SVRA
Savara Inc
Company overview
- Market capitalization
- $1.04B
- Employees
- 70
- Latest publication
- 2026-09-29
About Savara Inc
Savara Inc., a clinical stage biopharmaceutical company, focuses on rare respiratory diseases in the United States. The company's lead product candidate is molgramostim, an inhaled granulocyte-macrophage colony-stimulating factor, which is in Phase 3 development stage for the treatment of autoimmune pulmonary alveolar proteinosis. Savara Inc. was founded in 2007 and is headquartered in Langhorne, Pennsylvania.
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 | 272,000USD | 0USD | 0USD |
| Cost Of Revenue | 66,000USD | 40,000USD | — | 385,000USD | 905,000USD | 70,000USD | 20,311,000USD | 600,000USD |
| Gross Profit | -66,000USD | -40,000USD | — | -385,000USD | -905,000USD | -70,000USD | -20,311,000USD | -600,000USD |
| Research Development | 23,398,000USD | 20,902,000USD | 20,592,000USD | 20,751,000USD | 19,159,000USD | 23,294,000USD | 20,311,000USD | 17,617,000USD |
| Selling General Administrative | 15,568,000USD | 12,528,000USD | 9,627,000USD | 10,655,000USD | 9,246,000USD | 7,848,000USD | 6,013,000USD | 5,540,000USD |
| Total Operating Expenses | 38,924,000USD | 33,390,000USD | 30,255,000USD | 31,055,000USD | 27,530,000USD | 31,104,000USD | 6,046,000USD | 22,590,000USD |
| Operating Income | -38,990,000USD | -33,430,000USD | -30,255,000USD | -31,440,000USD | -28,435,000USD | -31,174,000USD | -26,357,000USD | -23,190,000USD |
| Interest Income | 1,057,000USD | 1,195,000USD | 548,000USD | 921,000USD | 1,498,000USD | 1,913,000USD | 2,129,000USD | 1,072,000USD |
| Net Interest Income | 1,057,000USD | 1,195,000USD | 548,000USD | 921,000USD | 1,498,000USD | 1,913,000USD | 2,129,000USD | 1,072,000USD |
| Income Before Tax | -37,284,000USD | -32,235,999USD | -29,561,000USD | -30,401,000USD | -26,639,000USD | -29,044,000USD | -24,248,000USD | -22,243,000USD |
| Net Income | -37,284,000USD | -32,236,000USD | -29,561,000USD | -30,401,000USD | -26,639,000USD | -29,044,000USD | -24,248,000USD | -22,243,000USD |
| Net Income From Continuing Ops | -37,284,000USD | -32,236,000USD | -29,561,000USD | -30,401,000USD | -26,639,000USD | -29,044,000USD | -24,248,000USD | -22,243,000USD |
| Ebit | -38,990,000USD | -33,430,000USD | -29,561,000USD | -31,440,000USD | -27,651,000USD | -29,044,000USD | -26,357,000USD | -23,190,000USD |
| Ebitda | -38,924,000USD | -33,390,000USD | -29,486,000USD | -31,407,000USD | -27,621,000USD | -28,974,000USD | -26,324,000USD | -23,157,000USD |
| Depreciation And Amortization | 66,000USD | 40,000USD | 75,000USD | 33,000USD | 30,000USD | 70,000USD | 33,000USD | 33,000USD |
| Reconciled Depreciation | 66,000USD | -129,000USD | 75,000USD | 73,000USD | 68,000USD | -75,000USD | 69,000USD | 69,000USD |
| Total Other Income Expense Net | 1,706,000USD | 1,194,000USD | 694,000USD | 1,039,000USD | 1,796,000USD | 2,130,000USD | 2,109,000USD | 947,000USD |
| Tax Provision | — | — | — | — | 0USD | — | — | — |
| Income Tax Expense | — | — | — | — | — | 1,332,000USD | — | — |
| Unclassified Operating Expenses | — | — | — | — | — | — | -20,278,000USD | — |
| Selling And Marketing Expenses | — | — | — | — | — | — | — | 36,000USD |
| 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 | 0USD | 1,000USD | 257,000USD | 0USD | 0USD |
| Cost Of Revenue | 245,000USD | 78,029,000USD | 44,262,000USD | 27,879,000USD | 28,991,000USD | 35,038,000USD | 38,781,000USD | 526,000USD |
| Gross Profit | -245,000USD | -78,029,000USD | -44,262,000USD | -27,879,000USD | -28,991,000USD | -34,781,000USD | -38,781,000USD | -526,000USD |
| Research Development | 81,404,000USD | 78,029,000USD | 44,262,000USD | 27,879,000USD | 28,991,000USD | 35,038,000USD | 38,781,000USD | 37,173,000USD |
| Selling General Administrative | 42,056,000USD | 25,037,000USD | 15,668,000USD | 10,929,000USD | 12,350,000USD | 11,964,000USD | 12,862,000USD | 10,654,000USD |
| Total Operating Expenses | 123,302,000USD | 25,167,000USD | 15,745,000USD | 10,960,000USD | 12,486,000USD | 14,519,000USD | 40,244,000USD | 48,353,000USD |
| Operating Income | -123,547,000USD | -103,196,000USD | -60,007,000USD | -38,839,000USD | -41,477,000USD | -49,300,000USD | -79,025,000USD | -70,045,000USD |
| Interest Income | 4,162,000USD | 6,467,000USD | 4,436,000USD | — | — | — | 361,000USD | 18,000USD |
| Net Interest Income | 4,162,000USD | 6,467,000USD | 4,436,000USD | -88,000USD | -2,282,000USD | -1,482,000USD | -70,000USD | 11,000USD |
| Income Before Tax | -118,837,000USD | -95,881,000USD | -54,698,000USD | -38,150,000USD | -43,014,000USD | -49,615,000USD | -78,173,000USD | -70,027,000USD |
| Net Income | -118,837,000USD | -95,881,000USD | -54,698,000USD | -38,150,000USD | -43,014,000USD | -49,615,000USD | -78,173,000USD | -61,516,000USD |
| Net Income From Continuing Ops | -118,837,000USD | -95,881,000USD | -54,698,000USD | -38,150,000USD | -43,014,000USD | -49,615,000USD | -78,173,000USD | -61,516,000USD |
| Ebit | -123,705,000USD | -102,399,000USD | -59,210,000USD | -38,043,000USD | -40,633,000USD | -46,107,000USD | -50,741,000USD | -70,027,000USD |
| Ebitda | -123,460,000USD | -102,269,000USD | -59,133,000USD | -38,012,000USD | -40,497,000USD | -45,852,000USD | -50,430,000USD | -69,501,000USD |
| Depreciation And Amortization | 245,000USD | 130,000USD | 77,000USD | 31,000USD | 136,000USD | 255,000USD | 311,000USD | 526,000USD |
| Reconciled Depreciation | 87,000USD | 130,000USD | 175,000USD | 167,000USD | 367,000USD | 693,000USD | 1,010,000USD | 526,000USD |
| Total Other Income Expense Net | 4,710,000USD | 7,315,000USD | 5,309,000USD | 689,000USD | -1,537,000USD | -315,000USD | 852,000USD | 18,000USD |
| Unclassified Operating Expenses | — | -77,899,000USD | -44,185,000USD | -27,848,000USD | -28,855,000USD | -32,483,000USD | -11,399,000USD | — |
| Income Tax Expense | — | — | 797,000USD | 796,000USD | 2,282,000USD | 1,482,000USD | 26,852,000USD | -8,511,000USD |
| Interest Expense | — | — | — | 88,000USD | 2,282,000USD | 1,482,000USD | 70,000USD | 11,000USD |
| Net Income Applicable To Common Shares | — | — | — | — | -43,014,000USD | -49,615,000USD | -78,173,000USD | -61,516,000USD |
| Non Operating Income Net Other | — | — | — | — | — | -315,000USD | 852,000USD | 18,000USD |
| Tax Provision | — | — | — | — | — | — | 0USD | -8,511,000USD |
| 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 | 192,138,000USD | 221,645,000USD | 253,436,000USD | 140,924,000USD | 163,765,000USD | 189,316,000USD | 212,879,000USD | 238,817,000USD |
| Cash And Equivalents | 41,800,000USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 173,034,000USD | 202,772,000USD | 235,702,000USD | 124,386,000USD | 146,443,000USD | 172,500,000USD | 196,327,000USD | 219,440,000USD |
| Short Term Investments | 131,234,000USD | 163,981,000USD | 202,522,000USD | 108,109,000USD | 129,007,000USD | 152,944,000USD | 181,199,000USD | 198,013,000USD |
| Total Current Assets | 178,317,000USD | 209,265,000USD | 241,616,000USD | 128,198,000USD | 150,988,000USD | 177,444,000USD | 202,135,000USD | 226,395,000USD |
| Other Current Assets | 5,283,000USD | 5,440,000USD | 4,660,000USD | 2,712,000USD | 3,448,000USD | 3,898,000USD | 4,765,000USD | 5,796,000USD |
| Other Non Current Assets | 1,891,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 48,478,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 17,599,000USD | 15,539,000USD | 20,396,000USD | 16,757,000USD | 13,628,000USD | 11,898,000USD | 14,724,000USD | 12,788,000USD |
| Other Current Liabilities | 10,599,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 770,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 143,660,000USD | 176,039,000USD | 203,133,000USD | 94,386,000USD | 120,484,000USD | 147,850,000USD | 171,449,000USD | 199,349,000USD |
| Total Equity Including Noncontrolling Interest | -534,000USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 0USD | — | — | — | — | — | — | — |
| Long Term Debt | 30,109,000USD | 30,067,000USD | 29,907,000USD | 29,781,000USD | 29,653,000USD | 29,524,000USD | 26,619,000USD | 26,552,000USD |
| Property Plant Equipment Net | 641,000USD | 130,000USD | 100,000USD | 85,000USD | 119,000USD | 138,000USD | 165,000USD | 206,000USD |
| Accounts Payable | 7,000,000USD | 4,496,000USD | 5,757,000USD | 4,136,000USD | 4,749,000USD | 5,557,000USD | 4,545,000USD | 4,609,000USD |
| Common Stock | 204,000USD | 204,000USD | 204,000USD | 173,000USD | 173,000USD | 173,000USD | 173,000USD | 172,000USD |
| Retained Earnings | -685,599,000USD | -645,371,000USD | -608,087,000USD | -575,851,000USD | -546,290,000USD | -515,889,000USD | -489,250,000USD | -460,206,000USD |
| Accumulated Other Comprehensive Income | -534,000USD | -429,000USD | -87,000USD | -155,000USD | -216,000USD | -632,000USD | -750,000USD | 299,000USD |
| Intangible Assets | — | 11,364,000USD | 11,636,000USD | 11,651,000USD | 11,629,000USD | 10,733,000USD | 10,337,000USD | 11,111,000USD |
| Total Liab | — | 45,606,000USD | 50,303,000USD | 46,538,000USD | 43,281,000USD | 41,466,000USD | 41,430,000USD | 39,468,000USD |
| Other Current Liab | — | 11,043,000USD | 14,632,000USD | 12,572,000USD | 8,789,000USD | 6,220,000USD | 10,063,000USD | 8,023,000USD |
| Capital Stock | — | 204,000USD | 204,000USD | 173,000USD | 173,000USD | 173,000USD | 173,000USD | 172,000USD |
| Cash | — | 38,791,000USD | 33,180,000USD | 16,277,000USD | 17,436,000USD | 19,556,000USD | 15,128,000USD | 21,427,000USD |
| Net Debt | — | -8,724,000USD | -3,273,000USD | 13,553,000USD | 12,307,000USD | 10,089,000USD | 11,607,000USD | 5,281,000USD |
| Short Long Term Debt Total | — | 30,067,000USD | 29,907,000USD | 29,830,000USD | 29,743,000USD | 29,645,000USD | 26,735,000USD | 26,708,000USD |
| Net Receivables | — | 1,053,000USD | 1,254,000USD | 1,100,000USD | 1,097,000USD | 1,046,000USD | 1,043,000USD | 1,159,000USD |
| Common Stock Shares Outstanding | — | 253,280,551shares | 222,387,531shares | 216,462,161shares | 216,431,348shares | 216,146,934shares | 198,191,936shares | 211,847,651shares |
| Non Current Assets Total | — | 12,380,000USD | 11,820,000USD | 12,726,000USD | 12,777,000USD | 11,872,000USD | 10,744,000USD | 12,422,000USD |
| Non Current Liabilities Total | — | 30,067,000USD | 29,907,000USD | 29,781,000USD | 29,653,000USD | 29,568,000USD | 26,706,000USD | 26,680,000USD |
| Non Currrent Assets Other | — | 886,000USD | 84,000USD | 990,000USD | 1,029,000USD | 1,001,000USD | 242,000USD | 1,105,000USD |
| Net Working Capital | — | 193,726,000USD | 221,220,000USD | 111,441,000USD | 137,360,000USD | 165,546,000USD | 187,411,000USD | 213,607,000USD |
| Unclassified Equity | — | 821,431,000USD | 810,899,000USD | 670,046,000USD | 666,644,000USD | 664,025,000USD | 661,103,000USD | 658,912,000USD |
| Short Term Debt | — | — | 7,000USD | 49,000USD | 90,000USD | 121,000USD | 116,000USD | 156,000USD |
| Property Plant Equipment Gross | — | — | 2,433,000USD | — | — | — | 2,327,000USD | — |
| Non Current Liabilities Other | — | — | — | — | — | 44,000USD | 87,000USD | 128,000USD |
| 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 | 253,436,000USD | 212,879,000USD | 177,564,000USD | 139,777,000USD | 176,598,000USD | 97,745,000USD | 136,203,000USD | 152,287,000USD |
| Intangible Assets | 11,636,000USD | 10,337,000USD | 10,960,000USD | 10,656,000USD | 11,274,000USD | 12,218,000USD | 11,111,000USD | 11,372,000USD |
| Other Current Assets | 4,660,000USD | 4,765,000USD | 2,623,000USD | 71,000USD | 3,829,000USD | 1,238,000USD | 2,306,000USD | 830,000USD |
| Total Liab | 50,303,000USD | 41,430,000USD | 37,192,000USD | 31,999,000USD | 32,100,000USD | 33,362,000USD | 34,505,000USD | 152,287,000USD |
| Total Stockholder Equity | 203,133,000USD | 171,449,000USD | 140,372,000USD | 107,778,000USD | 144,498,000USD | 64,383,000USD | 101,698,000USD | 108,219,000USD |
| Other Current Liab | 14,632,000USD | 10,063,000USD | 6,950,000USD | 4,469,000USD | 4,749,000USD | 5,400,000USD | 5,031,000USD | 3,043,000USD |
| Common Stock | 204,000USD | 173,000USD | 140,000USD | 116,000USD | 116,000USD | 55,000USD | 52,000USD | 36,000USD |
| Capital Stock | 204,000USD | 173,000USD | 140,000USD | 116,000USD | 116,000USD | 55,000USD | 52,000USD | 36,000USD |
| Retained Earnings | -608,087,000USD | -489,250,000USD | -393,369,000USD | -338,671,000USD | -300,521,000USD | -257,507,000USD | -207,892,000USD | -129,719,000USD |
| Cash | 33,180,000USD | 15,128,000USD | 26,585,000USD | 52,100,000USD | 34,012,000USD | 22,880,000USD | 49,804,000USD | 24,301,000USD |
| Cash And Short Term Investments | 235,702,000USD | 196,327,000USD | 162,319,000USD | 125,876,000USD | 161,171,000USD | 82,188,000USD | 121,761,000USD | 110,830,000USD |
| Total Current Assets | 241,616,000USD | 202,135,000USD | 165,947,000USD | 128,954,000USD | 165,000,000USD | 85,121,000USD | 124,067,000USD | 113,344,000USD |
| Total Current Liabilities | 20,396,000USD | 14,724,000USD | 10,597,000USD | 5,867,000USD | 14,660,000USD | 8,174,000USD | 10,880,000USD | 7,254,000USD |
| Net Debt | -3,273,000USD | 11,607,000USD | -94,000USD | -25,958,000USD | -8,221,000USD | 2,403,000USD | -24,252,000USD | 270,000USD |
| Short Term Debt | 7,000USD | 116,000USD | 143,000USD | 64,000USD | 8,468,000USD | 179,000USD | 2,440,000USD | 82,000USD |
| Short Long Term Debt Total | 29,907,000USD | 26,735,000USD | 26,491,000USD | 26,142,000USD | 25,791,000USD | 25,283,000USD | 25,552,000USD | 24,571,000USD |
| Long Term Debt | 29,907,000USD | 26,619,000USD | 26,348,000USD | 26,078,000USD | 17,323,000USD | 25,104,000USD | 23,112,000USD | 24,530,000USD |
| Short Term Investments | 202,522,000USD | 181,199,000USD | 135,734,000USD | 73,776,000USD | 127,159,000USD | 59,308,000USD | 71,957,000USD | 86,529,000USD |
| Net Receivables | 1,254,000USD | 1,043,000USD | 1,005,000USD | 954,000USD | 1,144,000USD | 1,695,000USD | 1,617,000USD | 1,684,000USD |
| Accounts Payable | 5,757,000USD | 4,545,000USD | 3,504,000USD | 1,334,000USD | 1,443,000USD | 2,595,000USD | 3,409,000USD | 3,879,000USD |
| Property Plant Equipment Net | 100,000USD | 165,000USD | 270,000USD | 51,000USD | 73,000USD | 156,000USD | 352,000USD | 522,000USD |
| Property Plant Equipment Gross | 2,433,000USD | 2,327,000USD | 2,282,000USD | 1,974,000USD | 2,152,000USD | 156,000USD | 352,000USD | 522,000USD |
| Accumulated Other Comprehensive Income | -87,000USD | -750,000USD | -271,000USD | -605,000USD | 5,000USD | 942,000USD | -17,000USD | 200,000USD |
| Common Stock Shares Outstanding | 222,387,531shares | 198,191,936shares | 165,204,652shares | 152,771,817shares | 133,919,144shares | 59,309,090shares | 40,027,758shares | 33,300,704shares |
| Non Current Assets Total | 11,820,000USD | 10,744,000USD | 11,617,000USD | 10,823,000USD | 11,598,000USD | 12,624,000USD | 12,136,000USD | 38,943,000USD |
| Non Current Liabilities Total | 29,907,000USD | 26,706,000USD | 26,595,000USD | 26,132,000USD | 17,440,000USD | 25,188,000USD | 23,625,000USD | 36,814,000USD |
| Non Currrent Assets Other | 84,000USD | 242,000USD | 387,000USD | 116,000USD | 251,000USD | 250,000USD | 673,000USD | 131,000USD |
| Net Working Capital | 221,220,000USD | 187,411,000USD | 155,350,000USD | 123,087,000USD | 150,340,000USD | 76,947,000USD | 113,187,000USD | 106,090,000USD |
| Unclassified Equity | 810,899,000USD | 661,103,000USD | 533,732,000USD | 446,822,000USD | 444,782,000USD | 320,838,000USD | 309,503,000USD | 237,666,000USD |
| Non Current Liabilities Other | — | 87,000USD | 247,000USD | 54,000USD | 117,000USD | 84,000USD | 513,000USD | 12,284,000USD |
| Other Assets | — | — | 1USD | 0USD | — | 0USD | 11,111,000USD | 11,503,000USD |
| Inventory | — | — | 1USD | 2,053,000USD | -1,144,000USD | -1,695,000USD | -1,617,000USD | — |
| Other Liab | — | — | — | — | 21,000USD | 84,000USD | 266,000USD | 12,284,000USD |
| Short Long Term Debt | — | — | — | — | 8,333,000USD | — | 2,000,000USD | — |
| Net Tangible Assets | — | — | — | — | 133,224,000USD | 64,383,000USD | 101,698,000USD | 81,301,000USD |
| Unclassified Current Liabilities | — | — | — | — | -8,333,000USD | — | -2,000,000USD | — |
| Deferred Long Term Liab | — | — | — | — | — | 12,218,000USD | 11,111,000USD | 11,372,000USD |
| Unclassified Non Current Liabilities | — | — | — | — | — | -12,302,000USD | -11,377,000USD | -23,656,000USD |
| Good Will | — | — | — | — | — | — | 0USD | 26,918,000USD |
| Unclassified Current Assets | — | — | — | — | — | — | -1,617,000USD | — |
| Unclassified Non Current Assets | — | — | — | — | — | — | -11,111,000USD | -11,503,000USD |
| Current Deferred Revenue | — | — | — | — | — | — | — | 250,000USD |
| 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 | -37,284,000USD | -32,236,000USD | -29,561,000USD | -30,401,000USD | -26,639,000USD | -29,044,000USD | -24,248,000USD | -22,243,000USD |
| Depreciation | 66,000USD | 27,000USD | 76,000USD | 33,000USD | 68,000USD | -75,000USD | 69,000USD | 69,000USD |
| Stock Based Compensation | 10,727,000USD | 5,355,000USD | 3,425,000USD | 2,669,000USD | 2,972,000USD | 3,036,000USD | 2,371,000USD | 2,196,000USD |
| Other Non Cash Items | 10,310,000USD | -362,000USD | 3,126,000USD | -632,000USD | -533,000USD | -1,257,000USD | -1,555,000USD | -933,000USD |
| Change In Working Capital | -6,138,000USD | 2,159,000USD | 3,829,000USD | 2,070,000USD | -3,057,000USD | 4,059,000USD | 695,000USD | -1,584,000USD |
| Total Cash From Operating Activities | -33,046,000USD | -25,057,000USD | -22,530,000USD | -26,261,000USD | -27,189,000USD | -23,281,000USD | -22,668,000USD | -22,495,000USD |
| Capital Expenditures | -54,000USD | -2,000USD | -2,000USD | -15,000USD | -3,000USD | -9,000USD | -3,000USD | -21,000USD |
| Free Cash Flow | -33,100,000USD | -25,059,000USD | -22,532,000USD | -26,276,000USD | -27,192,000USD | -23,272,000USD | -22,671,000USD | -22,516,000USD |
| Investments | 38,832,000USD | -93,562,000USD | 21,468,000USD | 24,327,000USD | 29,329,000USD | 17,895,000USD | -98,167,000USD | 29,538,000USD |
| Total Cashflows From Investing Activities | 38,778,000USD | -93,564,000USD | 21,468,000USD | 24,327,000USD | 29,329,000USD | 17,895,000USD | -98,167,000USD | 29,538,000USD |
| Net Borrowings | 0USD | 0USD | 1,000USD | 0USD | 2,368,000USD | — | 0USD | — |
| Total Cash From Financing Activities | -195,000USD | 135,560,000USD | -23,000USD | -49,000USD | 2,318,000USD | -843,000USD | 118,316,000USD | 55,000USD |
| Sale Purchase Of Stock | -240,000USD | -4,787,000USD | -24,000USD | -114,000USD | -215,000USD | -897,000USD | -94,000USD | -2,000USD |
| Change In Cash | 5,611,000USD | 16,903,000USD | -1,159,000USD | -2,120,000USD | 4,428,000USD | -6,299,000USD | -2,437,000USD | 7,079,000USD |
| Begin Period Cash Flow | 33,180,000USD | 16,277,000USD | 17,436,000USD | 19,556,000USD | 15,128,000USD | 21,427,000USD | 23,864,000USD | 16,785,000USD |
| End Period Cash Flow | 38,791,000USD | 33,180,000USD | 16,277,000USD | 17,436,000USD | 19,556,000USD | 15,128,000USD | 21,427,000USD | 23,864,000USD |
| Unclassified Operating Cash Flow | -10,727,000USD | — | -3,425,000USD | — | — | — | — | — |
| Issuance Of Capital Stock | — | 140,228,000USD | — | — | — | -1,000USD | — | — |
| Other Cashflows From Investing Activities | — | 4,281,000USD | — | — | — | — | — | — |
| Other Cashflows From Financing Activities | — | 135,560,000USD | -23,000USD | -49,000USD | 2,318,000USD | 55,000USD | 237,000USD | 57,000USD |
| Unclassified Investing Cash Flow | — | -4,281,000USD | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | — | 4,787,000USD | — | — | -2,153,000USD | — | 118,173,000USD | — |
| 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 | -118,837,000USD | -95,881,000USD | -54,698,000USD | -38,150,000USD | -43,014,000USD | -49,615,000USD | -78,173,000USD | -61,516,000USD |
| Depreciation | 87,000USD | 130,000USD | 77,000USD | 167,000USD | 367,000USD | 693,000USD | 1,010,000USD | 526,000USD |
| Stock Based Compensation | 14,421,000USD | 9,860,000USD | 4,178,000USD | 2,041,000USD | 3,260,000USD | 5,107,000USD | 4,441,000USD | 3,737,000USD |
| Other Non Cash Items | -1,709,000USD | -5,026,000USD | -4,691,000USD | 428,000USD | 449,000USD | 5,903,000USD | 774,000USD | 22,589,000USD |
| Change In Working Capital | 5,001,000USD | 1,829,000USD | 4,073,000USD | 960,000USD | -2,846,000USD | -1,705,000USD | 847,000USD | 2,446,000USD |
| Total Cash From Operating Activities | -101,037,000USD | -89,088,000USD | -51,061,000USD | -34,554,000USD | -40,081,000USD | -39,836,000USD | -45,123,000USD | -39,275,000USD |
| Capital Expenditures | -22,000USD | -25,000USD | -296,000USD | -9,000USD | -57,000USD | -3,294,000USD | -148,000USD | -141,000USD |
| Free Cash Flow | -101,059,000USD | -89,113,000USD | -51,357,000USD | -34,563,000USD | -40,138,000USD | -43,130,000USD | -45,271,000USD | -39,416,000USD |
| Investments | -18,418,000USD | -39,941,000USD | -57,116,000USD | 52,645,000USD | -69,456,000USD | 98,430,000USD | 138,833,000USD | -13,478,000USD |
| Total Cashflows From Investing Activities | -18,440,000USD | -39,941,000USD | -57,116,000USD | 52,645,000USD | -69,456,000USD | 9,053,000USD | 15,740,000USD | -13,619,000USD |
| Net Borrowings | 2,369,000USD | 0USD | 0USD | 88,000USD | 0USD | -514,000USD | -41,000USD | 8,819,000USD |
| Total Cash From Financing Activities | 137,806,000USD | 117,577,000USD | 82,780,000USD | 87,000USD | 120,806,000USD | 3,689,000USD | 54,908,000USD | 55,193,000USD |
| Sale Purchase Of Stock | -5,140,000USD | -995,000USD | -1,208,000USD | -3,000USD | -78,000USD | 2,120,000USD | 54,949,000USD | 46,355,000USD |
| Issuance Of Capital Stock | 140,228,000USD | 118,172,000USD | 83,705,000USD | 83,000USD | 122,231,000USD | 2,290,000USD | 54,839,000USD | 46,297,000USD |
| Change In Cash | 18,052,000USD | -11,457,000USD | -25,515,000USD | 18,088,000USD | 11,132,000USD | -26,924,000USD | 25,503,000USD | 2,180,000USD |
| Begin Period Cash Flow | 15,128,000USD | 26,585,000USD | 52,100,000USD | 34,012,000USD | 22,880,000USD | 49,804,000USD | 24,301,000USD | 22,121,000USD |
| End Period Cash Flow | 33,180,000USD | 15,128,000USD | 26,585,000USD | 52,100,000USD | 34,012,000USD | 22,880,000USD | 49,804,000USD | 24,301,000USD |
| Other Cashflows From Investing Activities | 4,281,000USD | — | -56,820USD | 11,276,000USD | 8,200,000USD | -89,330,000USD | 14,133,000USD | 10,270,000USD |
| Other Cashflows From Financing Activities | 137,806,000USD | 400,000USD | 283,000USD | 2,000USD | -1,347,000USD | 1,913,000USD | 110,000USD | 77,000USD |
| Unclassified Investing Cash Flow | -4,281,000USD | — | — | -11,267,000USD | -8,143,000USD | 3,247,000USD | -137,078,000USD | -10,270,000USD |
| Unclassified Financing Cash Flow | 2,771,000USD | 118,172,000USD | 83,705,000USD | — | 122,231,000USD | 2,290,000USD | — | — |
| Change To Liabilities | — | — | — | — | -1,763,000USD | -431,000USD | 568,000USD | 1,546,000USD |
| Unclassified Operating Cash Flow | — | — | — | — | 1,703,000USD | — | 25,978,000USD | -7,057,000USD |
| Dividends Paid | — | — | — | — | — | -2,120,000USD | — | — |
| Cash And Cash Equivalents Changes | — | — | — | — | — | -27,094,000USD | 25,525,000USD | 2,299,000USD |
| 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.