SLS
SELLAS Life Sciences Group, Inc.
Company overview
- Market capitalization
- $2.34B
- Employees
- 13
- Latest publication
- 2026-09-29
About SELLAS Life Sciences Group, Inc.
SELLAS Life Sciences Group, Inc., a late-stage clinical biopharmaceutical company, focuses on the development of novel therapeutics for various cancer indications in the United States. The company's lead product candidate is galinpepimut-S (GPS), a peptide immunotherapy directed against the Wilms tumor 1, antigen; and SLS009 (tambiciclib), a selective small molecule cyclin-dependent kinase 9, or CDK9, inhibitor. It has a strategic collaboration with Merck & Co., Inc. to evaluate GPS as it is administered in combination with PD1 blocker pembrolizumab in a Phase 1/2 clinical trial enrolling patients in up to five cancer indications, including hematologic malignancies and solid tumors; GenFleet Therapeutics (Shanghai), Inc. for the development and commercialization of GFH009; and Memorial Sloan Kettering Cancer Center for developing and commercializing MSK's WT1 peptide vaccine technology. SELLAS Life Sciences Group, Inc. is headquartered in New York, New York.
Financial statements
Income Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Research Development | 5,129,000USD | 4,730,000USD | 4,216,000USD | 3,871,000USD | 3,205,000USD | 4,437,000USD | 4,362,000USD | 5,186,000USD |
| Selling General Administrative | 4,123,000USD | 3,525,000USD | 2,867,000USD | 3,002,000USD | 2,858,000USD | 2,481,000USD | 2,967,000USD | 2,435,000USD |
| Total Operating Expenses | 9,252,000USD | 8,255,000USD | 7,083,000USD | 6,873,000USD | 6,063,000USD | 6,918,000USD | 7,329,000USD | 7,621,000USD |
| Operating Income | -9,252,000USD | -8,255,000USD | -7,083,000USD | -6,873,000USD | -6,063,000USD | -6,918,000USD | -7,329,000USD | -7,621,000USD |
| Interest Income | 845,000USD | 597,000USD | 292,000USD | 272,000USD | 250,000USD | 181,000USD | 221,000USD | 151,000USD |
| Net Interest Income | 845,000USD | 597,000USD | 292,000USD | 272,000USD | 250,000USD | 181,000USD | 221,000USD | 151,000USD |
| Income Before Tax | -8,407,000USD | -7,658,000USD | -6,791,000USD | -6,601,000USD | -5,813,000USD | -6,737,000USD | -7,108,000USD | -7,470,000USD |
| Net Income | -8,407,000USD | -7,658,000USD | -6,791,000USD | -6,601,000USD | -5,813,000USD | -6,737,000USD | -7,108,000USD | -7,470,000USD |
| Net Income From Continuing Ops | -8,407,000USD | -7,658,000USD | -6,791,000USD | -6,601,000USD | -5,813,000USD | -6,737,000USD | -7,108,000USD | -7,470,000USD |
| Ebitda | -9,252,000USD | -8,255,000USD | 292,000USD | -6,601,000USD | -6,063,000USD | -16,382,000USD | -7,329,000USD | -7,621,000USD |
| Total Other Income Expense Net | 845,000USD | 597,000USD | 292,000USD | 272,000USD | 250,000USD | 181,000USD | 221,000USD | 151,000USD |
| Ebit | — | — | -6,791,000USD | -6,873,000USD | -6,063,000USD | -6,737,000USD | -7,329,000USD | -15,242,000USD |
| Depreciation And Amortization | — | — | 7,083,000USD | — | — | -9,645,000USD | — | 7,621,000USD |
| Income Tax Expense | — | — | — | — | — | 9,645,000USD | — | -7,621,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 1,000,000USD | 7,600,000USD | 1,900USD | 0USD | 0USD |
| Research Development | 16,022,000USD | 19,096,000USD | 24,007,000USD | 30,268,000USD | 21,374,000USD | 9,282,000USD | 10,118,000USD | 18,317,000USD |
| Selling General Administrative | 12,252,000USD | 12,417,000USD | 13,862,000USD | 12,582,000USD | 11,320,000USD | 9,600,000USD | 9,923,000USD | 12,772,000USD |
| Total Operating Expenses | 28,274,000USD | 31,513,000USD | 37,869,000USD | 42,850,000USD | 32,694,000USD | -18,882,000USD | 20,041,000USD | 31,589,000USD |
| Operating Income | -28,274,000USD | -31,513,000USD | -37,869,000USD | -41,950,000USD | -25,294,000USD | -16,982,000USD | -20,041,000USD | -31,589,000USD |
| Interest Income | 1,411,000USD | 632,000USD | 642,000USD | 317,000USD | 6,000USD | 26,000USD | 118,000USD | 266,000USD |
| Net Interest Income | 1,411,000USD | 632,000USD | 642,000USD | 317,000USD | 6,000USD | 26,000USD | 118,000USD | -266,000USD |
| Income Before Tax | -26,863,000USD | -30,881,000USD | -37,340,000USD | -41,301,000USD | -20,936,000USD | -16,774,000USD | -19,373,000USD | -29,048,000USD |
| Net Income | -26,863,000USD | -30,881,000USD | -37,340,000USD | -41,301,000USD | -20,699,000USD | -16,757,000USD | -19,292,000USD | -27,670,000USD |
| Net Income From Continuing Ops | -26,863,000USD | -30,881,000USD | -38,325,000USD | -41,301,000USD | -20,699,000USD | -16,757,000USD | -19,292,000USD | -27,648,000USD |
| Ebitda | -28,274,000USD | 632,000USD | 529,000USD | -31,493,000USD | -18,321,000USD | 26,524,300USD | 668,000USD | -33,396,000USD |
| Total Other Income Expense Net | 1,411,000USD | 632,000USD | 529,000USD | 649,000USD | 4,358,000USD | 16,965,226USD | 668,000USD | 2,541,000USD |
| Ebit | — | -30,881,000USD | -37,340,000USD | -31,950,000USD | -19,594,000USD | -16,757,000USD | -16,540,000USD | -35,703,000USD |
| Depreciation And Amortization | — | 31,513,000USD | 37,869,000USD | 457,000USD | 1,273,000USD | 282,000USD | 17,208,000USD | 22,039,000USD |
| Cost Of Revenue | — | — | 0USD | 100,000USD | 200,000USD | 377,000USD | — | 0USD |
| Gross Profit | — | — | 0USD | 900,000USD | 7,400,000USD | 1,900USD | — | 0USD |
| Income Tax Expense | — | — | -37,869,000USD | -649,000USD | -237,000USD | -17,000USD | -81,000USD | -1,378,000USD |
| Interest Expense | — | — | — | 649,000USD | 4,358,000USD | 390,000USD | 118,000USD | 266,000USD |
| Tax Provision | — | — | — | 0USD | -237,000USD | -17,000USD | -81,000USD | -1,378,000USD |
| Net Income Applicable To Common Shares | — | — | — | -41,301,000USD | -20,699,000USD | -16,835,000USD | -27,951,000USD | -41,251,000USD |
| Unclassified Operating Expenses | — | — | — | — | — | -37,764,000USD | — | — |
| Reconciled Depreciation | — | — | — | — | — | 282,000USD | 0USD | 0USD |
| Non Operating Income Net Other | — | — | — | — | — | 208,000USD | — | — |
| 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 | 145,382,000USD | 114,177,000USD | 78,345,000USD | 51,555,000USD | 32,305,000USD | 34,956,000USD | 19,432,000USD | 26,505,000USD |
| Cash And Equivalents | 138,343,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 142,505,000USD | 111,169,000USD | 75,211,000USD | 49,051,000USD | 29,447,000USD | 31,973,000USD | 16,327,000USD | 24,035,000USD |
| Other Current Assets | 4,062,000USD | 3,972,000USD | 3,318,000USD | 4,631,000USD | 4,150,000USD | 3,576,000USD | 2,441,000USD | 3,004,000USD |
| Total Liabilities | 7,726,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 7,569,000USD | 6,456,000USD | 7,017,000USD | 5,925,000USD | 5,999,000USD | 6,888,000USD | 9,510,000USD | 10,613,000USD |
| Other Current Liabilities | 3,903,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 137,656,000USD | 107,412,000USD | 70,871,000USD | 45,630,000USD | 26,149,000USD | 27,759,000USD | 9,465,000USD | 15,892,000USD |
| Total Equity Including Noncontrolling Interest | 137,656,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 710,000USD | 839,000USD | 963,000USD | 556,000USD | 683,000USD | 806,000USD | 925,000USD | 513,000USD |
| Goodwill | 1,914,000USD | — | — | — | — | — | — | — |
| Accounts Payable | 3,086,000USD | 3,633,000USD | 2,948,000USD | 2,305,000USD | 3,336,000USD | 3,756,000USD | 3,500,000USD | 4,547,000USD |
| Short Term Debt | 580,000USD | 562,000USD | 544,000USD | 599,000USD | 580,000USD | 561,000USD | 544,000USD | 576,000USD |
| Common Stock | 20,000USD | 18,000USD | 15,000USD | 12,000USD | 10,000USD | 9,000USD | 7,000USD | 6,000USD |
| Retained Earnings | -293,000,000USD | -283,395,000USD | -274,988,000USD | -267,330,000USD | -260,539,000USD | -253,938,000USD | -248,125,000USD | -241,388,000USD |
| Total Liab | — | 6,765,000USD | 7,474,000USD | 5,925,000USD | 6,156,000USD | 7,197,000USD | 9,967,000USD | 10,613,000USD |
| Other Current Liab | — | 2,261,000USD | 3,525,000USD | 3,021,000USD | 2,083,000USD | 2,571,000USD | 5,466,000USD | 5,490,000USD |
| Capital Stock | — | 18,000USD | 15,000USD | 12,000USD | 10,000USD | 9,000USD | 7,000USD | 6,000USD |
| Good Will | — | 1,914,000USD | 1,914,000USD | 1,914,000USD | 1,914,000USD | 1,914,000USD | 1,914,000USD | 1,914,000USD |
| Cash | — | 107,197,000USD | 71,893,000USD | 44,420,000USD | 25,297,000USD | 28,397,000USD | 13,886,000USD | 21,031,000USD |
| Cash And Short Term Investments | — | 107,197,000USD | 71,893,000USD | 44,420,000USD | 25,297,000USD | 28,397,000USD | 13,886,000USD | 21,031,000USD |
| Net Debt | — | -106,326,000USD | -70,892,000USD | -43,821,000USD | -24,560,000USD | -27,527,000USD | -12,885,000USD | -20,455,000USD |
| Short Long Term Debt Total | — | 871,000USD | 1,001,000USD | 599,000USD | 737,000USD | 870,000USD | 1,001,000USD | 576,000USD |
| Property Plant Equipment Gross | — | 839,000USD | 963,000USD | 556,000USD | 683,000USD | 806,000USD | 925,000USD | 513,000USD |
| Common Stock Shares Outstanding | — | 172,481,541shares | 153,103,459shares | 108,396,000shares | 98,558,567shares | 87,760,319shares | 73,987,797shares | 68,254,021shares |
| Non Current Assets Total | — | 3,008,000USD | 3,134,000USD | 2,504,000USD | 2,858,000USD | 2,983,000USD | 3,305,000USD | 2,470,000USD |
| Non Current Liabilities Total | — | 309,000USD | 457,000USD | 0USD | 157,000USD | 309,000USD | 457,000USD | 0USD |
| Non Currrent Assets Other | — | 255,000USD | 257,000USD | 34,000USD | 261,000USD | 263,000USD | 466,000USD | 43,000USD |
| Net Working Capital | — | 104,713,000USD | 68,194,000USD | 43,126,000USD | 23,448,000USD | 25,085,000USD | 6,817,000USD | 13,422,000USD |
| Unclassified Equity | — | 390,771,000USD | 345,829,000USD | 312,936,000USD | 286,668,000USD | 281,679,000USD | 257,576,000USD | 257,268,000USD |
| Other Assets | — | — | — | — | — | — | -200,000USD | — |
| Short Term Investments | — | — | — | — | — | — | — | 100,000USD |
| 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 | 78,345,000USD | 19,432,000USD | 6,219,000USD | 20,943,000USD | 26,427,000USD | 46,049,000USD | 16,609,000USD | 16,915,000USD |
| Other Current Assets | 3,318,000USD | 2,441,000USD | 642,000USD | 631,000USD | 1,589,000USD | 495,000USD | 657,000USD | 501,000USD |
| Total Liab | 7,474,000USD | 9,967,000USD | 14,195,000USD | 16,092,000USD | 6,080,000USD | 18,088,000USD | 10,516,000USD | 11,670,000USD |
| Total Stockholder Equity | 70,871,000USD | 9,465,000USD | -7,976,000USD | 4,851,000USD | 20,347,000USD | 27,961,000USD | 6,093,000USD | 5,245,000USD |
| Other Current Liab | 3,525,000USD | 5,466,000USD | 7,650,000USD | 11,786,000USD | 2,640,000USD | 1,913,000USD | 1,171,000USD | 2,219,000USD |
| Common Stock | 15,000USD | 7,000USD | 3,000USD | 2,000USD | 2,000USD | 1,000USD | 1,000USD | 2,000USD |
| Capital Stock | 15,000USD | 7,000USD | 3,000USD | 2,000USD | 2,000USD | 1,000USD | 5,000USD | 2,000USD |
| Retained Earnings | -274,988,000USD | -248,125,000USD | -217,244,000USD | -179,904,000USD | -138,603,000USD | -117,904,000USD | -101,147,000USD | -81,855,000USD |
| Good Will | 1,914,000USD | 1,914,000USD | 1,914,000USD | 1,914,000USD | 1,914,000USD | 1,914,000USD | 1,914,000USD | 1,914,000USD |
| Cash | 71,893,000USD | 13,886,000USD | 2,530,000USD | 17,125,000USD | 21,455,000USD | 35,302,000USD | 7,277,000USD | 5,337,000USD |
| Cash And Short Term Investments | 71,893,000USD | 13,886,000USD | 2,530,000USD | 17,125,000USD | 21,455,000USD | 35,302,000USD | 7,277,000USD | 5,337,000USD |
| Total Current Assets | 75,211,000USD | 16,327,000USD | 3,172,000USD | 17,756,000USD | 23,044,000USD | 36,925,000USD | 8,242,000USD | 5,838,000USD |
| Total Current Liabilities | 7,017,000USD | 9,510,000USD | 13,735,000USD | 15,515,000USD | 4,982,000USD | 12,336,000USD | 5,290,000USD | 5,974,000USD |
| Net Debt | -70,892,000USD | -12,885,000USD | -1,624,000USD | -16,180,000USD | -20,647,000USD | -34,311,000USD | -7,060,000USD | -5,337,000USD |
| Short Term Debt | 544,000USD | 544,000USD | 446,000USD | 372,000USD | 198,000USD | 166,000USD | 217,000USD | — |
| Short Long Term Debt Total | 1,001,000USD | 1,001,000USD | 906,000USD | 945,000USD | 808,000USD | 991,000USD | 217,000USD | — |
| Accounts Payable | 2,948,000USD | 3,500,000USD | 5,639,000USD | 3,357,000USD | 2,144,000USD | 4,657,000USD | 3,902,000USD | 3,755,000USD |
| Property Plant Equipment Net | 963,000USD | 925,000USD | 858,000USD | 874,000USD | 723,000USD | 896,000USD | 217,000USD | — |
| Property Plant Equipment Gross | 963,000USD | 925,000USD | 858,000USD | 874,000USD | 723,000USD | 896,000USD | 217,000USD | — |
| Common Stock Shares Outstanding | 109,051,215shares | 61,202,412shares | 27,777,111shares | 19,395,709shares | 15,481,113shares | 7,977,104shares | 2,558,755shares | 261,542shares |
| Non Current Assets Total | 3,134,000USD | 3,305,000USD | 3,047,000USD | 3,187,000USD | 3,382,999USD | 9,124,000USD | 8,367,000USD | 11,077,000USD |
| Non Current Liabilities Total | 457,000USD | 457,000USD | 460,000USD | 577,000USD | 1,097,999USD | 5,752,000USD | 5,226,000USD | 5,696,000USD |
| Non Currrent Assets Other | 257,000USD | 466,000USD | 275,000USD | 399,000USD | 593,999USD | 614,000USD | 536,000USD | -765,000USD |
| Net Working Capital | 68,194,000USD | 6,817,000USD | -10,563,000USD | 2,241,000USD | 18,062,000USD | 24,589,000USD | 2,952,000USD | -136,000USD |
| Unclassified Equity | 345,829,000USD | 257,576,000USD | 209,262,000USD | 184,751,000USD | 158,946,000USD | 145,863,000USD | 107,234,000USD | 87,096,000USD |
| Other Assets | — | -200,000USD | 1USD | 399,000USD | 594,000USD | 7,210,000USD | 536,000USD | 663,000USD |
| Short Term Investments | — | — | 100,000USD | — | — | — | — | — |
| Other Liab | — | — | — | 4,000USD | 336,000USD | 4,927,000USD | 5,226,000USD | 5,696,000USD |
| Net Tangible Assets | — | — | — | 2,937,000USD | 18,433,000USD | 20,347,000USD | 4,179,000USD | 3,345,000USD |
| Current Deferred Revenue | — | — | — | — | 2,479,000USD | 5,600,000USD | — | — |
| Non Current Liabilities Other | — | — | — | — | 296,000USD | 4,633,000USD | 4,964,000USD | 5,339,000USD |
| Unclassified Current Liabilities | — | — | — | — | -2,479,000USD | — | — | — |
| Intangible Assets | — | — | — | — | — | 5,700,000USD | 5,700,000USD | 8,500,000USD |
| Deferred Long Term Liab | — | — | — | — | — | 239,000USD | 262,000USD | 357,000USD |
| Net Receivables | — | — | — | — | — | 1,128,000USD | 308,000USD | — |
| Inventory | — | — | — | — | — | 465,000USD | 573,000USD | — |
| Accumulated Other Comprehensive Income | — | — | — | — | — | 0USD | — | — |
| Unclassified Non Current Assets | — | — | — | — | — | -7,210,000USD | — | — |
| Unclassified Non Current Liabilities | — | — | — | — | — | -4,047,000USD | -5,226,000USD | -5,696,000USD |
| 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 | -8,407,000USD | -7,658,000USD | -6,791,000USD | -6,601,000USD | -5,813,000USD | -6,737,000USD | -7,108,000USD | -7,470,000USD |
| Stock Based Compensation | 798,000USD | 447,000USD | 503,000USD | 501,000USD | 505,000USD | 373,000USD | 381,000USD | 334,000USD |
| Other Non Cash Items | 951,000USD | 154,000USD | 147,000USD | 149,000USD | 147,000USD | 148,000USD | 137,000USD | -921,000USD |
| Change In Working Capital | -1,390,000USD | 2,136,000USD | -927,000USD | -1,379,000USD | -3,909,000USD | -937,000USD | -1,216,000USD | -1,625,000USD |
| Total Cash From Operating Activities | -8,846,000USD | -4,921,000USD | -7,068,000USD | -7,330,000USD | -9,070,000USD | -7,153,000USD | -7,806,000USD | -9,682,000USD |
| Capital Expenditures | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Free Cash Flow | -8,846,000USD | -4,921,000USD | -7,068,000USD | -7,330,000USD | -9,070,000USD | -7,153,000USD | -7,806,000USD | -9,682,000USD |
| Total Cash From Financing Activities | 44,150,000USD | 32,394,000USD | 26,091,000USD | 4,230,000USD | 23,581,000USD | 8,000USD | 19,690,000USD | 414,000USD |
| Issuance Of Capital Stock | 0USD | 0USD | 0USD | 21,000USD | 23,030,000USD | 71,000USD | 19,488,000USD | 59,000USD |
| Change In Cash | 35,304,000USD | 27,473,000USD | 19,023,000USD | -3,100,000USD | 14,511,000USD | -7,145,000USD | 11,884,000USD | -9,268,000USD |
| Begin Period Cash Flow | 71,893,000USD | 44,420,000USD | 25,397,000USD | 28,497,000USD | 13,986,000USD | 21,131,000USD | 9,247,000USD | 18,515,000USD |
| End Period Cash Flow | 107,197,000USD | 71,893,000USD | 44,420,000USD | 25,397,000USD | 28,497,000USD | 13,986,000USD | 21,131,000USD | 9,247,000USD |
| Other Cashflows From Financing Activities | 44,150,000USD | -527,000USD | 26,091,000USD | 4,230,000USD | 551,000USD | -63,000USD | 202,000USD | 355,000USD |
| Unclassified Financing Cash Flow | — | 32,921,000USD | — | — | — | — | — | — |
| Investments | — | — | — | — | — | 0USD | 0USD | — |
| 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 | -26,863,000USD | -30,881,000USD | -37,340,000USD | -41,301,000USD | -20,699,000USD | -16,757,000USD | -19,292,000USD | -27,670,000USD |
| Stock Based Compensation | 1,956,000USD | 1,564,000USD | 1,390,000USD | 1,726,000USD | 1,011,000USD | 578,000USD | 573,000USD | 395,000USD |
| Other Non Cash Items | 596,999USD | 561,000USD | 1,195,000USD | 10,125,000USD | -4,164,000USD | -87,000USD | 586,000USD | 4,416,000USD |
| Change In Working Capital | -4,078,999USD | -6,646,000USD | 3,345,000USD | 5,641,000USD | -7,615,000USD | 5,590,000USD | -1,112,000USD | -10,006,000USD |
| Total Cash From Operating Activities | -28,389,000USD | -35,402,000USD | -31,410,000USD | -23,809,000USD | -26,021,000USD | -10,417,000USD | -17,643,000USD | -30,422,000USD |
| Capital Expenditures | 0USD | 0USD | -5,500,000USD | -4,500,000USD | 0USD | 0USD | 0USD | 0USD |
| Free Cash Flow | -28,389,000USD | -35,402,000USD | -36,910,000USD | -28,309,000USD | -26,021,000USD | -10,417,000USD | -17,643,000USD | -30,422,000USD |
| Total Cash From Financing Activities | 86,296,000USD | 46,758,000USD | 22,315,000USD | 24,079,000USD | 12,074,000USD | 38,442,000USD | 19,569,000USD | 23,123,000USD |
| Issuance Of Capital Stock | 23,051,000USD | 46,164,000USD | 19,751,000USD | 23,994,000USD | 9,005,000USD | 29,599,000USD | 15,971,000USD | 31,211,000USD |
| Change In Cash | 57,907,000USD | 11,356,000USD | -14,595,000USD | -4,230,000USD | -13,947,000USD | 28,025,000USD | 1,926,000USD | -7,299,000USD |
| Begin Period Cash Flow | 13,986,000USD | 2,630,000USD | 17,225,000USD | 21,455,000USD | 35,402,000USD | 7,377,000USD | 5,451,000USD | 12,750,000USD |
| End Period Cash Flow | 71,893,000USD | 13,986,000USD | 2,630,000USD | 17,225,000USD | 21,455,000USD | 35,402,000USD | 7,377,000USD | 5,451,000USD |
| Other Cashflows From Financing Activities | -527,000USD | 594,000USD | 90,000USD | 85,000USD | 3,069,000USD | 8,843,000USD | 3,598,000USD | 9,647,000USD |
| Unclassified Financing Cash Flow | 63,772,000USD | — | 22,256,000USD | — | — | -8,535,000USD | -3,598,000USD | -9,647,000USD |
| Investments | — | 0USD | -5,500,000USD | -4,500,000USD | 0USD | — | — | 0USD |
| Total Cashflows From Investing Activities | — | — | -5,500,000USD | -4,500,000USD | -4,500,000USD | -4,500,000USD | -4,500,000USD | — |
| Sale Purchase Of Stock | — | — | -31,000USD | — | — | 38,134,000USD | 19,569,000USD | 31,211,000USD |
| Other Cashflows From Investing Activities | — | — | -5,500,000USD | -4,500,000USD | — | — | — | — |
| Unclassified Investing Cash Flow | — | — | 11,000,000USD | 9,000,000USD | -4,500,000USD | -4,500,000USD | -4,500,000USD | — |
| Depreciation | — | — | — | 457,000USD | 5,685,000USD | 282,000USD | 1,697,000USD | 3,759,000USD |
| Change To Liabilities | — | — | — | 1,213,000USD | -8,113,000USD | 4,764,000USD | -1,036,000USD | -10,218,000USD |
| Change To Account Receivables | — | — | — | — | — | 308,000USD | — | — |
| Cash And Cash Equivalents Changes | — | — | — | — | — | 28,025,000USD | 1,926,000USD | -7,299,000USD |
| Dividends Paid | — | — | — | — | — | — | 0USD | -487,000USD |
| Net Borrowings | — | — | — | — | — | — | — | -7,601,000USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | — | — | -1,316,000USD |
| 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.