RNAC
Cartesian Therapeutics, Inc.
Company overview
- Market capitalization
- $218.14M
- Employees
- 75
- Latest publication
- 2026-09-29
About Cartesian Therapeutics, Inc.
Cartesian Therapeutics, Inc., a clinical-stage biotechnology company, provides mRNA cell therapies for the treatment of autoimmune diseases. The company's lead product candidate is Descartes-08, an autologous mRNA chimeric antigen receptor T-cell cell therapy (CAR-T) directed against the B cell maturation antigen (BCMA), which is in Phase 2b clinical trials for the treatment of autoimmune diseases, generalized myasthenia gravis, and systemic lupus erythematosus, as well as rare pediatric disease designation for the treatment of juvenile dermatomyositis. It is also developing Descartes-15, which is in phase 1 trials, an autologous autologous B cell maturation antigen (BCMA) directed mRNA CAR-T to treat patients with multiple myeloma. The company is headquartered in Frederick, Maryland.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · 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 | 78,000USD | 947,000USD | 298,000USD | 1,100,000USD | -759,000USD | 387,000USD | 33,445,000USD |
| Research Development | 20,431,000USD | 19,463,000USD | 14,689,000USD | 14,869,000USD | 14,674,000USD | 11,306,000USD | 11,400,000USD | 12,661,000USD |
| General And Administrative Expenses | 8,724,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 29,155,000USD | 26,577,000USD | 22,886,000USD | 22,109,000USD | 22,989,000USD | 25,972,000USD | 17,962,000USD | 19,688,000USD |
| Operating Income | -29,155,000USD | -26,499,000USD | -21,939,000USD | -21,811,000USD | -21,889,000USD | -26,731,000USD | -17,575,000USD | 13,757,000USD |
| Total Other Income Expense Net | 44,924,000USD | -12,683,000USD | -79,830,000USD | 37,697,000USD | 4,179,000USD | 16,765,000USD | -6,608,000USD | 79,000USD |
| Interest Income | 1,103,000USD | — | 1,268,000USD | 1,748,000USD | — | — | 2,573,000USD | 1,195,000USD |
| Interest Expense | 852,000USD | — | — | — | — | 0USD | 0USD | 0USD |
| Net Income | 15,769,000USD | -39,182,000USD | -92,576,000USD | 15,886,000USD | -17,710,000USD | -10,253,000USD | -24,183,000USD | 13,836,000USD |
| Net Income Applicable To Common Shares | 13,720,000USD | — | — | — | — | — | — | — |
| Gross Profit | — | 78,000USD | 947,000USD | 298,000USD | 1,100,000USD | -759,000USD | 387,000USD | 33,445,000USD |
| Selling General Administrative | — | 7,114,000USD | 8,197,000USD | 7,240,000USD | 8,315,000USD | 7,087,000USD | 6,562,000USD | 7,027,000USD |
| Income Before Tax | — | -39,182,000USD | -101,769,000USD | 15,886,000USD | -17,710,000USD | -9,966,000USD | -24,183,000USD | 13,836,000USD |
| Net Income From Continuing Ops | — | -39,182,000USD | -92,576,000USD | 15,886,000USD | -17,710,000USD | -10,253,000USD | -24,183,000USD | 13,836,000USD |
| Ebit | — | -39,182,000USD | -101,769,000USD | 15,886,000USD | -17,710,000USD | -9,966,000USD | -24,183,000USD | 13,836,000USD |
| Ebitda | — | -38,567,000USD | -101,161,000USD | 16,475,000USD | -16,554,000USD | -9,480,000USD | -23,897,000USD | 14,032,000USD |
| Depreciation And Amortization | — | 615,000USD | 608,000USD | 589,000USD | 1,156,000USD | 486,000USD | 286,000USD | 196,000USD |
| Reconciled Depreciation | — | 615,000USD | 608,000USD | 589,000USD | 1,156,000USD | 486,000USD | 286,000USD | 196,000USD |
| Net Interest Income | — | — | 1,268,000USD | 1,748,000USD | — | 7,386,000USD | 2,573,000USD | 1,195,000USD |
| Income Tax Expense | — | — | -9,193,000USD | — | — | 287,000USD | — | 139,724USD |
| Unclassified Operating Expenses | — | — | — | — | — | 7,579,000USD | — | — |
| Cost Of Revenue | — | — | — | — | — | — | 286,000USD | 196,000USD |
| Selling And Marketing Expenses | — | — | — | — | — | — | — | 283,000USD |
| 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 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20182018-12-31 · USD | FY 20172017-12-31 · USD | FY 20162016-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2,797,000USD | 38,913,000USD | 26,004,000USD | 110,777,000USD | 85,077,000USD | 903,000USD | 207,000USD | 8,083,000USD |
| Gross Profit | 2,797,000USD | 38,913,000USD | 26,004,000USD | 108,740,000USD | 85,077,000USD | 903,000USD | 207,000USD | 8,083,000USD |
| Research Development | 58,034,000USD | 45,105,000USD | 71,260,000USD | 72,377,000USD | 68,736,000USD | 47,687,000USD | 45,165,000USD | 29,702,000USD |
| Selling General Administrative | 31,468,000USD | 30,126,000USD | 40,450,000USD | 23,862,000USD | 20,938,000USD | 18,238,000USD | 18,826,000USD | 13,051,000USD |
| Total Operating Expenses | 89,502,000USD | 82,810,000USD | 112,420,000USD | 94,202,000USD | 89,674,000USD | 64,950,000USD | 63,241,000USD | 41,951,000USD |
| Operating Income | -86,705,000USD | -43,897,000USD | -86,416,000USD | 14,538,000USD | -4,597,000USD | -65,022,000USD | -63,784,000USD | -34,670,000USD |
| Interest Income | 6,579,000USD | 7,386,000USD | 4,964,000USD | 980,000USD | 2,800,000USD | 1,050,000USD | 617,000USD | 234,000USD |
| Net Interest Income | 6,579,000USD | 7,386,000USD | -2,833,000USD | -3,031,000USD | -2,844,000USD | -1,494,000USD | -1,206,000USD | -1,253,000USD |
| Income Before Tax | -139,495,000USD | -77,137,000USD | -238,710,000USD | 34,770,000USD | -9,721,000USD | -65,336,000USD | -65,321,000USD | -36,210,000USD |
| Income Tax Expense | -9,193,000USD | 287,000USD | -19,000,000USD | -609,000USD | 15,966,000USD | 1USD | 304,000USD | 455,000USD |
| Tax Provision | -9,193,000USD | 287,000USD | -19,000,000USD | -609,000USD | 15,966,000USD | — | 0USD | — |
| Net Income | -130,302,000USD | -77,424,000USD | -219,710,000USD | 35,379,000USD | -25,687,000USD | -65,336,000USD | -65,321,000USD | -36,210,000USD |
| Net Income From Continuing Ops | -130,302,000USD | -77,424,000USD | -219,710,000USD | 35,379,000USD | -25,687,000USD | -65,336,000USD | -65,321,000USD | -36,210,000USD |
| Ebit | -139,495,000USD | -77,137,000USD | -235,877,000USD | 37,801,000USD | -6,877,000USD | -63,842,000USD | -64,115,000USD | -34,957,000USD |
| Ebitda | -136,536,000USD | -75,986,000USD | -235,034,000USD | 39,838,000USD | -5,158,000USD | -62,867,000USD | -63,365,000USD | -34,155,000USD |
| Depreciation And Amortization | 2,959,000USD | 1,151,000USD | 843,000USD | 2,037,000USD | 1,719,000USD | 975,000USD | 750,000USD | 802,000USD |
| Reconciled Depreciation | 2,959,000USD | 1,151,000USD | 843,000USD | 1,287,000USD | 1,252,000USD | 975,000USD | 750,000USD | — |
| Total Other Income Expense Net | -52,790,000USD | -33,240,000USD | -152,294,000USD | 20,232,000USD | -5,124,000USD | -314,000USD | -1,537,000USD | -1,540,000USD |
| Unclassified Operating Expenses | — | 7,579,000USD | — | -2,037,000USD | — | — | — | — |
| Interest Expense | — | 0USD | 2,833,000USD | 3,031,000USD | 2,844,000USD | 1,494,000USD | 1,206,000USD | 1,253,000USD |
| Cost Of Revenue | — | — | 1,553,000USD | 2,037,000USD | — | 47,687,000USD | 45,165,000USD | 15,300,000USD |
| Non Operating Income Net Other | — | — | — | 23,263,000USD | -2,280,000USD | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | 35,379,000USD | -25,687,000USD | -65,336,000USD | -65,321,000USD | -40,776,000USD |
| 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 | 318,628,000USD | 288,391,000USD | 296,411,000USD | 372,675,000USD | 388,893,000USD | 409,130,000USD | 435,023,000USD | 455,316,000USD |
| Cash And Equivalents | 147,606,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 153,615,000USD | 122,039,000USD | 129,276,000USD | 147,260,000USD | 163,395,000USD | 185,120,000USD | 216,626,000USD | 229,136,000USD |
| Other Current Assets | 5,813,000USD | 3,137,000USD | 3,022,000USD | 3,154,000USD | 2,717,000USD | 2,921,000USD | 3,144,000USD | 4,129,000USD |
| Total Liabilities | 443,854,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 20,550,000USD | 15,945,000USD | 14,937,000USD | 13,803,000USD | 12,256,000USD | 14,998,000USD | 22,976,000USD | 21,405,000USD |
| Total Stockholder Equity | -125,226,000USD | -148,118,000USD | -126,240,000USD | -35,844,000USD | -2,527,000USD | -21,789,000USD | -6,802,000USD | 752,000USD |
| Total Equity Including Noncontrolling Interest | -125,226,000USD | — | — | — | — | — | — | — |
| Long Term Debt | 52,851,000USD | — | — | — | — | — | — | — |
| Net Receivables | 196,000USD | 261,000USD | 1,115,000USD | 722,000USD | 354,000USD | 1,765,000USD | 872,000USD | 5,809,000USD |
| Property Plant Equipment Net | 16,435,000USD | 17,003,000USD | 17,786,000USD | 17,366,000USD | 17,449,000USD | 15,525,000USD | 15,447,000USD | 23,748,000USD |
| Goodwill | 48,163,000USD | — | — | — | — | — | — | — |
| Accounts Payable | 1,046,000USD | 1,598,000USD | 1,288,000USD | 2,225,000USD | 454,000USD | 2,097,000USD | 288,000USD | 517,000USD |
| Short Term Debt | 4,197,000USD | 4,186,000USD | 4,151,000USD | 3,876,000USD | 3,790,000USD | 3,704,000USD | 2,851,000USD | 2,770,000USD |
| Common Stock | 3,000USD | 3,000USD | 3,000USD | 3,000USD | 3,000USD | 3,000USD | 3,000USD | 2,000USD |
| Retained Earnings | -845,786,000USD | -861,555,000USD | -822,373,000USD | -729,797,000USD | -693,895,000USD | -709,781,000USD | -692,071,000USD | -681,818,000USD |
| Accumulated Other Comprehensive Income | -4,608,000USD | -4,583,000USD | -4,576,000USD | -4,586,999USD | -4,577,000USD | -4,589,000USD | -4,621,000USD | -4,606,000USD |
| Intangible Assets | — | 93,900,000USD | 93,900,000USD | 150,600,000USD | 150,600,000USD | 150,600,000USD | 150,600,000USD | 150,600,000USD |
| Total Liab | — | 436,509,000USD | 422,651,000USD | 408,519,000USD | 391,420,000USD | 430,919,000USD | 441,825,000USD | 454,564,000USD |
| Other Current Liab | — | 10,161,000USD | 9,498,000USD | 7,702,000USD | 8,012,000USD | 9,197,000USD | 19,837,000USD | 18,118,000USD |
| Capital Stock | — | 3,000USD | 3,000USD | 3,000USD | 3,000USD | 3,000USD | 3,000USD | 2,000USD |
| Good Will | — | 48,163,000USD | 48,163,000USD | 48,163,000USD | 48,163,000USD | 48,163,000USD | 48,163,000USD | 48,163,000USD |
| Cash | — | 118,641,000USD | 125,139,000USD | 143,384,000USD | 160,324,000USD | 180,434,000USD | 212,610,000USD | 219,198,000USD |
| Cash And Short Term Investments | — | 118,641,000USD | 125,139,000USD | 143,384,000USD | 160,324,000USD | 180,434,000USD | 212,610,000USD | 219,198,000USD |
| Net Debt | — | -106,786,000USD | -112,463,000USD | -130,781,000USD | -146,975,000USD | -166,368,000USD | -198,626,000USD | -204,547,000USD |
| Short Long Term Debt Total | — | 11,855,000USD | 12,676,000USD | 12,603,000USD | 13,349,000USD | 14,066,000USD | 13,984,000USD | 14,651,000USD |
| Property Plant Equipment Gross | — | 22,351,000USD | 22,519,000USD | 21,490,000USD | 20,969,000USD | 18,453,000USD | 17,804,000USD | 30,061,000USD |
| Common Stock Shares Outstanding | — | 26,855,158shares | 25,973,329shares | 26,002,892shares | 26,447,251shares | 25,902,650shares | 25,907,101shares | 21,471,408shares |
| Non Current Assets Total | — | 166,352,000USD | 167,135,000USD | 225,415,000USD | 225,498,000USD | 224,010,000USD | 218,397,000USD | 226,180,000USD |
| Non Current Liabilities Total | — | 420,564,000USD | 407,714,000USD | 394,716,000USD | 379,164,000USD | 415,921,000USD | 418,849,000USD | 433,159,000USD |
| Non Current Liabilities Other | — | 405,900,000USD | 392,100,000USD | 369,000,000USD | 352,100,000USD | 387,400,000USD | 387,739,000USD | 401,839,000USD |
| Non Currrent Assets Other | — | 5,551,000USD | 5,551,000USD | 7,286,000USD | 7,286,000USD | 7,722,000USD | 2,187,000USD | 1,669,000USD |
| Net Working Capital | — | 106,094,000USD | 114,339,000USD | 133,457,000USD | 151,139,000USD | 170,122,000USD | 193,650,000USD | 207,731,000USD |
| Unclassified Non Current Assets | — | 1,735,000USD | 1,735,000USD | — | — | — | — | — |
| Unclassified Non Current Liabilities | — | 14,664,000USD | 15,614,000USD | 25,716,000USD | 27,064,000USD | 28,521,000USD | 31,110,000USD | 31,320,000USD |
| Unclassified Equity | — | 718,014,000USD | 700,703,000USD | 698,533,999USD | 695,939,000USD | 692,575,000USD | 689,884,000USD | 687,172,000USD |
| Long Term Investments | — | — | 0USD | 2,000,000USD | 2,000,000USD | 2,000,000USD | 2,000,000USD | 2,000,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 296,411,000USD | 435,023,000USD | 305,050,000USD | 165,886,000USD | 159,883,000USD | 165,435,000USD | 99,569,000USD | 44,482,000USD |
| Intangible Assets | 93,900,000USD | 150,600,000USD | 150,600,000USD | — | — | — | — | — |
| Other Current Assets | 3,022,000USD | 3,144,000USD | 4,967,000USD | 3,678,000USD | 6,474,000USD | 5,434,000USD | 1,495,000USD | 4,673,000USD |
| Total Liab | 422,651,000USD | 441,825,000USD | 745,234,000USD | 72,058,000USD | 137,362,000USD | 183,441,000USD | 91,172,000USD | 49,900,000USD |
| Total Stockholder Equity | -126,240,000USD | -6,802,000USD | -440,184,000USD | 93,828,000USD | 22,521,000USD | -18,006,000USD | 8,397,000USD | -5,418,000USD |
| Other Current Liab | 9,498,000USD | 19,837,000USD | 60,582,000USD | 14,084,000USD | 10,533,000USD | 8,146,000USD | 13,492,000USD | 11,700,000USD |
| Common Stock | 3,000USD | 3,000USD | 16,000USD | 15,000USD | 12,000USD | 11,000USD | 9,000USD | 3,000USD |
| Capital Stock | 3,000USD | 3,000USD | 16,000USD | 15,000USD | 12,000USD | 11,000USD | 9,000USD | 3,000USD |
| Retained Earnings | -822,373,000USD | -692,071,000USD | -614,647,000USD | -394,937,000USD | -430,316,000USD | -404,629,000USD | -335,753,000USD | -280,403,000USD |
| Good Will | 48,163,000USD | 48,163,000USD | 48,163,000USD | 0USD | — | — | — | — |
| Cash | 125,139,000USD | 212,610,000USD | 76,911,000USD | 106,438,000USD | 114,057,000USD | 138,685,000USD | 90,172,000USD | 37,403,000USD |
| Cash And Short Term Investments | 125,139,000USD | 212,610,000USD | 76,911,000USD | 134,602,000USD | 128,055,000USD | 138,685,000USD | 90,172,000USD | 37,403,000USD |
| Total Current Assets | 129,276,000USD | 216,626,000USD | 90,729,000USD | 148,138,000USD | 144,443,000USD | 151,343,000USD | 96,667,000USD | 42,076,000USD |
| Total Current Liabilities | 14,937,000USD | 22,976,000USD | 68,209,000USD | 25,077,000USD | 72,251,000USD | 81,547,000USD | 34,943,000USD | 35,144,000USD |
| Net Debt | -112,463,000USD | -198,626,000USD | -65,956,000USD | -68,513,000USD | -78,776,000USD | -103,337,000USD | -70,895,000USD | -16,018,000USD |
| Short Term Debt | 4,151,000USD | 2,851,000USD | 2,166,000USD | 10,084,000USD | 7,010,000USD | 908,000USD | 19,277,000USD | 21,385,000USD |
| Short Long Term Debt Total | 12,676,000USD | 13,984,000USD | 10,955,000USD | 37,925,000USD | 35,281,000USD | 35,348,000USD | 19,277,000USD | 21,385,000USD |
| Long Term Investments | 0USD | 2,000,000USD | 2,000,000USD | 2,000,000USD | 2,000,000USD | 0USD | — | — |
| Net Receivables | 1,115,000USD | 872,000USD | 8,851,000USD | 9,858,000USD | 9,914,000USD | 7,224,000USD | 5,000,000USD | — |
| Accounts Payable | 1,288,000USD | 288,000USD | 3,150,000USD | 316,000USD | 224,000USD | 443,000USD | 500,000USD | 1,100,000USD |
| Property Plant Equipment Net | 17,786,000USD | 15,447,000USD | 12,181,000USD | 14,411,000USD | 11,971,000USD | 12,343,000USD | 1,523,000USD | 2,127,000USD |
| Property Plant Equipment Gross | 22,519,000USD | 17,804,000USD | 17,909,000USD | 19,616,000USD | 11,971,000USD | 12,343,000USD | 1,523,000USD | 2,127,000USD |
| Accumulated Other Comprehensive Income | -4,576,000USD | -4,621,000USD | -4,600,000USD | -4,558,000USD | -4,566,000USD | -4,563,000USD | -4,523,000USD | -4,557,000USD |
| Common Stock Shares Outstanding | 25,973,329shares | 23,689,255shares | 5,170,319shares | 4,052,079shares | 3,175,798shares | 2,811,170shares | 1,265,235shares | 621,924shares |
| Non Current Assets Total | 167,135,000USD | 218,397,000USD | 214,321,000USD | 17,748,000USD | 15,440,000USD | 14,092,000USD | 2,902,000USD | 2,406,000USD |
| Non Current Liabilities Total | 407,714,000USD | 418,849,000USD | 677,025,000USD | 46,981,000USD | 65,111,000USD | 101,894,000USD | 56,229,000USD | 14,756,000USD |
| Non Current Liabilities Other | 392,100,000USD | 387,739,000USD | 342,617,000USD | 29,195,000USD | 45,438,000USD | 77,101,000USD | — | 904,000USD |
| Non Currrent Assets Other | 99,451,000USD | 2,187,000USD | 1,377,000USD | 1,337,000USD | 1,469,000USD | 1,749,000USD | 1,379,000USD | -1USD |
| Net Working Capital | 114,339,000USD | 193,650,000USD | 22,520,000USD | 123,061,000USD | 72,192,000USD | 69,796,000USD | 61,724,000USD | 6,932,000USD |
| Unclassified Non Current Assets | -92,165,000USD | — | — | -1,337,000USD | — | -12,697,000USD | -1,379,000USD | — |
| Unclassified Non Current Liabilities | 15,614,000USD | 31,110,000USD | 334,408,000USD | — | -36,840,000USD | -67,824,000USD | — | — |
| Unclassified Equity | 700,703,000USD | 689,884,000USD | 179,031,000USD | 493,293,000USD | 457,379,000USD | 391,164,000USD | 348,655,000USD | 279,536,000USD |
| Current Deferred Revenue | — | — | 2,311,000USD | 593,000USD | 53,883,000USD | 72,050,000USD | 1,674,000USD | 959,000USD |
| Short Term Investments | — | — | -1,377,000USD | 28,164,000USD | 13,998,000USD | 0USD | — | 0USD |
| Unclassified Current Assets | — | — | 1,377,000USD | — | — | — | — | — |
| Other Assets | — | — | — | 1,337,000USD | 159,883USD | 12,697,000USD | 1,379,000USD | 1USD |
| Cash And Equivalents | — | — | — | 106,438,000USD | 114,057,000USD | 138,685,000USD | 89,893,000USD | 37,403,000USD |
| Short Long Term Debt | — | — | — | 8,476,000USD | 5,961,000USD | — | 18,905,000USD | 21,385,000USD |
| Long Term Debt | — | — | — | 17,786,000USD | 19,673,000USD | 24,793,000USD | — | 0USD |
| Net Tangible Assets | — | — | — | 93,828,000USD | 22,521,000USD | -18,006,000USD | 8,397,000USD | -5,418,000USD |
| Unclassified Current Liabilities | — | — | — | -8,476,000USD | -5,360,000USD | — | -18,905,000USD | -21,385,000USD |
| Other Liab | — | — | — | — | 36,840,000USD | 67,454,000USD | 56,229,000USD | 14,756,000USD |
| Deferred Long Term Liab | — | — | — | — | — | 370,000USD | — | — |
| Inventory | — | — | — | — | — | 1,000,000USD | — | — |
| 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 | -39,182,000USD | -92,576,000USD | -35,902,000USD | 15,886,000USD | -17,710,000USD | -10,253,000USD | -24,183,000USD | 13,836,000USD |
| Depreciation | 615,000USD | 608,000USD | 606,000USD | 589,000USD | 1,156,000USD | 486,000USD | 300,000USD | 196,000USD |
| Stock Based Compensation | 2,423,000USD | 2,144,000USD | 2,590,000USD | 3,279,000USD | 2,508,000USD | 1,865,000USD | 1,695,000USD | 1,591,000USD |
| Other Non Cash Items | 13,941,000USD | 81,308,000USD | 16,576,000USD | -35,767,000USD | -1,980,000USD | -5,947,000USD | 10,070,000USD | 2,009,000USD |
| Change To Account Receivables | 854,000USD | -393,000USD | -368,000USD | 1,411,000USD | -893,000USD | 4,937,000USD | 29,702,000USD | -31,135,000USD |
| Change In Working Capital | 68,000USD | -3,000USD | 530,000USD | -1,508,000USD | -7,082,000USD | 6,847,000USD | 25,809,000USD | -32,078,000USD |
| Total Cash From Operating Activities | -22,135,000USD | -17,712,000USD | -15,600,000USD | -17,521,000USD | -23,108,000USD | -7,002,000USD | 13,691,000USD | -14,446,000USD |
| Capital Expenditures | -27,000USD | -492,000USD | -1,292,000USD | -2,595,000USD | -1,075,000USD | -705,000USD | -6,199,000USD | -1,587,000USD |
| Free Cash Flow | -22,162,000USD | -18,204,000USD | -16,892,000USD | -20,116,000USD | -24,183,000USD | -7,707,000USD | 7,492,000USD | -16,033,000USD |
| Total Cashflows From Investing Activities | -27,000USD | -492,000USD | -1,292,000USD | -2,595,000USD | -1,075,000USD | -354,000USD | -6,199,000USD | -1,587,000USD |
| Total Cash From Financing Activities | 15,671,000USD | -52,000USD | -38,000USD | 60,000USD | -8,025,000USD | 783,000USD | 124,494,000USD | 120,000USD |
| Issuance Of Capital Stock | 15,392,000USD | 0USD | 0USD | 0USD | 0USD | 0USD | 124,438,000USD | 0USD |
| Change In Cash | -6,498,000USD | -18,245,000USD | -16,940,000USD | -20,044,000USD | -32,176,000USD | -6,588,000USD | 131,971,000USD | -15,899,000USD |
| Begin Period Cash Flow | 126,874,000USD | 145,119,000USD | 162,059,000USD | 182,103,000USD | 214,279,000USD | 220,867,000USD | 88,896,000USD | 104,795,000USD |
| End Period Cash Flow | 120,376,000USD | 126,874,000USD | 145,119,000USD | 162,059,000USD | 182,103,000USD | 214,279,000USD | 220,867,000USD | 88,896,000USD |
| Other Cashflows From Financing Activities | 15,671,000USD | -102,000USD | -43,000USD | -25,000USD | -7,754,000USD | -66,000USD | 124,438,000USD | 120,000USD |
| Unclassified Financing Cash Flow | -15,392,000USD | — | — | — | — | — | -124,382,000USD | — |
| Unclassified Operating Cash Flow | — | -9,193,000USD | — | — | — | — | — | — |
| Investments | — | — | -1,292,000USD | -2,595,000USD | -1,075,000USD | -354,000USD | -6,199,000USD | -1,587,000USD |
| Unclassified Investing Cash Flow | — | — | 1,292,000USD | 2,595,000USD | 1,075,000USD | — | 6,199,000USD | 1,587,000USD |
| Net Borrowings | — | — | — | — | — | 0USD | 0USD | — |
| Other Cashflows From Investing Activities | — | — | — | — | — | 351,000USD | — | — |
| 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 | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -130,302,000USD | -77,424,000USD | -219,710,000USD | 35,379,000USD | -25,687,000USD | -68,876,000USD | -55,350,000USD | -65,336,000USD |
| Depreciation | 2,959,000USD | 1,151,000USD | 843,000USD | 1,287,000USD | 1,252,000USD | 734,000USD | 2,027,000USD | 975,000USD |
| Stock Based Compensation | 10,521,000USD | 6,582,000USD | 22,524,000USD | 11,194,000USD | 7,720,000USD | 5,422,000USD | 5,161,000USD | 5,714,000USD |
| Other Non Cash Items | 60,137,000USD | 51,521,000USD | 159,211,000USD | 2,290,000USD | 2,131,000USD | 12,599,000USD | 6,369,000USD | 8,447,000USD |
| Change To Account Receivables | -243,000USD | 7,979,000USD | 907,000USD | 3,318,000USD | -2,690,000USD | -2,224,000USD | -5,000,000USD | -5,000,000USD |
| Change In Working Capital | -8,063,000USD | -5,791,000USD | 4,971,000USD | -60,377,000USD | -48,194,000USD | 85,002,000USD | -4,481,000USD | -781,000USD |
| Total Cash From Operating Activities | -73,941,000USD | -23,674,000USD | -51,161,000USD | -31,631,000USD | -60,382,000USD | 34,881,000USD | -51,435,000USD | -59,161,000USD |
| Capital Expenditures | -5,454,000USD | -9,093,000USD | -206,000USD | -1,201,000USD | -1,085,000USD | -815,000USD | -47,000USD | -884,000USD |
| Free Cash Flow | -79,395,000USD | -32,767,000USD | -51,367,000USD | -32,832,000USD | -61,467,000USD | 34,066,000USD | -51,482,000USD | -60,045,000USD |
| Total Cashflows From Investing Activities | -5,454,000USD | -8,742,000USD | 34,609,000USD | -15,002,000USD | -17,140,000USD | -741,000USD | 229,000USD | 25,272,000USD |
| Total Cash From Financing Activities | -8,055,000USD | 168,428,000USD | -13,145,000USD | 39,215,000USD | 52,897,000USD | 14,431,000USD | 105,041,000USD | 697,000USD |
| Issuance Of Capital Stock | 0USD | 164,438,000USD | 20,250,000USD | 38,980,000USD | 51,958,000USD | 12,376,000USD | 107,663,000USD | 0USD |
| Change In Cash | -87,405,000USD | 135,991,000USD | -29,750,000USD | -7,398,000USD | -24,628,000USD | 48,513,000USD | 52,769,000USD | -33,295,000USD |
| Begin Period Cash Flow | 214,279,000USD | 78,288,000USD | 108,038,000USD | 115,436,000USD | 140,064,000USD | 91,551,000USD | 37,403,000USD | 70,698,000USD |
| End Period Cash Flow | 126,874,000USD | 214,279,000USD | 78,288,000USD | 108,038,000USD | 115,436,000USD | 140,064,000USD | 90,172,000USD | 37,403,000USD |
| Other Cashflows From Financing Activities | -7,754,000USD | 43,990,000USD | 20,481,000USD | 235,000USD | 939,000USD | -3,368,000USD | 70,178,000USD | 697,000USD |
| Unclassified Operating Cash Flow | -9,193,000USD | — | -19,000,000USD | -21,404,000USD | 2,396,000USD | — | -5,161,000USD | -8,180,000USD |
| Investments | — | -8,742,000USD | 34,609,000USD | -13,801,000USD | -16,055,000USD | -741,000USD | 229,000USD | 25,272,000USD |
| Net Borrowings | — | 0USD | -27,457,000USD | 0USD | 0USD | 1,042,000USD | -2,800,000USD | -2,800,000USD |
| Sale Purchase Of Stock | — | 0USD | -6,169,000USD | 189,000USD | 161,000USD | 184,000USD | 28,000USD | 196,000USD |
| Other Cashflows From Investing Activities | — | 351,000USD | — | -13,801,000USD | -16,055,000USD | 74,000USD | 276,000USD | 26,156,000USD |
| Unclassified Investing Cash Flow | — | 8,742,000USD | — | 13,801,000USD | 16,055,000USD | — | — | -25,272,000USD |
| Unclassified Financing Cash Flow | — | 124,438,000USD | — | 38,791,000USD | 51,797,000USD | 16,757,000USD | 37,663,000USD | 2,604,000USD |
| Change To Inventory | — | — | -3,845,000USD | 920,000USD | 211,000USD | -7,179,000USD | 782,000USD | — |
| Change To Liabilities | — | — | — | 1,703,000USD | 1,443,000USD | -2,818,000USD | -263,000USD | -617,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -7,418,000USD | -24,628,000USD | 48,513,000USD | — | — |
| Exchange Rate Changes | — | — | — | — | -3,000USD | -58,000USD | — | — |
| Dividends Paid | — | — | — | — | — | -184,000USD | -28,000USD | — |
| 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.