017,000USD |
| Unclassified Equity | — | 168,004,000USD | 165,567,000USD | 114,400,000USD | 111,275,000USD | 107,103,000USD | 104,884,000USD | 97,062,000USD |
| Short Long Term Debt | — | — | — | 13,537,000USD | 15,000,000USD | 15,000,000USD | 15,000,000USD | 14,768,000USD |
| Unclassified Current Liabilities | — | — | — | -13,537,000USD | -15,334,000USD | -15,000,000USD | -15,000,000USD | -14,768,000USD |
| Long Term Debt | — | — | — | — | 2,229,000USD | 5,921,000USD | 9,613,000USD | 13,537,000USD |
| 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 |
|---|---|---|---|---|---|---|---|
| Total Assets | 58,621,000USD | 36,634,000USD | 57,916,000USD | 108,027,000USD | 124,207,000USD | 79,415,000USD | 23,022,000USD |
| Other Current Assets | 1,570,000USD | 1,677,000USD | 2,108,000USD | 2,442,000USD | 2,142,000USD | 167,000USD | 158,000USD |
| Total Liab | 17,109,000USD | 33,141,000USD | 32,473,000USD | 34,023,000USD | 2,640,000USD | 192,754,000USD | 119,658,000USD |
| Total Stockholder Equity | 33,010,000USD | 1,992,000USD | 12,866,000USD | 36,855,000USD | 47,410,999USD | -113,339,000USD | -96,636,000USD |
| Other Current Liab | 3,943,000USD | 2,073,000USD | 515,000USD | 2,349,000USD | 1,560,000USD | 695,000USD | 3,121,000USD |
| Common Stock | 11,000USD | 5,000USD | 5,000USD | 5,000USD | 5,000USD | 664,000USD | 664,000USD |
| Capital Stock | 11,000USD | 5,000USD | 5,000USD | 5,000USD | 5,000USD | 664,000USD | 664,000USD |
| Retained Earnings | -132,580,000USD | -102,907,000USD | -72,889,000USD | -38,919,000USD | -8,330,999USD | -114,003,000USD | -97,300,000USD |
| Cash | 18,618,000USD | 3,762,000USD | 5,864,000USD | 27,007,000USD | 117,453,000USD | 73,058,000USD | 16,536,000USD |
| Cash And Short Term Investments | 49,709,000USD | 27,639,000USD | 48,539,000USD | 98,482,000USD | 117,453,000USD | 73,058,000USD | 16,536,000USD |
| Total Current Assets | 53,321,000USD | 29,744,000USD | 50,847,000USD | 100,924,000USD | 119,595,000USD | 74,945,000USD | 16,944,000USD |
| Total Current Liabilities | 12,669,000USD | 19,891,000USD | 7,989,000USD | 4,815,000USD | 2,640,000USD | 5,308,000USD | 3,498,000USD |
| Current Deferred Revenue | 6,831,000USD | -1,459,000USD | 1,211,000USD | — | — | 2,717,000USD | 179,000USD |
| Net Debt | -14,300,000USD | 25,947,000USD | 24,235,000USD | 3,207,000USD | -117,453,000USD | -69,287,000USD | 98,969,000USD |
| Short Term Debt | 1,586,000USD | 16,459,000USD | 5,615,000USD | 1,006,000USD | — | 1,359,000USD | — |
| Short Long Term Debt Total | 4,318,000USD | 29,709,000USD | 30,099,000USD | 30,214,000USD | — | 3,771,000USD | 115,505,000USD |
| Short Term Investments | 31,091,000USD | 23,877,000USD | 42,675,000USD | 71,475,000USD | 0USD | — | — |
| Net Receivables | 2,042,000USD | 428,000USD | 200,000USD | — | — | 1,720,000USD | 250,000USD |
| Accounts Payable | 309,000USD | 1,359,000USD | 648,000USD | 1,460,000USD | 1,080,000USD | 537,000USD | 198,000USD |
| Property Plant Equipment Net | 5,054,000USD | 6,644,000USD | 6,823,000USD | 7,103,000USD | 4,612,000USD | 4,470,000USD | 4,453,000USD |
| Property Plant Equipment Gross | 10,594,000USD | 11,284,000USD | 10,494,000USD | 7,103,000USD | 6,943,000USD | 6,304,000USD | 5,698,000USD |
| Accumulated Other Comprehensive Income | 1,000USD | 5,000USD | -12,000USD | -73,000USD | 0USD | -849,034USD | -780,160USD |
| Common Stock Shares Outstanding | 66,138,000shares | 28,476,000shares | 25,505,000shares | 23,817,000shares | 19,534,000shares | 18,738,682shares | 18,738,682shares |
| Non Current Assets Total | 5,300,000USD | 6,890,000USD | 7,069,000USD | 7,103,000USD | 4,612,000USD | 4,470,000USD | 6,078,000USD |
| Non Current Liabilities Total | 4,440,000USD | 13,250,000USD | 24,484,000USD | 29,208,000USD | 1USD | 187,446,000USD | 116,160,000USD |
| Non Currrent Assets Other | 246,000USD | 246,000USD | 246,000USD | 1,065,000USD | — | — | 1,625,000USD |
| Net Working Capital | 40,652,000USD | 9,853,000USD | 42,858,000USD | 96,109,000USD | 116,955,000USD | 69,637,000USD | 13,446,000USD |
| Unclassified Non Current Liabilities | 4,440,000USD | 3,637,000USD | — | — | — | 185,034,000USD | 116,160,000USD |
| Unclassified Equity | 165,567,000USD | 104,884,000USD | 85,757,000USD | 75,837,000USD | 55,731,998USD | — | — |
| Short Long Term Debt | — | 15,000,000USD | 4,897,000USD | — | — | 1,359,000USD | — |
| Long Term Debt | — | 9,613,000USD | 24,484,000USD | 29,149,000USD | — | 2,412,000USD | — |
| Unclassified Current Liabilities | — | -15,000,000USD | -4,897,000USD | — | — | -1,359,000USD | — |
| Other Assets | — | — | 0USD | — | — | 0USD | 1,625,000USD |
| Non Current Liabilities Other | — | — | — | 59,000USD | — | — | — |
| Net Tangible Assets | — | — | — | 36,855,000USD | 47,411,000USD | -113,339,000USD | -96,636,000USD |
| Unclassified Non Current Assets | — | — | — | -1,065,000USD | — | — | -1,625,000USD |
| Inventory | — | — | — | — | — | — | 1USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 313,000USD |
| Stock Based Compensation | 4,508,000USD |
| Change To Account Receivables | 0USD |
| Change To Liabilities | -806,000USD |
| Change In Working Capital | -2,936,000USD |
| Operating Cash Flow | -15,523,000USD |
| Capital Expenditures | -47,000USD |
| Net Investments | -16,959,000USD |
| Investing Cash Flow | -17,006,000USD |
| Net Debt Issuance | 0USD |
| Common Stock Issuance | 0USD |
| Net Common Stock Issuance | -41,000USD |
| Unclassified Financing Cash Flow | 18,820,000USD |
| Financing Cash Flow | 18,779,000USD |
| Change In Cash | -13,750,000USD |
| End Cash Flow | 5,068,000USD |
| Source | DisclosureDeterministicFinal |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q2 20242024-06-30 · USD | Q1 20242024-03-31 · USD | Q4 20232023-12-31 · USD | Q2 20232023-06-30 · USD | Q4 20222022-12-31 · USD | Q3 20222022-09-30 · USD | Q2 20222022-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -8,015,000USD | -6,805,000USD | -7,483,000USD | -7,098,000USD | -9,303,000USD | -8,786,000USD | -7,955,000USD | -7,624,000USD |
| Depreciation | 161,000USD | 255,000USD | 248,000USD | 227,000USD | 449,000USD | 410,000USD | 352,000USD | 282,000USD |
| Stock Based Compensation | 2,084,000USD | 4,129,000USD | 3,870,000USD | 4,486,000USD | 5,141,000USD | 4,499,000USD | 4,402,000USD | 3,976,000USD |
| Other Non Cash Items | 233,000USD | -6,689,000USD | -7,200,000USD | -1,500,000USD | -4,705,000USD | -4,640,000USD | -4,042,000USD | -4,366,000USD |
| Change To Account Receivables | 0USD | 0USD | 0USD | — | — | — | — | — |
| Change In Working Capital | -960,000USD | 81,000USD | 1,163,000USD | -2,990,000USD | 1,258,000USD | -1,613,000USD | -553,000USD | 1,380,000USD |
| Total Cash From Operating Activities | -6,497,000USD | -9,029,000USD | -9,402,000USD | -12,478,000USD | -12,301,000USD | -14,629,000USD | -12,198,000USD | -10,328,000USD |
| Capital Expenditures | -15,000USD | -94,000USD | -18,000USD | -167,000USD | -335,000USD | -530,000USD | -456,000USD | -379,000USD |
| Free Cash Flow | -6,512,000USD | -9,123,000USD | -9,420,000USD | -12,645,000USD | -12,636,000USD | -15,159,000USD | -12,654,000USD | -10,707,000USD |
| Investments | -2,435,000USD | 6,525,000USD | 10,294,000USD | 13,274,000USD | 789,000USD | 73,000USD | -70,890,000USD | -379,000USD |
| Total Cashflows From Investing Activities | -2,450,000USD | 6,525,000USD | 10,294,000USD | 13,274,000USD | 789,000USD | -457,000USD | -71,346,000USD | -379,000USD |
| Net Borrowings | 0USD | — | — | — | — | 14,903,000USD | 14,671,000USD | 14,671,000USD |
| Total Cash From Financing Activities | -27,000USD | 141,000USD | 121,000USD | 96,000USD | 80,000USD | 14,874,000USD | 14,082,000USD | 49,000USD |
| Change In Cash | -8,974,000USD | -2,363,000USD | 1,013,000USD | 892,000USD | -11,432,000USD | 288,000USD | -69,962,000USD | -10,658,000USD |
| Begin Period Cash Flow | 18,818,000USD | 7,377,000USD | 6,364,000USD | 5,472,000USD | 19,484,000USD | 27,219,000USD | 97,181,000USD | 107,839,000USD |
| End Period Cash Flow | 9,844,000USD | 5,014,000USD | 7,377,000USD | 6,364,000USD | 8,052,000USD | 27,507,000USD | 27,219,000USD | 97,181,000USD |
| Other Cashflows From Investing Activities | 244,000USD | — | 340,000USD | 13,441USD | 1,124USD | 71,741,000USD | -70,890USD | — |
| Other Cashflows From Financing Activities | -32,000USD | -24,000USD | 121,000USD | 96,000USD | -9,000USD | -29,000USD | -626,000USD | 49,000USD |
| Sale Purchase Of Stock | — | -24,000USD | — | 355,162USD | -9USD | 271,000USD | -626USD | 49,000USD |
| Unclassified Operating Cash Flow | — | — | — | -5,603,000USD | -5,141,000USD | -4,499,000USD | -4,402,000USD | -3,976,000USD |
| Change To Liabilities | — | — | — | — | -408,000USD | -1,999,000USD | 1,105,000USD | 931,000USD |
| Dividends Paid | — | — | — | — | — | -14,874,000USD | — | — |
| Issuance Of Capital Stock | — | — | — | — | — | 0USD | 0USD | 0USD |
| Cash And Cash Equivalents Changes | — | — | — | — | — | -212,000USD | -69,462,000USD | -10,658,000USD |
| Unclassified Investing Cash Flow | — | — | — | — | — | -71,741,000USD | — | — |
| Unclassified Financing Cash Flow | — | — | — | — | — | 14,603,000USD | — | -14,720,000USD |
| 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 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|---|
| Net Income | -29,673,000USD | -56,584,000USD | -33,970,000USD | -63,344,000USD | -8,331,000USD | -16,703,000USD | -26,587,000USD |
| Depreciation | 900,000USD | 1,028,000USD | 822,000USD | 548,000USD | 497,000USD | 589,000USD | 564,000USD |
| Stock Based Compensation | 11,798,000USD | 16,031,000USD | 19,008,000USD | 15,782,000USD | 22,595,000USD | 0USD | — |
| Other Non Cash Items | -8,697,000USD | 4,573,000USD | -34,956,000USD | -10,000USD | -43,577,000USD | 110,000USD | -81,000USD |
| Change To Account Receivables | -1,614,000USD | -428,000USD | — | — | — | — | — |
| Change In Working Capital | 6,958,000USD | -544,000USD | -2,140,000USD | 509,000USD | -3,429,000USD | 1,044,000USD | -163,000USD |
| Total Cash From Operating Activities | -18,714,000USD | -35,496,000USD | -51,236,000USD | -46,515,000USD | -32,245,000USD | -14,960,000USD | -26,267,000USD |
| Capital Expenditures | -88,000USD | -268,000USD | -1,229,000USD | -1,619,000USD | -506,000USD | -1,200,000USD | -1,581,000USD |
| Free Cash Flow | -18,802,000USD | -35,764,000USD | -52,465,000USD | -48,134,000USD | -32,751,000USD | -16,160,000USD | -27,848,000USD |
| Investments | -6,942,000USD | 19,809,000USD | 16,129,000USD | -70,817,000USD | -506,000USD | -1,200,000USD | -1,532,000USD |
| Total Cashflows From Investing Activities | -7,030,000USD | 19,809,000USD | 29,860,000USD | -72,436,000USD | -506,000USD | -1,200,000USD | -1,532,000USD |
| Net Borrowings | -20,722,000USD | -5,000,000USD | 0USD | 29,574,000USD | -4,568,000USD | 4,035,000USD | 4,035,000USD |
| Total Cash From Financing Activities | 40,300,000USD | 13,585,000USD | 233,000USD | 29,005,000USD | 77,146,000USD | 72,682,000USD | 852,000USD |
| Issuance Of Capital Stock | 52,599,000USD | 18,262,000USD | 0USD | -570,000USD | 79,968,000USD | 68,491,000USD | 0USD |
| Change In Cash | 14,556,000USD | -2,102,000USD | -21,143,000USD | -89,946,000USD | 44,395,000USD | 56,522,000USD | -26,947,000USD |
| Begin Period Cash Flow | 4,262,000USD | 6,364,000USD | 27,507,000USD | 117,453,000USD | 73,058,000USD | 16,536,000USD | 43,483,000USD |
| End Period Cash Flow | 18,818,000USD | 4,262,000USD | 6,364,000USD | 27,507,000USD | 117,453,000USD | 73,058,000USD | 16,536,000USD |
| Other Cashflows From Investing Activities | 278,000USD | 1,247,000USD | — | 851,000USD | — | — | 49USD |
| Other Cashflows From Financing Activities | -59,000USD | -47,000USD | -162,000USD | -886,000USD | 6,346,000USD | -2,781,000USD | 852,000USD |
| Unclassified Financing Cash Flow | 8,482,000USD | 18,328,000USD | — | 29,948,626USD | -4,600,000USD | 2,937,000USD | -4,035,000USD |
| Sale Purchase Of Stock | — | 304,000USD | -162USD | -626USD | — | — | — |
| Unclassified Investing Cash Flow | — | — | 14,960,000USD | — | — | 1,200,000USD | 1,580,951USD |
| Change To Liabilities | — | — | — | 768,000USD | -2,174,000USD | 3,471,000USD | -450,000USD |
| Dividends Paid | — | — | — | -29,631,000USD | — | — | — |
| Cash And Cash Equivalents Changes | — | — | — | -89,946,000USD | — | — | — |
| Source | 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.