SBFM
Sunshine Biopharma Inc.
Company overview
- Market capitalization
- $3.17M
- Employees
- 50
- Latest publication
- 2026-09-29
About Sunshine Biopharma Inc.
Sunshine Biopharma, Inc. operates as a pharmaceutical company that engages in the research and development of life-saving medicines in various therapeutic areas, including oncology and antivirals in the United States and Canada. The company is developing SBFM-PL4, a protease inhibitor for the treatment of SARS coronavirus infections; and K1.1 mRNA, a lipid nano-particle for liver cancer. It also offers Essential 9, an amino acids capsules; Calcium-Vitamin D supplement under the Essential Calcium-Vitamin D brand name; and L-Citrulline and Taurine products. In addition, the company provides various generic prescription drugs for osteoporosis, cardiovascular, antipsychotic, antibacterial, hypertension, anti-inflammatory, allergy, antibiotic, central nervous system, diabetes, urology, antifungal, antimalarial, oncology, gastroenterology, dermatology, smoking cessation, cholelithiasis, anticonvulsant, urology, women's health, acid reflux, and anticonvulsant indications. Sunshine The company is based in Fort Lauderdale, Florida.
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 | 9,263,687USD | 8,088,765USD | 8,577,141USD | 9,417,179USD | 9,410,230USD | 8,901,341USD | 9,594,992USD | 8,435,178USD |
| Cost Of Revenue | 6,837,005USD | 5,984,634USD | 5,548,296USD | 6,343,639USD | 5,987,364USD | 6,170,915USD | 6,501,943USD | 5,569,027USD |
| Gross Profit | 2,426,682USD | 2,104,131USD | 3,028,845USD | 3,073,540USD | 3,422,866USD | 2,730,426USD | 3,093,049USD | 2,866,151USD |
| Research Development | 13,222USD | 31,724USD | 73,501USD | 119,298USD | 196,232USD | 215,277USD | 149,272USD | 126,362USD |
| Selling General Administrative | 4,039,540USD | 8,376,834USD | 4,388,099USD | 3,035,258USD | 3,832,614USD | 3,237,569USD | 4,807,259USD | 3,442,299USD |
| Selling And Marketing Expenses | 209,337USD | — | — | 235,217USD | 201,658USD | 398,361USD | — | 282,745USD |
| General And Administrative Expenses | 4,039,540USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 4,039,540USD | 3,499,732USD | 10,235,364USD | 3,605,503USD | 4,415,712USD | 4,026,176USD | 11,632,714USD | 3,972,504USD |
| Operating Income | -1,612,858USD | -1,395,597USD | -1,658,223USD | -531,963USD | -992,846USD | -1,295,750USD | -2,037,722USD | -1,106,353USD |
| Total Other Income Expense Net | 48,810USD | 151,728USD | -131,797USD | -489,295USD | -987,154USD | 75,818USD | -340,003USD | 123,767USD |
| Income Before Tax | -1,564,048USD | -1,243,869USD | -1,732,553USD | -1,021,258USD | -1,980,000USD | -1,219,932USD | -2,286,949USD | -982,586USD |
| Income Tax Expense | 0USD | 408,374USD | — | -137,438USD | -209,166USD | -40,161USD | — | 215,217USD |
| Net Income | -1,564,048USD | -1,243,869USD | -2,140,927USD | -883,820USD | -1,770,834USD | -1,179,771USD | -2,158,212USD | -1,197,803USD |
| Unclassified Operating Expenses | — | -4,908,826USD | 5,773,764USD | — | — | — | 6,676,183USD | — |
| Interest Income | — | 48,426USD | 57,467USD | 75,352USD | 72,715USD | 75,367USD | 99,305USD | 108,614USD |
| Net Interest Income | — | 48,426USD | 57,467USD | 75,352USD | 72,715USD | 75,367USD | 90,776USD | 108,614USD |
| Tax Provision | — | 0USD | 408,374USD | -137,438USD | -209,166USD | -40,161USD | -128,737USD | 215,217USD |
| Net Income From Continuing Ops | — | -1,243,869USD | -2,140,927USD | -883,820USD | -1,770,834USD | -1,179,771USD | -2,158,212USD | -1,197,803USD |
| Ebit | — | -1,395,597USD | — | -1,021,258USD | -1,980,000USD | -1,219,932USD | — | -982,586USD |
| Ebitda | — | -1,318,738USD | — | -925,095USD | -1,907,467USD | -1,155,139USD | — | -917,952USD |
| Depreciation And Amortization | — | 76,859USD | — | 96,163USD | 72,533USD | 64,793USD | — | 64,634USD |
| Reconciled Depreciation | — | 76,859USD | 98,581USD | 96,163USD | 72,533USD | 64,793USD | 65,399USD | 64,634USD |
| Interest Expense | — | — | 0USD | 0USD | 0USD | 8,529USD | 8,529USD | 49,181USD |
| 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 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 36,305,891USD | 34,874,283USD | 24,092,787USD | 4,345,603USD | 228,426USD | 71,410USD | 21,121USD | 447,200USD |
| Cost Of Revenue | 24,382,284USD | 24,204,489USD | 15,753,616USD | 2,649,028USD | 117,830USD | 25,847USD | 11,050USD | 391,081USD |
| Gross Profit | 11,923,607USD | 10,669,794USD | 8,339,171USD | 1,696,575USD | 110,596USD | 45,563USD | 10,071USD | 56,119USD |
| Research Development | 604,308USD | 933,902USD | 1,855,830USD | 811,858USD | 672,209USD | 1,728USD | 15,204USD | 12,800USD |
| Selling General Administrative | 18,482,706USD | 13,997,203USD | 10,095,508USD | 8,900,267USD | 1,865,780USD | 606,643USD | 622,729USD | 1,207,448USD |
| Unclassified Operating Expenses | -2,684,630USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 16,402,384USD | 16,481,915USD | 13,124,470USD | 10,370,606USD | 2,550,730USD | 622,437USD | 651,707USD | 1,222,656USD |
| Operating Income | -4,478,782USD | -5,812,121USD | -4,785,299USD | -8,674,031USD | -2,440,134USD | -576,874USD | -641,636USD | -1,166,537USD |
| Interest Income | 280,901USD | 496,003USD | 736,027USD | 518,650USD | 0USD | — | — | — |
| Interest Expense | 0USD | 8,774USD | 137,308USD | 39,412USD | 328,818USD | 168,105USD | 115,901USD | 159,420USD |
| Net Interest Income | 280,901USD | 487,229USD | 602,283USD | 479,238USD | -328,818USD | -168,105USD | -115,901USD | -159,420USD |
| Income Before Tax | -5,953,743USD | -5,368,974USD | -4,110,878USD | -26,511,136USD | -12,436,447USD | -2,784,091USD | -1,078,054USD | -2,156,155USD |
| Income Tax Expense | 21,609USD | -234,858USD | 395,166USD | 233,304USD | 328,818USD | -1,886,408USD | 383,386USD | -41,528USD |
| Tax Provision | 21,609USD | -234,858USD | 408,203USD | 233,304USD | 0USD | 0USD | 0USD | — |
| Net Income | -5,975,352USD | -5,134,116USD | -4,506,044USD | -26,744,440USD | -12,436,447USD | -2,784,091USD | -1,660,291USD | -2,156,155USD |
| Net Income From Continuing Ops | -5,975,352USD | -5,134,116USD | -26,768,335USD | -26,744,440USD | -12,436,447USD | -2,784,091USD | -1,078,054USD | -2,156,155USD |
| Ebit | -4,478,782USD | -5,360,200USD | -3,973,570USD | -26,471,724USD | -12,107,629USD | -2,615,986USD | -962,153USD | -2,038,263USD |
| Ebitda | -4,146,712USD | -5,136,673USD | -3,824,423USD | -26,446,561USD | -12,094,888USD | -2,601,920USD | -948,379USD | -1,988,902USD |
| Depreciation And Amortization | 332,070USD | 223,527USD | 149,147USD | 25,163USD | 12,741USD | 14,066USD | 13,774USD | 49,361USD |
| Reconciled Depreciation | 332,070USD | 223,527USD | 125,771USD | 25,163USD | 12,741USD | 14,066USD | 13,774USD | 49,361USD |
| Total Other Income Expense Net | -1,474,961USD | 443,147USD | 674,421USD | -17,837,105USD | -9,996,313USD | -2,207,217USD | -436,418USD | -830,198USD |
| Selling And Marketing Expenses | — | 940,278USD | 734,248USD | 578,085USD | — | — | — | 755,215USD |
| Net Income Applicable To Common Shares | — | — | — | -26,744,440USD | -12,436,447USD | -2,784,091USD | -1,660,291USD | -2,156,155USD |
| Discontinued Operations | — | — | — | — | — | — | -582,237USD | -18,204USD |
| 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 | 33,632,901USD | 27,930,375USD | 30,079,167USD | 31,487,379USD | 31,965,250USD | 29,187,105USD | 30,560,392USD | 30,056,816USD |
| Total Current Assets | 30,665,427USD | 24,783,176USD | 26,853,581USD | 27,967,232USD | 27,851,018USD | 24,480,980USD | 25,966,349USD | 25,981,863USD |
| Total Liabilities | 6,094,899USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 5,619,079USD | 5,878,167USD | 6,443,922USD | 6,651,315USD | 5,573,916USD | 5,762,436USD | 6,314,914USD | 4,528,477USD |
| Total Stockholder Equity | 27,538,002USD | 21,516,594USD | 23,038,460USD | 24,199,356USD | 25,684,804USD | 22,702,470USD | 23,500,754USD | 25,039,312USD |
| Total Equity Including Noncontrolling Interest | 27,538,002USD | — | — | — | — | — | — | — |
| Net Receivables | 4,035,360USD | 4,011,631USD | 3,459,864USD | 4,155,598USD | 3,587,560USD | 3,445,242USD | 3,868,418USD | 3,218,682USD |
| Inventory | 12,121,796USD | 13,168,430USD | 13,472,025USD | 14,063,706USD | 13,018,702USD | 11,857,135USD | 11,278,105USD | 9,820,730USD |
| Property Plant Equipment Net | 1,125,504USD | 1,229,387USD | 1,316,216USD | 1,418,576USD | 1,531,172USD | 1,420,677USD | 1,482,092USD | 1,132,269USD |
| Intangible Assets | 1,841,970USD | 1,917,812USD | — | 2,009,337USD | 2,490,827USD | 3,193,214USD | — | 2,942,684USD |
| Accounts Payable | 4,852,488USD | 5,104,868USD | 5,664,212USD | 6,137,465USD | 4,797,465USD | 5,024,541USD | 5,543,085USD | 4,157,253USD |
| Short Term Debt | 202,518USD | 209,226USD | — | 218,053USD | 222,496USD | 213,983USD | — | 116,253USD |
| Common Stock | 2,389USD | 4,905USD | — | 4,555USD | 4,555USD | 2,707USD | — | 2,000USD |
| Retained Earnings | -77,823,043USD | -76,258,995USD | -75,015,126USD | -72,874,199USD | -71,990,379USD | -70,219,545USD | -69,039,774USD | -66,881,562USD |
| Accumulated Other Comprehensive Income | -658,935USD | -343,306USD | — | -320,841USD | 280,787USD | -803,770USD | — | 168,589USD |
| Other Current Assets | — | 690,102USD | — | 441,489USD | 939,436USD | 983,536USD | — | 735,796USD |
| Total Liab | — | 6,413,781USD | 7,040,707USD | 7,288,023USD | 6,280,446USD | 6,484,635USD | 7,059,638USD | 5,017,504USD |
| Other Current Liab | — | 295,797USD | — | 295,797USD | 295,797USD | 523,912USD | — | 254,971USD |
| Capital Stock | — | 17,905USD | 17,905USD | 17,555USD | 17,555USD | 15,707USD | 15,580USD | 15,000USD |
| Cash | — | 6,913,013USD | 9,123,308USD | 9,306,438USD | 10,305,320USD | 8,124,610USD | 9,686,529USD | 12,206,655USD |
| Cash And Short Term Investments | — | 6,913,013USD | — | 9,306,438USD | 10,305,320USD | 8,195,067USD | — | 12,206,655USD |
| Net Debt | — | -6,168,173USD | — | -8,451,677USD | -9,376,294USD | -7,188,428USD | — | -11,650,104USD |
| Short Long Term Debt Total | — | 744,840USD | — | 854,761USD | 929,026USD | 936,182USD | — | 556,551USD |
| Property Plant Equipment Gross | — | 1,779,199USD | 1,829,095USD | 1,881,045USD | 1,943,797USD | 1,789,857USD | 1,818,625USD | 1,132,269USD |
| Common Stock Shares Outstanding | — | 490,595shares | 4,905,945shares | 465,168shares | 22,481shares | 2,703,000shares | 2,580,098shares | 1,268,000shares |
| Non Current Assets Total | — | 3,147,199USD | 3,205,586USD | 3,520,147USD | 4,114,233USD | 4,706,125USD | 4,594,043USD | 4,074,953USD |
| Non Current Liabilities Total | — | 535,613USD | 596,785USD | 636,708USD | 706,530USD | 722,199USD | 744,724USD | 489,027USD |
| Non Currrent Assets Other | — | -24,783,176USD | — | 92,234USD | — | 92,234USD | — | -25,981,863USD |
| Net Working Capital | — | 18,905,009USD | 20,409,659USD | 21,315,917USD | 22,277,102USD | 18,718,544USD | 19,651,435USD | 21,453,386USD |
| Unclassified Equity | — | 98,096,085USD | 98,035,681USD | 97,372,286USD | 97,372,286USD | 93,707,371USD | 92,524,948USD | 91,735,285USD |
| Unclassified Non Current Assets | — | — | 1,889,370USD | — | — | — | 3,111,951USD | — |
| Short Term Investments | — | — | — | — | — | 70,457USD | — | — |
| Unclassified Current Assets | — | — | — | — | — | — | 1,133,297USD | — |
| Current Deferred Revenue | — | — | — | — | — | — | — | 138,718USD |
| 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 | 30,079,167USD | 30,560,392USD | 27,346,961USD | 29,545,141USD | 2,202,891USD | 1,045,474USD | 98,142USD | 1,146,571USD |
| Intangible Assets | 1,889,370USD | 3,019,717USD | 1,444,259USD | 776,856USD | — | — | — | — |
| Other Current Assets | 798,384USD | 1,133,297USD | 310,591USD | 283,799USD | 37,215USD | 2,778USD | 1,255USD | 990,913USD |
| Total Liab | 7,040,707USD | 7,059,638USD | 6,139,600USD | 7,917,571USD | 1,991,229USD | 2,000,311USD | 833,527USD | 1,202,324USD |
| Total Stockholder Equity | 23,038,460USD | 23,500,754USD | 21,207,361USD | 21,627,570USD | 211,662USD | -954,837USD | -735,385USD | -55,753USD |
| Other Current Liab | 295,797USD | 295,797USD | 2,547,831USD | 3,632,001USD | 48,287USD | 24,320USD | 21,077USD | 133,894USD |
| Common Stock | 4,905USD | 2,580USD | 28,024USD | 22,585USD | 2,591USD | 1,732USD | 35,320USD | 85,652USD |
| Capital Stock | 17,905USD | 15,580USD | 29,024USD | 23,585USD | 102,591USD | 446,418USD | 85,320USD | 135,652USD |
| Retained Earnings | -75,015,126USD | -69,039,774USD | -63,905,658USD | -59,399,614USD | -32,655,174USD | -20,218,727USD | -17,434,636USD | -15,774,345USD |
| Cash | 9,123,308USD | 9,686,529USD | 16,292,347USD | 21,826,437USD | 2,045,167USD | 989,888USD | 40,501USD | 115,216USD |
| Cash And Short Term Investments | 9,123,308USD | 9,686,529USD | 16,292,347USD | 21,826,437USD | 2,045,167USD | 997,478USD | 48,091USD | 115,216USD |
| Total Current Assets | 26,853,581USD | 25,966,349USD | 24,890,055USD | 27,312,334USD | 2,195,830USD | 1,025,943USD | 65,686USD | 211,512USD |
| Total Current Liabilities | 6,443,922USD | 6,314,914USD | 5,551,836USD | 6,931,014USD | 91,229USD | 1,051,305USD | 833,527USD | 912,477USD |
| Net Debt | -8,310,886USD | -8,734,049USD | -15,634,642USD | -21,061,179USD | -145,167USD | 923,233USD | 675,067USD | 837,388USD |
| Short Term Debt | 215,637USD | 207,756USD | 118,670USD | 123,026USD | 1,900,000USD | 964,115USD | 715,568USD | 662,757USD |
| Short Long Term Debt Total | 812,422USD | 952,480USD | 657,705USD | 765,258USD | 1,900,000USD | 1,913,121USD | 715,568USD | 952,604USD |
| Net Receivables | 3,459,864USD | 3,868,418USD | 2,552,362USD | 1,912,153USD | 7,798USD | 1,916USD | 430USD | 94,955USD |
| Inventory | 13,472,025USD | 11,278,105USD | 5,734,755USD | 3,289,945USD | 105,650USD | 23,771USD | 15,910USD | — |
| Accounts Payable | 5,664,212USD | 5,543,085USD | 2,585,466USD | 2,802,796USD | 42,942USD | 62,869USD | 96,882USD | 115,826USD |
| Property Plant Equipment Net | 1,336,216USD | 1,482,092USD | 1,012,647USD | 1,154,658USD | 7,061USD | 19,531USD | 32,456USD | 269,362USD |
| Property Plant Equipment Gross | 1,829,095USD | 1,818,625USD | 1,202,643USD | 1,154,658USD | 71,077USD | 71,016USD | 69,565USD | — |
| Accumulated Other Comprehensive Income | -65,309USD | -829,959USD | 696,105USD | 161,847USD | -23,139USD | -2,871USD | -2,495USD | -3,738USD |
| Common Stock Shares Outstanding | 415,709shares | 70,175shares | 1,217shares | 759shares | 1,306shares | 866shares | 1,765shares | 15,234shares |
| Non Current Assets Total | 3,225,586USD | 4,594,043USD | 2,456,906USD | 2,232,807USD | 7,061USD | 19,531USD | 32,456USD | 935,059USD |
| Non Current Liabilities Total | 596,785USD | 744,724USD | 587,764USD | 986,556USD | 1,900,000USD | 949,006USD | 812,450USD | 289,847USD |
| Non Currrent Assets Other | -26,853,581USD | -25,966,349USD | — | -1,931,514USD | -7,061USD | -19,531USD | -32,456USD | 935,059USD |
| Net Working Capital | 20,409,659USD | 19,651,435USD | 19,338,219USD | 20,381,320USD | 2,104,601USD | -25,362USD | -767,841USD | -700,965USD |
| Unclassified Equity | 98,096,085USD | 93,352,327USD | 84,359,866USD | 80,819,167USD | 32,784,793USD | 18,818,611USD | 16,581,106USD | 15,501,026USD |
| Current Deferred Revenue | — | — | 299,869USD | — | — | — | — | 49,349USD |
| Other Liab | — | — | — | 43,032USD | — | — | — | 289,847USD |
| Short Long Term Debt | — | — | — | 3,632,000USD | — | 964,115USD | 715,568USD | 662,757USD |
| Unclassified Current Liabilities | — | — | — | -3,258,809USD | -1,900,000USD | — | — | — |
| Long Term Debt | — | — | — | — | 1,900,000USD | 949,006USD | — | 289,847USD |
| Short Term Investments | — | — | — | — | 7,590USD | 7,590USD | 7,590USD | — |
| Net Tangible Assets | — | — | — | — | 111,662USD | -1,054,837USD | -785,385USD | -105,753USD |
| Good Will | — | — | — | — | — | — | — | 665,697USD |
| 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 | 154,833USD |
| Change To Account Receivables | -698,211USD |
| Change To Inventory | 872,395USD |
| Change To Liabilities | -612,523USD |
| Change In Working Capital | -438,339USD |
| Operating Cash Flow | -2,990,077USD |
| Capital Expenditures | -12,144USD |
| Unclassified Investing Cash Flow | -97,494USD |
| Investing Cash Flow | -109,638USD |
| Financing Cash Flow | 7,804,185USD |
| Effect Of Forex Changes On Cash | -79,477USD |
| Change In Cash | 4,624,993USD |
| End Cash Flow | 13,748,301USD |
| 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 | -1,243,869USD | -2,140,930USD | -883,820USD | -1,770,834USD | -1,179,771USD | -2,158,210USD | -1,197,803USD | -494,300USD |
| Depreciation | 76,859USD | 98,581USD | 96,163USD | 72,533USD | 64,793USD | 65,399USD | 64,634USD | 50,876USD |
| Other Non Cash Items | 142,045USD | — | 571,925USD | 1,061,809USD | -2,252,034USD | -2,252,034USD | 4,379USD | -2,547,831USD |
| Change To Account Receivables | -609,601USD | 41,293USD | -649,850USD | 65,711USD | 426,673USD | -1,017,022USD | 986,986USD | -1,771,898USD |
| Change To Inventory | 78,399USD | 772,796USD | -1,286,164USD | -555,075USD | -568,834USD | -1,804,909USD | -1,252,827USD | -848,847USD |
| Change In Working Capital | -905,090USD | 301,570USD | -512,068USD | -636,940USD | -598,857USD | 937,565USD | -227,787USD | -1,586,529USD |
| Total Cash From Operating Activities | -2,072,099USD | -1,616,006USD | -727,800USD | -1,273,432USD | -1,713,835USD | -3,407,282USD | -1,356,577USD | -4,577,784USD |
| Capital Expenditures | -5,131USD | -39,959USD | -34,143USD | -550,187USD | -212,017USD | -439,304USD | -609,524USD | -572,217USD |
| Free Cash Flow | -2,077,230USD | -1,655,965USD | -761,943USD | -1,823,619USD | -1,925,852USD | -3,846,586USD | -1,966,101USD | -5,150,000USD |
| Total Cashflows From Investing Activities | -104,518USD | — | -118,295USD | -491,778USD | -176,024USD | — | -670,599USD | -542,208USD |
| Total Cash From Financing Activities | 724,500USD | 724,500USD | 75,536USD | 3,610,235USD | 338,137USD | 2,053,989USD | 1,953,804USD | -28,583USD |
| Change In Cash | -2,210,295USD | -941,715USD | -998,882USD | 2,180,710USD | -1,561,919USD | -1,884,828USD | 698,910USD | -5,926,463USD |
| Begin Period Cash Flow | 9,123,308USD | 9,306,438USD | 10,305,320USD | 8,124,610USD | 9,686,529USD | 12,206,655USD | 11,507,745USD | 17,434,208USD |
| End Period Cash Flow | 6,913,013USD | 9,123,308USD | 9,306,438USD | 10,305,320USD | 8,124,610USD | 9,686,529USD | 12,206,655USD | 11,507,745USD |
| Other Cashflows From Investing Activities | -215,489USD | — | -110,255USD | -331,778USD | -168,534USD | — | -153,594USD | 432,305USD |
| Other Cashflows From Financing Activities | 2,832,857USD | — | 75,536USD | 1,840,015USD | 1,618,202USD | — | 87,852USD | -28,583USD |
| Unclassified Financing Cash Flow | -2,108,357USD | — | — | 1,828,596USD | -1,262,905USD | 1,618,202USD | 1,895,610USD | — |
| Sale Purchase Of Stock | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Issuance Of Capital Stock | — | 0USD | 0USD | 1,828,596USD | 0USD | 0USD | 0USD | 0USD |
| Investments | — | — | -118,295USD | -491,778USD | -176,024USD | -531,535USD | -578,368USD | -542,208USD |
| Net Borrowings | — | — | — | -58,376USD | -17,160USD | 435,787USD | -29,658USD | — |
| Unclassified Operating Cash Flow | — | — | — | — | 2,252,034USD | — | — | — |
| 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 | -5,975,352USD | -5,134,116USD | -4,506,044USD | -26,744,440USD | -12,436,447USD | -2,784,091USD | -1,660,291USD | -2,156,155USD |
| Depreciation | 332,070USD | 223,527USD | 149,147USD | 25,163USD | 12,741USD | 14,066USD | 13,774USD | 49,361USD |
| Other Non Cash Items | 1,758,504USD | -2,240,034USD | 4,622,118USD | 18,316,415USD | 10,703,375USD | 2,155,365USD | 1,181,641USD | 1,539,404USD |
| Change To Account Receivables | -116,173USD | -2,338,195USD | -594,141USD | -524,486USD | -5,882USD | -1,486USD | -430USD | -15,447USD |
| Change To Inventory | -1,637,277USD | -6,006,864USD | -2,365,549USD | 42,983USD | -81,879USD | -7,861USD | -15,910USD | -15,910USD |
| Change In Working Capital | -1,446,295USD | -5,380,557USD | -4,418,214USD | 3,154,504USD | -108,797USD | -42,639USD | -30,922USD | 54,584USD |
| Total Cash From Operating Activities | -5,331,073USD | -12,531,180USD | -8,775,111USD | -5,248,358USD | -1,829,128USD | -657,299USD | -495,798USD | -512,806USD |
| Capital Expenditures | -174,487USD | -2,320,847USD | -788,099USD | -304,997USD | 0USD | -1,191USD | -860USD | -18,850USD |
| Free Cash Flow | -5,505,560USD | -14,852,027USD | -9,563,210USD | -5,553,355USD | -1,829,128USD | -658,490USD | -496,658USD | -531,656USD |
| Total Cashflows From Investing Activities | -836,306USD | -2,320,847USD | -656,150USD | -14,619,390USD | -14,619,390USD | -1,191USD | -15,276USD | -13,908USD |
| Total Cash From Financing Activities | 4,748,408USD | 9,289,507USD | 3,425,587USD | 39,465,107USD | 2,904,675USD | 1,608,253USD | 442,255USD | 527,640USD |
| Sale Purchase Of Stock | 0USD | -3,139,651USD | -541,143USD | -99,000USD | 0USD | — | — | — |
| Issuance Of Capital Stock | 1,828,596USD | 8,522,411USD | -9,103,960USD | 30,367,185USD | 0USD | — | — | 0USD |
| Change In Cash | -563,221USD | -6,605,818USD | -5,534,090USD | 19,781,270USD | 1,055,279USD | 949,387USD | -74,715USD | 7,684USD |
| Begin Period Cash Flow | 9,686,529USD | 16,292,347USD | 21,826,437USD | 2,045,167USD | 989,888USD | 40,501USD | 115,216USD | 107,532USD |
| End Period Cash Flow | 9,123,308USD | 9,686,529USD | 16,292,347USD | 21,826,437USD | 2,045,167USD | 989,888USD | 40,501USD | 115,216USD |
| Other Cashflows From Investing Activities | -836,306USD | -322,258USD | -573,899USD | -77,636USD | — | — | -14,416USD | -14,416USD |
| Other Cashflows From Financing Activities | 4,748,408USD | 3,558,812USD | 7,004USD | -2,064,331USD | 3,380,000USD | -1,191USD | 25,795USD | 56,689USD |
| Investments | — | -2,320,847USD | -15,006,310USD | -14,619,390USD | -391USD | -1,191USD | -15,276USD | -13,908USD |
| Net Borrowings | — | 347,935USD | -125,990USD | -1,931,924USD | 2,904,675USD | 1,567,646USD | 416,460USD | 500,881USD |
| Unclassified Investing Cash Flow | — | 2,643,105USD | 15,712,158USD | — | -14,618,999USD | — | — | — |
| Unclassified Financing Cash Flow | — | 8,522,411USD | 4,085,716USD | 43,560,362USD | -3,380,000USD | — | — | — |
| Unclassified Operating Cash Flow | — | — | -4,622,118USD | — | — | — | — | — |
| Stock Based Compensation | — | — | — | -3,628USD | 918,000USD | 50,000USD | 261,689USD | 676,100USD |
| Change To Liabilities | — | — | — | 0USD | -18,156USD | -35,012USD | -18,692USD | 61,629USD |
| Dividends Paid | — | — | — | — | — | 0USD | 0USD | 0USD |
| 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.