SCWO
374Water Inc.
Company overview
- Market capitalization
- $52.09M
- Employees
- 48
- Latest publication
- 2026-09-29
About 374Water Inc.
374Water Inc. provides a technology that transforms wet wastes into recoverable resources in the United States. The company transforms wet wastes, including sewage sludge, biosolids, food waste, hazardous and non-hazardous waste, and forever chemicals. It offers AirSCWO systems, a waste stream treatment system based on supercritical water oxidation that are used to treat various hazardous and non-hazardous waste streams. It serves municipal, department of defense, department of energy, federal aviation agency, waste management, industrial manufacturing and compliance, and sanitation projects in developing countries. 374Water Inc. is based in Morrisville, North Carolina.
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 | 2,262,040USD | 551,155USD | -1,683,447USD | 760,417USD | 594,967USD | 543,100USD | 11,856USD | 81,490USD |
| Cost Of Revenue | 279,067USD | 2,933,166USD | 742,486USD | 547,785USD | 871,333USD | 404,817USD | 654,907USD | 42,404USD |
| Gross Profit | 1,982,973USD | -2,382,011USD | -2,425,933USD | 212,632USD | -276,366USD | 138,283USD | -643,051USD | 39,086USD |
| Research Development | 284,589USD | 449,834USD | 703,818USD | 755,944USD | 531,170USD | 533,587USD | 617,177USD | 424,579USD |
| Selling General Administrative | 1,337,470USD | 1,957,418USD | 5,233,108USD | 1,719,853USD | 1,834,027USD | 1,714,341USD | 2,097,362USD | 1,521,294USD |
| General And Administrative Expenses | 1,337,470USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 3,604,835USD | 2,216,279USD | 5,936,926USD | 4,573,377USD | 4,361,584USD | 3,923,793USD | 4,198,165USD | 2,780,825USD |
| Operating Income | -1,621,862USD | -4,598,290USD | -8,362,859USD | -4,360,745USD | -4,637,950USD | -3,785,510USD | -4,841,216USD | -2,741,739USD |
| Total Other Income Expense Net | -1,074,373USD | 26,667USD | 15,693USD | 11,721USD | 57,502USD | 87,096USD | 65,704USD | 39,922USD |
| Labor And Related Expense | 1,831,323USD | — | — | — | — | — | — | — |
| Income Before Tax | -2,696,235USD | -4,571,623USD | -8,347,166USD | -4,349,024USD | -4,580,448USD | -3,698,414USD | -4,775,512USD | -2,701,817USD |
| Income Tax Expense | 0USD | — | — | — | — | — | 1USD | 1USD |
| Net Income | -2,696,235USD | -4,571,623USD | -8,347,166USD | -4,349,024USD | -4,580,448USD | -3,698,414USD | -4,775,512USD | -2,701,817USD |
| Interest Income | — | 11,594USD | 47,021USD | 11,088USD | 46,355USD | 89,710USD | 65,679USD | 36,626USD |
| Interest Expense | — | 13,059USD | — | — | — | 0USD | — | — |
| Net Interest Income | — | -1,465USD | 5,810USD | 11,088USD | 46,355USD | 89,710USD | 65,679USD | 36,626USD |
| Tax Provision | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income From Continuing Ops | — | -4,571,623USD | -8,347,166USD | -4,349,024USD | -4,580,448USD | -3,698,414USD | -4,775,512USD | -2,701,817USD |
| Ebit | — | -4,598,290USD | -8,149,636USD | -4,349,024USD | -4,580,445USD | -3,698,410USD | -4,841,216USD | -2,741,739USD |
| Ebitda | — | -4,388,975USD | -7,943,237USD | -4,316,775USD | -4,395,075USD | -3,534,406USD | -4,694,217USD | -2,713,652USD |
| Depreciation And Amortization | — | 209,315USD | 206,399USD | 32,249USD | 185,370USD | 164,004USD | 146,999USD | 28,087USD |
| Reconciled Depreciation | — | 209,315USD | 206,399USD | 196,253USD | 185,370USD | 164,004USD | 146,999USD | 28,087USD |
| Unclassified Operating Expenses | — | — | — | 2,097,580USD | 1,996,387USD | 1,675,865USD | — | — |
| Selling And Marketing Expenses | — | — | — | — | — | — | 1,483,626USD | 834,952USD |
| 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 | 215,037USD | 445,445USD | 743,952USD | 3,015,521USD | 48,100USD | 40,000USD | 24,000USD | 190,094USD |
| Cost Of Revenue | 2,566,421USD | 1,358,152USD | 1,852,208USD | 2,679,020USD | 46,050USD | 14,241USD | — | — |
| Gross Profit | -2,351,384USD | -912,707USD | -1,108,256USD | 336,501USD | 48,100USD | 40,000USD | 24,000USD | 190,094USD |
| Research Development | 2,524,519USD | 2,143,471USD | 1,496,129USD | 1,113,500USD | 1,774,865USD | 114,559USD | 218,919USD | 630,742USD |
| Selling General Administrative | 16,271,161USD | 6,021,376USD | 3,183,997USD | 3,979,132USD | 1,439,243USD | 323,806USD | 217,510USD | 239,352USD |
| Total Operating Expenses | 18,795,680USD | 11,890,551USD | 7,534,620USD | 5,092,632USD | 3,214,108USD | 438,365USD | 436,429USD | 870,094USD |
| Operating Income | -21,147,064USD | -12,803,258USD | -8,642,876USD | -4,756,131USD | -3,166,008USD | -398,365USD | -412,429USD | -680,000USD |
| Interest Income | 194,174USD | 281,117USD | 327,110USD | 67,067USD | 1,066USD | 0USD | 0USD | 1,621USD |
| Interest Expense | 41,211USD | 0USD | — | 66,164USD | 1,066USD | 135,295USD | 33,309USD | 699USD |
| Net Interest Income | 152,963USD | 281,117USD | 327,110USD | 67,067USD | 1,066USD | -135,295USD | -33,309USD | 922USD |
| Income Before Tax | -20,975,052USD | -12,434,114USD | -8,103,522USD | -4,689,967USD | -3,164,608USD | -533,660USD | -514,916USD | -679,078USD |
| Tax Provision | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income | -20,975,052USD | -12,434,114USD | -8,103,522USD | -4,689,967USD | -3,164,608USD | -668,955USD | -514,916USD | -679,078USD |
| Net Income From Continuing Ops | -20,975,052USD | -12,434,114USD | -6,712,359USD | -4,689,967USD | -3,164,608USD | -533,660USD | -514,916USD | -679,078USD |
| Ebit | -20,933,841USD | -12,825,561USD | -8,642,876USD | -4,756,131USD | -3,166,008USD | -398,365USD | -481,607USD | -678,379USD |
| Ebitda | -20,181,815USD | -12,599,522USD | -8,557,060USD | -4,688,558USD | -3,119,958USD | -398,365USD | -475,973USD | -658,416USD |
| Depreciation And Amortization | 752,026USD | 226,039USD | 85,816USD | 67,573USD | 46,050USD | 911USD | 5,634USD | 19,963USD |
| Reconciled Depreciation | 752,026USD | 226,039USD | 81,103USD | 67,573USD | 46,050USD | 911USD | 5,634USD | 19,963USD |
| Total Other Income Expense Net | 172,012USD | 369,144USD | 539,354USD | 66,164USD | 1,400USD | -135,295USD | -102,487USD | 922USD |
| Selling And Marketing Expenses | — | 3,748,007USD | 2,854,494USD | — | — | — | — | — |
| Income Tax Expense | — | — | 4USD | -66,164USD | -1,066USD | 135,295USD | 33,309USD | -922USD |
| Non Operating Income Net Other | — | — | — | 65,836USD | 1,400USD | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | -4,689,967USD | -3,164,608USD | -533,660USD | -14,050USD | — |
| 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 | 12,996,699USD | 11,006,484USD | 11,405,348USD | 11,362,173USD | 12,358,804USD | 15,978,163USD | 19,183,833USD | 10,060,059USD |
| Total Current Assets | 6,012,070USD | 5,170,175USD | 5,852,962USD | 6,237,788USD | 7,525,267USD | 11,582,523USD | 14,887,807USD | 6,078,816USD |
| Other Non Current Assets | 27,850USD | — | — | — | — | — | — | — |
| Total Liabilities | 10,010,498USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 3,592,527USD | 3,648,220USD | 4,183,879USD | 4,333,529USD | 2,881,302USD | 2,848,223USD | 3,127,676USD | 1,594,652USD |
| Other Current Liabilities | 63,412USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 2,986,201USD | 3,659,477USD | 6,724,907USD | 6,497,061USD | 8,916,713USD | 12,576,730USD | 15,474,781USD | 8,465,407USD |
| Total Equity Including Noncontrolling Interest | 2,986,201USD | — | — | — | — | — | — | — |
| Deferred Revenue | 0USD | — | — | — | — | — | — | — |
| Net Receivables | 623,663USD | 2,485,864USD | 786,580USD | 2,967,592USD | 2,895,043USD | 2,454,563USD | 2,103,277USD | 2,119,261USD |
| Inventory | 1,635,942USD | 1,772,571USD | 1,471,893USD | 1,897,544USD | 1,821,812USD | 1,876,554USD | 1,701,474USD | 1,344,327USD |
| Property Plant Equipment Net | 6,050,239USD | 4,893,577USD | 4,407,059USD | 4,086,670USD | 3,837,781USD | 3,381,542USD | 3,258,585USD | 2,936,480USD |
| Accounts Payable | 1,581,180USD | 1,384,695USD | 1,250,285USD | 1,241,839USD | 1,052,529USD | 819,528USD | 906,394USD | 735,862USD |
| Short Term Debt | 224,051USD | 287,676USD | 757,963USD | 893,386USD | 119,845USD | 105,697USD | 101,320USD | — |
| Common Stock | 1,772USD | 1,750USD | 1,715USD | 15,424USD | 14,647USD | 14,467USD | 14,429USD | 13,315USD |
| Retained Earnings | -57,204,456USD | -54,508,221USD | -49,936,598USD | -41,015,504USD | -36,666,480USD | -32,086,032USD | -28,387,618USD | -23,612,106USD |
| Accumulated Other Comprehensive Income | 2,471USD | 2,471USD | 2,471USD | 2,471USD | 2,470USD | 2,471USD | 2,471USD | 2,471USD |
| Intangible Assets | — | 924,882USD | 943,224USD | 961,566USD | 979,909USD | 998,251USD | 1,016,594USD | 1,021,971USD |
| Other Current Assets | — | 464,287USD | 395,807USD | 439,324USD | 659,397USD | 367,561USD | 431,412USD | 654,853USD |
| Total Liab | — | 7,347,007USD | 4,680,441USD | 4,865,112USD | 3,442,091USD | 3,401,433USD | 3,709,052USD | 1,594,652USD |
| Other Current Liab | — | 1,753,611USD | 1,862,726USD | 1,837,841USD | 1,708,928USD | 1,922,998USD | 1,922,279USD | 656,022USD |
| Capital Stock | — | 1,750USD | 1,715USD | 15,424USD | 14,647USD | 14,467USD | 14,429USD | 13,315USD |
| Cash | — | 447,453USD | 3,198,682USD | 933,328USD | 2,149,015USD | 6,883,845USD | 10,651,644USD | 1,960,375USD |
| Cash And Short Term Investments | — | 447,453USD | 3,198,682USD | 933,328USD | 2,149,015USD | 6,883,845USD | 10,651,644USD | 1,960,375USD |
| Current Deferred Revenue | — | 222,238USD | 312,905USD | 360,463USD | 194,173USD | 170,000USD | 197,683USD | 202,768USD |
| Net Debt | — | 1,212,760USD | -1,974,157USD | 461,641USD | -1,498,381USD | -6,254,939USD | -9,998,948USD | -1,960,375USD |
| Short Long Term Debt | — | 8,494USD | 638,270USD | 607,347USD | 9,638USD | — | — | — |
| Short Long Term Debt Total | — | 1,660,213USD | 1,224,525USD | 1,394,969USD | 650,634USD | 628,906USD | 652,696USD | — |
| Long Term Debt | — | 661,539USD | 34,879USD | 37,735USD | 36,598USD | — | — | — |
| Property Plant Equipment Gross | — | 6,135,746USD | 5,417,215USD | 4,754,046USD | 4,327,246USD | 3,703,980USD | 3,470,813USD | 2,984,441USD |
| Common Stock Shares Outstanding | — | 17,449,951shares | 15,231,134shares | 14,506,743shares | 14,506,743shares | 14,460,744shares | 13,643,391shares | 13,280,114shares |
| Non Current Assets Total | — | 5,836,309USD | 5,552,386USD | 5,124,385USD | 4,833,537USD | 4,395,640USD | 4,296,026USD | 3,981,243USD |
| Non Current Liabilities Total | — | 3,698,787USD | 496,562USD | 531,582USD | 560,789USD | 553,210USD | 581,376USD | 0USD |
| Non Currrent Assets Other | — | 17,850USD | 202,103USD | 76,149USD | 15,847USD | 15,847USD | 20,847USD | 22,792USD |
| Net Working Capital | — | 1,521,955USD | 1,669,083USD | 1,904,259USD | 4,643,965USD | 8,734,300USD | 11,760,131USD | 4,484,164USD |
| Unclassified Non Current Liabilities | — | 3,037,248USD | — | — | — | — | — | — |
| Unclassified Equity | — | 58,161,727USD | 56,655,604USD | 47,479,246USD | 45,551,429USD | 44,631,357USD | 43,831,070USD | 32,048,412USD |
| 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 | 11,405,348USD | 19,183,833USD | 16,121,260USD | 9,916,831USD | 12,413,456USD | 103,807USD | 37,493USD | 104,160USD |
| Intangible Assets | 943,224USD | 1,016,594USD | 988,029USD | 1,050,022USD | 1,062,856USD | 275USD | — | 74,178USD |
| Other Current Assets | 395,807USD | 431,412USD | 581,085USD | 153,455USD | 218,466USD | 22,000USD | 11,460USD | 10,866USD |
| Total Liab | 4,680,441USD | 3,709,052USD | 1,374,084USD | 1,663,219USD | 86,371USD | 92,557USD | 407,385USD | 39,136USD |
| Total Stockholder Equity | 6,724,907USD | 15,474,781USD | 14,747,176USD | 8,253,612USD | 12,327,085USD | 11,250USD | -369,892USD | 65,024USD |
| Other Current Liab | 1,862,726USD | 1,922,279USD | 797,069USD | 13,528USD | 23,390USD | -275,290USD | 13,559USD | — |
| Common Stock | 1,715USD | 14,429USD | 13,266USD | 12,669USD | 12,531USD | 6,241USD | 3,981USD | 3,981USD |
| Capital Stock | 1,715USD | 14,429USD | 13,266USD | 12,669USD | 12,534USD | 3,997USD | 3,981USD | 3,981USD |
| Retained Earnings | -49,936,598USD | -28,387,618USD | -15,953,504USD | -7,849,982USD | -3,160,015USD | 4,593USD | -12,572,714USD | -12,057,798USD |
| Cash | 3,198,682USD | 10,651,644USD | 10,445,404USD | 4,046,937USD | 11,131,175USD | 71,799USD | 20,033USD | 8,482USD |
| Cash And Short Term Investments | 3,198,682USD | 10,651,644USD | 10,445,404USD | 5,991,401USD | 11,131,175USD | 71,799USD | 20,033USD | 8,482USD |
| Total Current Assets | 5,852,962USD | 14,887,807USD | 14,902,260USD | 8,723,730USD | 11,349,641USD | 103,129USD | 37,493USD | 29,348USD |
| Total Current Liabilities | 4,183,879USD | 3,127,676USD | 1,374,084USD | 1,663,219USD | 86,371USD | 92,557USD | 101,131USD | 39,136USD |
| Current Deferred Revenue | 312,905USD | 197,683USD | 130,000USD | 200,109USD | 732,620USD | -76,381USD | -13,559USD | — |
| Net Debt | -1,974,157USD | -9,998,948USD | -10,445,404USD | -4,046,937USD | -11,131,175USD | 444,186USD | 286,221USD | -8,482USD |
| Short Term Debt | 757,963USD | 101,320USD | — | — | — | 291,598USD | 13,055USD | — |
| Short Long Term Debt | 638,270USD | — | — | — | — | 291,598USD | — | — |
| Short Long Term Debt Total | 1,224,525USD | 652,696USD | — | — | — | 515,985USD | 306,254USD | — |
| Long Term Debt | 34,879USD | — | — | — | — | 224,387USD | 306,254USD | — |
| Net Receivables | 786,580USD | 2,103,277USD | 1,599,094USD | 918,164USD | 242,816USD | 31,330USD | 6,000USD | 10,000USD |
| Inventory | 1,471,893USD | 1,701,474USD | 2,276,677USD | 1,660,710USD | 0USD | — | — | — |
| Accounts Payable | 1,250,285USD | 906,394USD | 447,015USD | 1,449,582USD | 62,981USD | 76,249USD | 101,131USD | 39,136USD |
| Property Plant Equipment Net | 4,407,059USD | 3,258,585USD | 230,971USD | 143,079USD | 959USD | 403USD | 1,314USD | 633USD |
| Property Plant Equipment Gross | 5,417,215USD | 3,470,813USD | 251,747USD | — | 959USD | 403USD | 107,641USD | — |
| Accumulated Other Comprehensive Income | 2,471USD | 2,471USD | 2,471USD | -19,296USD | 0USD | — | — | — |
| Common Stock Shares Outstanding | 15,231,134shares | 13,449,135shares | 13,036,766shares | 12,664,154shares | 9,400,289shares | 2,979,233shares | 3,175,011shares | 3,175,011shares |
| Non Current Assets Total | 5,552,386USD | 4,296,026USD | 1,219,000USD | 1,193,101USD | 1,063,815USD | 678USD | 1,314USD | 74,811USD |
| Non Current Liabilities Total | 496,562USD | 581,376USD | -58,100USD | 1,649,691USD | -128USD | 224,387USD | 306,254USD | 39,136USD |
| Non Currrent Assets Other | 202,103USD | 20,847USD | -4,402,461USD | -1,698,920USD | -10,817,644USD | 0USD | -1,314USD | — |
| Net Working Capital | 1,669,083USD | 11,760,131USD | 13,528,176USD | 7,060,511USD | 11,263,270USD | -237,593USD | -63,638USD | -9,788USD |
| Unclassified Equity | 56,655,604USD | 43,831,070USD | 30,671,677USD | 16,097,552USD | 15,462,035USD | — | 12,194,860USD | 12,114,860USD |
| Other Assets | — | -14,887,792,112,193USD | 1USD | — | 34,742USD | -678USD | -1,314USD | 1USD |
| Short Term Investments | — | 10,651,633,348,356USD | 0USD | 1,944,464USD | 6,987,913USD | — | — | — |
| Unclassified Current Assets | — | -10,651,633,348,356USD | — | — | -7,230,729USD | — | — | — |
| Good Will | — | — | 151,634USD | 168,897USD | — | — | — | — |
| Net Tangible Assets | — | — | — | 7,203,590USD | 12,327,082USD | -461,980USD | -35,743USD | — |
| Unclassified Non Current Liabilities | — | — | — | 1,649,691USD | — | — | — | — |
| Treasury Stock | — | — | — | — | — | -791,139USD | — | — |
| Non Current Liabilities Other | — | — | — | — | — | 224,387USD | — | — |
| 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 | 439,063USD |
| Stock Based Compensation | 1,937,347USD |
| Other Non Cash Items | -1,021,787USD |
| Change To Account Receivables | 45,240USD |
| Change To Inventory | -164,049USD |
| Change To Liabilities | 395,923USD |
| Change In Working Capital | 2,631,950USD |
| Operating Cash Flow | -2,297,376USD |
| Capital Expenditures | -1,253,440USD |
| Investing Cash Flow | -1,253,440USD |
| Net Debt Issuance | 2,960,000USD |
| Unclassified Financing Cash Flow | -831,607USD |
| Financing Cash Flow | 2,128,393USD |
| Change In Cash | -1,422,423USD |
| End Cash Flow | 1,776,259USD |
| 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 | -4,571,623USD | -8,347,166USD | -4,349,024USD | -4,580,448USD | -3,698,414USD | -4,775,512USD | -2,701,817USD | -2,932,320USD |
| Depreciation | 209,315USD | 206,399USD | 196,253USD | 185,370USD | 164,004USD | 146,999USD | 28,088USD | 26,393USD |
| Stock Based Compensation | 1,327,426USD | 1,474,087USD | 814,017USD | 549,079USD | 709,463USD | 336,631USD | 420,409USD | 275,384USD |
| Other Non Cash Items | 1,376,102USD | 64,394USD | 211,722USD | 68,425USD | 95,604USD | 46,098USD | 30,630USD | 315,797USD |
| Change To Account Receivables | -1,699,284USD | 2,175,971USD | -37,314USD | -441,428USD | -380,532USD | 152,635USD | -265,414USD | 36,247USD |
| Change To Inventory | -300,678USD | 425,651USD | -75,732USD | 54,742USD | -175,080USD | -357,147USD | -328,096USD | -233,857USD |
| Change In Working Capital | 477,865USD | 2,481,252USD | 542,931USD | -349,019USD | -765,134USD | 1,153,783USD | -341,000USD | -110,645USD |
| Total Cash From Operating Activities | -2,508,341USD | -4,121,034USD | -2,584,101USD | -4,126,593USD | -3,494,477USD | -3,092,000USD | -2,563,690USD | -2,425,391USD |
| Capital Expenditures | -345,949USD | -539,418USD | -456,969USD | -604,501USD | -297,323USD | -358,471USD | -867,320USD | -401,630USD |
| Free Cash Flow | -2,854,290USD | -4,660,452USD | -3,041,070USD | -4,731,094USD | -3,791,800USD | -2,733,530USD | -3,431,010USD | -2,827,021USD |
| Total Cashflows From Investing Activities | -345,949USD | -539,418USD | -456,971USD | -604,501USD | -297,322USD | 345,663USD | -596,987USD | -401,630USD |
| Net Borrowings | 105,046USD | -1,933USD | 598,846USD | -1,955USD | 0USD | — | 0USD | — |
| Total Cash From Financing Activities | 103,061USD | 6,925,806USD | 1,825,385USD | -3,736USD | 24,000USD | 11,437,607USD | 37,570USD | -25,658USD |
| Change In Cash | -485,875USD | 2,265,354USD | -1,215,687USD | -4,734,830USD | -3,767,799USD | 8,691,269USD | -3,123,107USD | -2,852,679USD |
| Begin Period Cash Flow | 933,328USD | 933,328USD | 2,149,015USD | 6,883,845USD | 10,651,644USD | 1,960,375USD | 5,083,482USD | 7,936,161USD |
| End Period Cash Flow | 447,453USD | 3,198,682USD | 933,328USD | 2,149,015USD | 6,883,845USD | 10,651,644USD | 1,960,375USD | 5,083,482USD |
| Other Cashflows From Financing Activities | 103,061USD | -474,005USD | 8,488,367USD | -3,736USD | -42,900USD | 60,000USD | -596,987USD | -401,630USD |
| Unclassified Operating Cash Flow | -1,327,426USD | — | — | — | — | — | — | — |
| Issuance Of Capital Stock | — | 7,401,744USD | — | — | — | 11,377,607USD | — | — |
| Other Cashflows From Investing Activities | — | -526,949USD | — | -291,671USD | — | -117,153USD | 328,778USD | -26,759USD |
| Investments | — | — | -456,971USD | -604,501USD | -297,322USD | 345,663USD | -596,987USD | -401,630USD |
| Sale Purchase Of Stock | — | — | -649,980USD | — | — | — | — | — |
| Unclassified Financing Cash Flow | — | — | -6,611,848USD | — | — | — | — | — |
| 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 | -20,975,052USD | -12,434,114USD | -8,103,522USD | -4,689,967USD | -3,164,608USD | 40,337USD | -514,916USD | -679,078USD |
| Depreciation | 752,026USD | 226,039USD | 85,816USD | 67,573USD | 46,050USD | 911USD | 5,633USD | 19,963USD |
| Stock Based Compensation | 3,546,646USD | 1,215,624USD | 925,181USD | 610,741USD | 204,217USD | 328USD | 80,000USD | 480,649USD |
| Other Non Cash Items | 440,145USD | 447,026USD | 71,200USD | -328USD | 1,399,833USD | 6,329USD | 76,432USD | 184,963USD |
| Change To Account Receivables | 1,316,697USD | -504,183USD | -680,930USD | -918,164USD | 32,330USD | -31,330USD | 3,406USD | 357,030USD |
| Change To Inventory | 229,581USD | -1,294,081USD | -615,967USD | -1,660,710USD | 142,512USD | -47,488USD | -61,996USD | — |
| Change In Working Capital | 1,910,030USD | -44,310USD | -2,013,662USD | -937,015USD | -326,442USD | 16,854USD | 65,402USD | 335,612USD |
| Total Cash From Operating Activities | -14,326,205USD | -10,589,735USD | -9,034,987USD | -4,948,668USD | -1,840,950USD | 64,759USD | -287,449USD | 157,146USD |
| Capital Expenditures | -1,898,212USD | -653,544USD | -111,715USD | -196,859USD | -1,190USD | -275USD | -439USD | 0USD |
| Free Cash Flow | -16,224,417USD | -11,243,279USD | -9,146,702USD | -5,145,527USD | -1,842,140USD | 64,759USD | -287,449USD | 157,146USD |
| Total Cashflows From Investing Activities | -1,898,212USD | -653,544USD | 1,851,717USD | -2,160,291USD | 28,345USD | -275USD | -439USD | — |
| Net Borrowings | 594,958USD | 0USD | — | — | -15,108USD | 874,375USD | 3,111USD | — |
| Total Cash From Financing Activities | 8,771,455USD | 11,449,519USD | 13,578,938USD | 25,049USD | 12,871,981USD | 2,052USD | 299,000USD | -150,000USD |
| Sale Purchase Of Stock | -649,980USD | — | — | — | -84,225USD | -300,000USD | 0USD | — |
| Issuance Of Capital Stock | 9,312,840USD | 11,389,519USD | 13,548,889USD | 5,050,000USD | 11,601,745USD | 0USD | — | — |
| Change In Cash | -7,452,962USD | 206,240USD | 6,398,467USD | -7,084,238USD | 11,059,376USD | 66,536USD | 11,551USD | 7,146USD |
| Begin Period Cash Flow | 10,651,644USD | 10,445,404USD | 4,046,937USD | 11,131,175USD | 71,799USD | 5,263USD | 8,482USD | 1,336USD |
| End Period Cash Flow | 3,198,682USD | 10,651,644USD | 10,445,404USD | 4,046,937USD | 11,131,175USD | 71,799USD | 20,033USD | 8,482USD |
| Other Cashflows From Investing Activities | -1,898,212USD | -98,602USD | -5,725USD | -52,292USD | -84,225USD | -275USD | -275USD | — |
| Other Cashflows From Financing Activities | -510,363USD | 60,000USD | 137,500USD | 25,049USD | 7,871,981USD | -883,948USD | -26,000USD | — |
| Unclassified Investing Cash Flow | 1,898,212USD | — | -1,937,014USD | — | — | 1,963,707USD | 1,963,707USD | — |
| Unclassified Financing Cash Flow | 9,336,840USD | — | — | -5,050,000USD | 5,099,333USD | — | — | — |
| Investments | — | -653,544USD | 3,906,171USD | -1,963,432USD | 28,345USD | -1,963,432USD | -1,963,432USD | — |
| Change To Liabilities | — | — | — | 1,376,739USD | -120,322USD | -23,679USD | 9,384USD | — |
| Cash And Cash Equivalents Changes | — | — | — | -7,084,238USD | 11,131,175USD | 75,353USD | — | — |
| 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.