SNES
SenesTech, Inc.
Company overview
- Market capitalization
- $3.43M
- Employees
- 23
- Latest publication
- 2026-09-29
About SenesTech, Inc.
SenesTech, Inc. engages in the development and commercialization of a technology for managing animal pest populations through fertility control. The company offers ContraPest, a liquid bait containing the active ingredients 4-vinylcyclohexene diepoxide and triptolide; and Evolve, a soft bait containing the active ingredient, cottonseed oil that limits the reproduction of male and female rats beginning with the first breeding cycles following consumption. It also develops Evolve Mouse, a modified version of its bait technology containing the active ingredient cottonseed oil that limits reproduction of male and female mice. The company was incorporated in 2004 and is headquartered in Surprise, Arizona.
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 | 770,000USD | 493,000USD | 421,000USD | 690,000USD | 625,000USD | 485,000USD | 501,000USD | 482,000USD |
| Cost Of Revenue | 203,000USD | 185,000USD | 188,000USD | 257,000USD | 216,000USD | 172,000USD | 196,000USD | 167,000USD |
| Gross Profit | 567,000USD | 308,000USD | 233,000USD | 433,000USD | 409,000USD | 313,000USD | 305,000USD | 315,000USD |
| Research Development | 377,000USD | 392,000USD | 453,000USD | 400,000USD | 427,000USD | 418,000USD | 424,000USD | 451,000USD |
| General And Administrative Expenses | 2,052,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 2,429,000USD | 2,427,000USD | 2,114,000USD | 1,780,000USD | 2,023,000USD | 1,976,000USD | 1,562,000USD | 1,862,000USD |
| Operating Income | -1,862,000USD | -2,119,000USD | -1,881,000USD | -1,347,000USD | -1,614,000USD | -1,663,000USD | -1,257,000USD | -1,547,000USD |
| Total Other Income Expense Net | 30,000USD | 56,000USD | 77,000USD | 49,000USD | -2,000USD | -2,000USD | 2,000USD | 34,000USD |
| Interest Expense | 5,000USD | 4,000USD | 5,000USD | 6,000USD | 6,000USD | 5,000USD | 7,000USD | 6,000USD |
| Net Income | -1,832,000USD | -2,063,000USD | -1,804,000USD | -1,298,000USD | -1,616,000USD | -1,665,000USD | -1,255,000USD | -1,513,000USD |
| Selling General Administrative | — | 2,035,000USD | 1,605,000USD | 1,303,000USD | 1,532,000USD | 1,494,000USD | 1,074,000USD | 1,331,000USD |
| Interest Income | — | 60,000USD | 82,000USD | 55,000USD | 4,000USD | 3,000USD | 8,000USD | 11,000USD |
| Net Interest Income | — | 56,000USD | 77,000USD | 49,000USD | -2,000USD | -2,000USD | 1,000USD | 5,000USD |
| Income Before Tax | — | -2,063,000USD | -1,804,000USD | -1,298,000USD | -1,616,000USD | -1,665,000USD | -1,255,000USD | -1,513,000USD |
| Net Income From Continuing Ops | — | -2,063,000USD | -1,804,000USD | -1,298,000USD | -1,616,000USD | -1,665,000USD | -1,255,000USD | -1,513,000USD |
| Ebit | — | -2,059,000USD | -1,799,000USD | -1,292,000USD | -1,610,000USD | -1,660,000USD | -1,248,000USD | -1,507,000USD |
| Ebitda | — | -2,028,000USD | -1,767,000USD | -1,263,000USD | -1,575,000USD | -1,621,000USD | -1,207,000USD | -1,465,000USD |
| Depreciation And Amortization | — | 31,000USD | 32,000USD | 29,000USD | 35,000USD | 39,000USD | 41,000USD | 42,000USD |
| Reconciled Depreciation | — | 31,000USD | 32,000USD | 29,000USD | 35,000USD | 39,000USD | 41,000USD | 42,000USD |
| Selling And Marketing Expenses | — | — | 56,000USD | 77,000USD | 64,000USD | 64,000USD | 64,000USD | 80,000USD |
| 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 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2,221,000USD | 1,857,000USD | 1,193,000USD | 1,019,000USD | 576,000USD | 258,000USD | 143,000USD | 297,000USD |
| Cost Of Revenue | 833,000USD | 853,000USD | 654,000USD | 555,000USD | 356,000USD | 281,000USD | 101,000USD | 241,000USD |
| Gross Profit | 1,388,000USD | 1,004,000USD | 539,000USD | 464,000USD | 220,000USD | -23,000USD | 42,000USD | 56,000USD |
| Research Development | 1,698,000USD | 1,712,000USD | 1,228,000USD | 1,859,000USD | 1,954,000USD | 1,494,000USD | 1,908,000USD | 2,404,000USD |
| Selling General Administrative | 5,934,000USD | 5,253,000USD | 6,699,000USD | 7,593,000USD | 6,594,000USD | 6,440,000USD | 8,421,000USD | 9,532,000USD |
| Selling And Marketing Expenses | 261,000USD | 288,000USD | 317,000USD | 631,000USD | 584,000USD | — | — | — |
| Total Operating Expenses | 7,893,000USD | 7,253,000USD | 8,271,000USD | 10,138,000USD | 9,154,000USD | 7,910,000USD | 10,329,000USD | 11,936,000USD |
| Operating Income | -6,505,000USD | -6,249,000USD | -7,732,000USD | -9,674,000USD | -8,934,000USD | -7,933,000USD | -10,287,000USD | -11,880,000USD |
| Interest Income | 144,000USD | 56,000USD | 22,000USD | 7,000USD | 4,000USD | 3,000USD | 45,000USD | 25,000USD |
| Interest Expense | 22,000USD | 22,000USD | 4,000USD | 2,000USD | 11,000USD | 28,000USD | 42,000USD | 74,000USD |
| Net Interest Income | 122,000USD | 34,000USD | 21,000USD | 5,000USD | -7,000USD | -25,000USD | 3,000USD | -49,000USD |
| Income Before Tax | -6,383,000USD | -6,184,000USD | -7,710,000USD | -9,695,000USD | -8,268,000USD | -7,937,000USD | -10,018,000USD | -11,908,000USD |
| Net Income | -6,383,000USD | -6,184,000USD | -7,710,000USD | -9,695,000USD | -8,268,000USD | -7,937,000USD | -10,018,000USD | -11,908,000USD |
| Net Income From Continuing Ops | -6,383,000USD | -6,184,000USD | -8,125,000USD | -9,695,000USD | -8,268,000USD | -7,937,000USD | -10,018,000USD | -11,908,000USD |
| Ebit | -6,361,000USD | -6,162,000USD | -7,706,000USD | -9,693,000USD | -8,257,000USD | -7,909,000USD | -9,976,000USD | -11,834,000USD |
| Ebitda | -6,226,000USD | -6,006,000USD | -7,571,000USD | -9,510,000USD | -7,954,000USD | -7,621,000USD | -9,563,000USD | -11,387,000USD |
| Depreciation And Amortization | 135,000USD | 156,000USD | 135,000USD | 183,000USD | 303,000USD | 288,000USD | 413,000USD | 447,000USD |
| Reconciled Depreciation | 135,000USD | 156,000USD | 139,000USD | 183,000USD | 303,000USD | 288,000USD | 413,000USD | 447,000USD |
| Total Other Income Expense Net | 122,000USD | 65,000USD | 22,000USD | -21,000USD | 666,000USD | -4,000USD | 269,000USD | -28,000USD |
| Income Tax Expense | — | — | 26,000USD | 19,000USD | -292,000USD | -239,000USD | 308,000USD | 46,000USD |
| Net Income Applicable To Common Shares | — | — | — | -9,695,000USD | -8,268,000USD | -8,373,000USD | -10,029,000USD | -12,241,000USD |
| Non Operating Income Net Other | — | — | — | — | — | 24,000USD | 311,000USD | 46,000USD |
| 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 | 9,420,000USD | 11,063,000USD | 12,843,000USD | 14,624,000USD | 10,365,000USD | 3,626,000USD | 3,278,000USD | 4,449,000USD |
| Cash And Equivalents | 5,080,000USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 5,080,000USD | 6,804,000USD | 8,569,000USD | 10,248,000USD | 6,055,000USD | 1,655,000USD | 1,307,000USD | 2,518,000USD |
| Short Term Investments | 0USD | 0USD | 994,000USD | 2,970,000USD | — | — | 0USD | — |
| Total Current Assets | 6,783,000USD | 8,353,000USD | 10,061,000USD | 11,782,000USD | 7,474,000USD | 3,164,000USD | 2,813,000USD | 3,972,000USD |
| Other Non Current Assets | 36,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 3,369,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 1,001,000USD | 938,000USD | 798,000USD | 748,000USD | 810,000USD | 543,000USD | 561,000USD | 628,000USD |
| Other Current Liabilities | 464,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 6,051,000USD | 7,701,000USD | 9,568,000USD | 11,348,000USD | 6,977,000USD | 2,892,000USD | 2,511,000USD | 3,651,000USD |
| Total Equity Including Noncontrolling Interest | 6,051,000USD | — | — | — | — | — | — | — |
| Deferred Revenue | 12,000USD | — | — | — | — | — | — | — |
| Net Receivables | 361,000USD | 163,000USD | 201,000USD | 454,000USD | 470,000USD | 498,000USD | 335,000USD | 214,000USD |
| Inventory | 969,000USD | 1,048,000USD | 994,000USD | 767,000USD | 729,000USD | 753,000USD | 794,000USD | 880,000USD |
| Property Plant Equipment Net | 2,601,000USD | 2,674,000USD | 2,746,000USD | 2,806,000USD | 2,833,000USD | 404,000USD | 407,000USD | 419,000USD |
| Accounts Payable | 314,000USD | 115,000USD | 183,000USD | 238,000USD | 123,000USD | 164,000USD | 215,000USD | 128,000USD |
| Short Term Debt | 146,000USD | 205,000USD | 200,000USD | 155,000USD | 111,000USD | 57,000USD | 56,000USD | 94,000USD |
| Common Stock | 5,000USD | 5,000USD | 5,000USD | 5,000USD | 4,000USD | 2,000USD | 1,000USD | 1,000USD |
| Retained Earnings | -146,375,000USD | -144,543,000USD | -142,480,000USD | -140,676,000USD | -139,378,000USD | -137,762,000USD | -136,097,000USD | -134,842,000USD |
| Other Current Assets | — | 338,000USD | 297,000USD | 313,000USD | 220,000USD | 258,000USD | 377,000USD | 360,000USD |
| Total Liab | — | 3,362,000USD | 3,275,000USD | 3,276,000USD | 3,388,000USD | 734,000USD | 767,000USD | 798,000USD |
| Other Current Liab | — | 593,000USD | 383,000USD | 333,000USD | 564,000USD | 310,000USD | 278,000USD | 394,000USD |
| Capital Stock | — | 5,000USD | 5,000USD | 5,000USD | 4,000USD | 2,000USD | 1,000USD | 1,000USD |
| Cash | — | 6,804,000USD | 7,575,000USD | 7,278,000USD | 6,055,000USD | 1,655,000USD | 1,307,000USD | 2,518,000USD |
| Current Deferred Revenue | — | 25,000USD | 32,000USD | 22,000USD | 12,000USD | 12,000USD | 12,000USD | 12,000USD |
| Net Debt | — | -4,175,000USD | -4,898,000USD | -4,595,000USD | -3,366,000USD | -1,407,000USD | -1,045,000USD | -2,254,000USD |
| Short Long Term Debt | — | 63,000USD | 61,000USD | 60,000USD | 59,000USD | 57,000USD | 56,000USD | 53,000USD |
| Short Long Term Debt Total | — | 2,629,000USD | 2,677,000USD | 2,683,000USD | 2,689,000USD | 248,000USD | 262,000USD | 264,000USD |
| Long Term Debt | — | 128,000USD | 145,000USD | 160,000USD | 175,000USD | 191,000USD | 206,000USD | 170,000USD |
| Property Plant Equipment Gross | — | 3,876,000USD | 3,917,000USD | 5,151,000USD | 5,148,000USD | 2,685,000USD | 2,649,000USD | 2,620,000USD |
| Common Stock Shares Outstanding | — | 5,263,717shares | 5,223,015shares | 4,668,009shares | 1,854,531shares | 1,299,971shares | 729,400shares | 729,400shares |
| Non Current Assets Total | — | 2,710,000USD | 2,782,000USD | 2,842,000USD | 2,891,000USD | 462,000USD | 465,000USD | 477,000USD |
| Non Current Liabilities Total | — | 2,424,000USD | 2,477,000USD | 2,528,000USD | 2,578,000USD | 191,000USD | 206,000USD | 170,000USD |
| Non Currrent Assets Other | — | 36,000USD | 36,000USD | 36,000USD | 58,000USD | 58,000USD | 58,000USD | 58,000USD |
| Net Working Capital | — | 7,415,000USD | 9,263,000USD | 11,034,000USD | 6,664,000USD | 2,621,000USD | 2,252,000USD | 3,344,000USD |
| Unclassified Non Current Liabilities | — | 2,296,000USD | 2,332,000USD | 2,368,000USD | 2,403,000USD | — | — | — |
| Unclassified Equity | — | 152,234,000USD | 152,038,000USD | 152,014,000USD | 146,347,000USD | 140,650,000USD | 138,606,000USD | 138,491,000USD |
| Accumulated Other Comprehensive Income | — | — | — | 0USD | — | — | — | — |
| 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 | 12,843,000USD | 3,278,000USD | 7,293,000USD | 6,782,000USD | 11,501,000USD | 6,022,000USD | 4,979,000USD | 7,754,000USD |
| Other Current Assets | 297,000USD | 377,000USD | 388,000USD | 378,000USD | 252,000USD | 206,000USD | 277,000USD | 351,000USD |
| Total Liab | 3,275,000USD | 767,000USD | 942,000USD | 1,503,000USD | 1,466,000USD | 2,138,000USD | 2,412,000USD | 1,440,000USD |
| Total Stockholder Equity | 9,568,000USD | 2,511,000USD | 6,351,000USD | 5,279,000USD | 10,035,000USD | 3,884,000USD | 2,567,000USD | 6,314,000USD |
| Other Current Liab | 383,000USD | 278,000USD | 368,000USD | 554,000USD | 409,000USD | 235,000USD | 1,191,000USD | 748,000USD |
| Common Stock | 5,000USD | 1,000USD | 5,000USD | 1,000USD | 12,000USD | 5,000USD | 1,000USD | 24,000USD |
| Capital Stock | 5,000USD | 1,000USD | 5,000USD | 1,000USD | 12,000USD | 5,000USD | 1,000USD | 24,000USD |
| Retained Earnings | -142,480,000USD | -136,097,000USD | -129,913,000USD | -122,203,000USD | -112,508,000USD | -104,240,000USD | -95,867,000USD | -85,838,000USD |
| Cash | 7,575,000USD | 1,307,000USD | 5,395,000USD | 4,775,000USD | 9,326,000USD | 3,643,000USD | 1,936,000USD | 4,920,000USD |
| Cash And Short Term Investments | 8,569,000USD | 1,307,000USD | 5,395,000USD | 4,775,000USD | 9,326,000USD | 3,643,000USD | 1,936,000USD | 4,920,000USD |
| Total Current Assets | 10,061,000USD | 2,813,000USD | 6,673,000USD | 6,119,000USD | 10,656,000USD | 4,819,000USD | 3,542,000USD | 6,671,000USD |
| Total Current Liabilities | 798,000USD | 561,000USD | 786,000USD | 1,324,000USD | 943,000USD | 794,000USD | 1,581,000USD | 1,163,000USD |
| Current Deferred Revenue | 32,000USD | 12,000USD | 18,000USD | 44,000USD | — | — | — | — |
| Net Debt | -4,898,000USD | -1,045,000USD | -4,989,000USD | -4,416,000USD | -8,771,000USD | -2,201,000USD | -982,000USD | -4,440,000USD |
| Short Term Debt | 200,000USD | 56,000USD | 250,000USD | 180,000USD | 196,000USD | 98,000USD | 123,000USD | 219,000USD |
| Short Long Term Debt | 61,000USD | 56,000USD | 33,000USD | — | 32,000USD | 98,000USD | 123,000USD | 219,000USD |
| Short Long Term Debt Total | 2,677,000USD | 262,000USD | 406,000USD | 359,000USD | 555,000USD | 1,442,000USD | 954,000USD | 480,000USD |
| Long Term Debt | 145,000USD | 206,000USD | 156,000USD | — | — | 673,000USD | 137,000USD | 261,000USD |
| Short Term Investments | 994,000USD | 0USD | — | — | — | 28,000USD | 20,000USD | 9,000USD |
| Net Receivables | 201,000USD | 335,000USD | 95,000USD | 113,000USD | 77,000USD | 25,000USD | 149,000USD | 139,000USD |
| Inventory | 994,000USD | 794,000USD | 795,000USD | 853,000USD | 1,001,000USD | 945,000USD | 1,180,000USD | 1,261,000USD |
| Accounts Payable | 183,000USD | 215,000USD | 150,000USD | 540,000USD | 333,000USD | 404,000USD | 265,000USD | 173,000USD |
| Property Plant Equipment Net | 2,746,000USD | 407,000USD | 598,000USD | 641,000USD | 845,000USD | 1,203,000USD | 1,437,000USD | 1,083,000USD |
| Property Plant Equipment Gross | 3,917,000USD | 2,649,000USD | 3,017,000USD | 641,000USD | 845,000USD | 1,203,000USD | 1,437,000USD | 1,083,000USD |
| Common Stock Shares Outstanding | 32,759,830shares | 697,974shares | 66,986shares | 5,211shares | 4,663shares | 1,252shares | 543shares | 404shares |
| Non Current Assets Total | 2,782,000USD | 465,000USD | 620,000USD | 663,000USD | 845,000USD | 1,203,000USD | 1,437,000USD | 1,083,000USD |
| Non Current Liabilities Total | 2,477,000USD | 206,000USD | 156,000USD | 179,000USD | 523,000USD | 1,344,000USD | 831,000USD | 277,000USD |
| Non Currrent Assets Other | 36,000USD | 58,000USD | 22,000USD | 22,000USD | 22,000USD | -1,203,000USD | -1,437,000USD | 1,083,000USD |
| Net Working Capital | 9,263,000USD | 2,252,000USD | 5,887,000USD | 4,795,000USD | 9,713,000USD | 4,025,000USD | 1,961,000USD | 5,508,000USD |
| Unclassified Non Current Liabilities | 2,332,000USD | — | — | — | — | — | — | — |
| Unclassified Equity | 152,038,000USD | 138,606,000USD | 136,254,000USD | 127,480,000USD | 122,519,000USD | 108,114,000USD | 100,410,000USD | 93,689,000USD |
| Accumulated Other Comprehensive Income | — | — | 0USD | — | — | — | -1,978,000USD | -1,585,000USD |
| Other Assets | — | — | — | 22,000USD | 22,000USD | 665,000USD | — | — |
| Net Tangible Assets | — | — | — | 5,279,000USD | 10,035,000USD | 3,884,000USD | 2,567,000USD | 6,314,000USD |
| Non Current Liabilities Other | — | — | — | — | — | 671,000USD | 694,000USD | — |
| Deferred Long Term Liab | — | — | — | — | — | — | — | 16,000USD |
| Other Liab | — | — | — | — | — | — | — | 16,000USD |
| Unclassified Non Current Assets | — | — | — | — | — | — | — | -1,083,000USD |
| 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 | -2,063,000USD | -1,804,000USD | -1,298,000USD | -1,616,000USD | -1,665,000USD | -1,255,000USD | -1,513,000USD | -1,584,000USD |
| Depreciation | 31,000USD | 32,000USD | 29,000USD | 35,000USD | 39,000USD | 41,000USD | 42,000USD | 36,000USD |
| Stock Based Compensation | 23,000USD | 36,000USD | 47,000USD | 90,000USD | 91,000USD | 80,000USD | 73,000USD | 88,000USD |
| Other Non Cash Items | 7,000USD | 32,000USD | 43,000USD | 44,000USD | 91,000USD | 80,000USD | -25,000USD | 90,000USD |
| Change To Account Receivables | 32,000USD | 246,000USD | 16,000USD | 22,000USD | -163,000USD | -121,000USD | 29,000USD | -84,000USD |
| Change To Inventory | -54,000USD | -227,000USD | -56,000USD | 42,000USD | 41,000USD | 86,000USD | 19,000USD | -25,000USD |
| Change In Working Capital | 73,000USD | 40,000USD | -200,000USD | 297,000USD | -22,000USD | -84,000USD | 24,000USD | -129,000USD |
| Total Cash From Operating Activities | -1,929,000USD | -1,664,000USD | -1,379,000USD | -1,150,000USD | -1,557,000USD | -1,218,000USD | -1,399,000USD | -1,587,000USD |
| Capital Expenditures | 0USD | -13,000USD | -42,000USD | -47,000USD | -36,000USD | -15,000USD | -28,000USD | -39,000USD |
| Free Cash Flow | -1,929,000USD | -1,677,000USD | -1,421,000USD | -1,197,000USD | -1,593,000USD | -1,233,000USD | -1,427,000USD | -1,626,000USD |
| Investments | 1,000,000USD | 2,000,000USD | -3,006,000USD | -47,000USD | -36,000USD | -15,000USD | 0USD | -39,000USD |
| Total Cashflows From Investing Activities | 1,000,000USD | 1,987,000USD | -3,006,000USD | -47,000USD | -36,000USD | -15,000USD | -28,000USD | -39,000USD |
| Net Borrowings | -15,000USD | -14,000USD | -14,000USD | -14,000USD | -14,000USD | -13,000USD | -12,000USD | — |
| Total Cash From Financing Activities | 158,000USD | -26,000USD | 5,608,000USD | 5,597,000USD | 1,941,000USD | 22,000USD | 1,965,000USD | 16,000USD |
| Issuance Of Capital Stock | 173,000USD | 0USD | 0USD | 1,640,000USD | 1,066,000USD | 38,000USD | 0USD | 0USD |
| Change In Cash | -771,000USD | 297,000USD | 1,223,000USD | 4,400,000USD | 348,000USD | -1,211,000USD | 566,000USD | -1,610,000USD |
| Begin Period Cash Flow | 7,575,000USD | 7,278,000USD | 6,055,000USD | 1,655,000USD | 1,307,000USD | 2,518,000USD | 1,952,000USD | 3,562,000USD |
| End Period Cash Flow | 6,804,000USD | 7,575,000USD | 7,278,000USD | 6,055,000USD | 1,655,000USD | 1,307,000USD | 2,518,000USD | 1,952,000USD |
| Other Cashflows From Investing Activities | 1,000,000USD | 2,000,000USD | -2,964,000USD | — | — | — | 28,000USD | — |
| Other Cashflows From Financing Activities | 158,000USD | -26,000USD | 5,622,000USD | — | 889,000USD | -3,000USD | 1,977,000USD | -6,000USD |
| Unclassified Investing Cash Flow | — | -2,000,000USD | 3,006,000USD | — | — | — | — | — |
| Unclassified Financing Cash Flow | — | — | — | 3,971,000USD | — | — | — | — |
| 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 | -6,383,000USD | -6,184,000USD | -7,710,000USD | -9,695,000USD | -8,268,000USD | -7,937,000USD | -10,018,000USD | -11,908,000USD |
| Depreciation | 135,000USD | 156,000USD | 135,000USD | 183,000USD | 303,000USD | 288,000USD | 413,000USD | 447,000USD |
| Stock Based Compensation | 264,000USD | 326,000USD | 555,000USD | 711,000USD | 765,000USD | 645,000USD | 873,000USD | 3,413,000USD |
| Other Non Cash Items | 119,000USD | -26,000USD | -2,000USD | 34,000USD | -646,000USD | -21,000USD | 126,000USD | -21,000USD |
| Change To Account Receivables | 121,000USD | -242,000USD | 20,000USD | -42,000USD | -52,000USD | 124,000USD | -133,000USD | -123,000USD |
| Change To Inventory | -200,000USD | 1,000USD | 58,000USD | 148,000USD | -56,000USD | 235,000USD | 81,000USD | -721,000USD |
| Change In Working Capital | 115,000USD | -305,000USD | -544,000USD | 190,000USD | 67,000USD | -83,000USD | 548,000USD | -1,060,000USD |
| Total Cash From Operating Activities | -5,750,000USD | -6,033,000USD | -7,566,000USD | -8,577,000USD | -7,779,000USD | -7,108,000USD | -8,058,000USD | -9,129,000USD |
| Capital Expenditures | -138,000USD | -84,000USD | -149,000USD | -174,000USD | -100,000USD | -114,000USD | -71,000USD | -239,000USD |
| Free Cash Flow | -5,888,000USD | -6,117,000USD | -7,715,000USD | -8,751,000USD | -7,879,000USD | -7,222,000USD | -8,129,000USD | -9,368,000USD |
| Investments | -964,000USD | -56,000USD | -121,000USD | -170,000USD | -99,000USD | -67,000USD | -71,000USD | 5,070,000USD |
| Total Cashflows From Investing Activities | -1,102,000USD | -56,000USD | -149,000USD | -170,000USD | -99,000USD | -67,000USD | -71,000USD | 5,016,000USD |
| Net Borrowings | -56,000USD | -17,000USD | 108,000USD | -32,000USD | -93,000USD | 511,000USD | -220,000USD | -352,000USD |
| Total Cash From Financing Activities | 13,120,000USD | 2,001,000USD | 8,335,000USD | 4,196,000USD | 13,561,000USD | 8,882,000USD | 5,145,000USD | 6,932,000USD |
| Issuance Of Capital Stock | 2,706,000USD | 38,000USD | 7,226,000USD | 4,228,000USD | 12,421,000USD | 5,741,000USD | 3,631,000USD | 5,132,000USD |
| Change In Cash | 6,268,000USD | -4,088,000USD | 620,000USD | -4,551,000USD | 5,683,000USD | 1,707,000USD | -2,984,000USD | 2,819,000USD |
| Begin Period Cash Flow | 1,307,000USD | 5,395,000USD | 4,775,000USD | 9,326,000USD | 3,643,000USD | 1,936,000USD | 4,920,000USD | 2,101,000USD |
| End Period Cash Flow | 7,575,000USD | 1,307,000USD | 5,395,000USD | 4,775,000USD | 9,326,000USD | 3,643,000USD | 1,936,000USD | 4,920,000USD |
| Other Cashflows From Investing Activities | 2,000,000USD | 28,000USD | — | 4,000USD | 1,000USD | 47,000USD | — | 185,000USD |
| Other Cashflows From Financing Activities | 13,120,000USD | 1,980,000USD | 2,820,000USD | 4,228,000USD | 1,233,000USD | 3,276,000USD | 1,734,000USD | 2,155,000USD |
| Unclassified Investing Cash Flow | -2,000,000USD | — | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | -2,650,000USD | — | 5,418,000USD | -4,228,000USD | 12,455,000USD | 5,095,000USD | 3,741,000USD | 5,187,000USD |
| Sale Purchase Of Stock | — | — | -11,000USD | — | -17,000USD | 436,000USD | -55,000USD | -58,000USD |
| Change To Liabilities | — | — | — | 250,000USD | -71,000USD | 139,000USD | 547,000USD | -29,000USD |
| Dividends Paid | — | — | — | — | -17,000USD | -436,000USD | -55,000USD | — |
| Cash And Cash Equivalents Changes | — | — | — | — | — | 1,707,000USD | -2,984,000USD | 2,819,000USD |
| 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
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q3 2024Quarterly · 2024-09-30 | Geography | International | 0 | USD | 0001628280-24-047314 |
| Q3 2024Quarterly · 2024-09-30 | Geography | United States | 482,000 | USD | 0001628280-24-047314 |
| Q2 2024Quarterly · 2024-06-30 | Geography | International | 0 | USD | 0001628280-24-036248 |
| Q2 2024Quarterly · 2024-06-30 | Geography | United States | 459,000 | USD | 0001628280-24-036248 |
| Q3 2023Quarterly · 2023-09-30 | Geography | International | 0 | USD | 0001628280-24-047314 |
| Q3 2023Quarterly · 2023-09-30 | Geography | United States | 360,000 | USD | 0001628280-24-047314 |
| Q2 2023Quarterly · 2023-06-30 | Geography | International | 0 | USD | 0001628280-24-036248 |
| Q2 2023Quarterly · 2023-06-30 | Geography | United States | 305,000 | USD | 0001628280-24-036248 |
| FY 2022Yearly · 2022-12-31 | Product | Grant Revenue | 0 | USD | 0001628280-23-008353 |
| FY 2022Yearly · 2022-12-31 | Product | Product Sales | 1,019,000 | USD | 0001628280-23-008353 |
| FY 2021Yearly · 2021-12-31 | Product | Grant Revenue | 24,000 | USD | 0001628280-23-008353 |
| FY 2021Yearly · 2021-12-31 | Product | Product Sales | 576,000 | USD | 0001628280-23-008353 |
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.