TCRX
TScan Therapeutics, Inc.
Company overview
- Market capitalization
- —
- Employees
- 138
- Latest publication
- 2026-09-29
About TScan Therapeutics, Inc.
TScan Therapeutics, Inc., a clinical-stage biotechnology company, develops T cell receptor-engineered T cell (TCR-T) therapies for the treatment of patients with cancer in the United States. The company's lead product is TSC-101, for the treatment of patients with acute myeloid leukemia (AML), myelodysplastic syndrome (MDS), and acute lymphoblastic leukemia (ALL) in patients undergoing allogeneic hematopoietic cell transplantation (HCT), which is in Phase I clinical trial, as well as eliminates residual disease and promotes donor chimerism. It also develops TSC-102-A01 and TSC-102-A03, which are allogeneic and donor-derived TCR-T therapy candidates targeting epitopes. In addition, the company develops TSC-200, TSC-201, TSC-202, TSC-203, and TSC-204 for the treatment of solid tumors. It has a research collaboration and license agreement with Amgen Inc. to identify antigens recognized by T cells in patients with Crohn's disease. TScan Therapeutics, Inc. was incorporated in 2018 and is headquartered in Waltham, Massachusetts.
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 | 1,051,000USD | 982,000USD | 2,567,000USD | 2,511,000USD | 3,076,000USD | 2,171,000USD | 665,000USD | 1,049,000USD |
| Research Development | 23,402,000USD | 21,904,000USD | 20,039,000USD | 31,689,000USD | 32,634,000USD | 29,788,000USD | 29,354,000USD | 26,262,000USD |
| Selling General Administrative | 8,142,000USD | 8,217,000USD | 5,730,000USD | 7,698,000USD | 8,919,000USD | 8,457,000USD | 7,295,000USD | 7,409,000USD |
| General And Administrative Expenses | 8,142,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 31,544,000USD | 29,428,000USD | 26,425,000USD | 39,563,000USD | 41,729,000USD | 38,421,000USD | 37,377,000USD | 33,671,000USD |
| Operating Income | -30,493,000USD | -29,139,000USD | -23,858,000USD | -37,052,000USD | -38,653,000USD | -36,250,000USD | -36,712,000USD | -32,622,000USD |
| Total Other Income Expense Net | 134,000USD | 473,000USD | 881,000USD | 1,342,000USD | 1,701,000USD | 2,123,000USD | 903,000USD | 2,735,000USD |
| Interest Expense | 699,000USD | 689,000USD | 702,000USD | 699,000USD | 689,000USD | 679,000USD | 784,000USD | 958,000USD |
| Net Income | -30,359,000USD | -28,666,000USD | -22,977,000USD | -35,710,000USD | -36,952,000USD | -34,127,000USD | -35,809,000USD | -29,887,000USD |
| Cost Of Revenue | — | 693,000USD | 723,000USD | 767,000USD | — | — | 711,000USD | 1,026,999USD |
| Gross Profit | — | 289,000USD | 2,567,000USD | 2,511,000USD | 3,076,000USD | 2,171,000USD | 665,000USD | 1,049,000USD |
| Interest Income | — | 1,162,000USD | 1,583,000USD | 2,041,000USD | 2,390,000USD | 2,802,000USD | 2,777,000USD | 3,693,000USD |
| Net Interest Income | — | 473,000USD | 881,000USD | 1,342,000USD | 1,701,000USD | 2,123,000USD | 1,993,000USD | 2,735,000USD |
| Income Before Tax | — | -28,666,000USD | -22,977,000USD | -35,710,000USD | -36,952,000USD | -34,127,000USD | -35,809,000USD | -29,887,000USD |
| Net Income From Continuing Ops | — | -28,666,000USD | -22,977,000USD | -35,710,000USD | -36,952,000USD | -34,127,000USD | -35,809,000USD | -29,887,000USD |
| Ebit | — | -29,139,000USD | -22,275,000USD | -35,011,000USD | -36,263,000USD | -33,448,000USD | -35,025,000USD | -28,929,000USD |
| Ebitda | — | -28,446,000USD | -21,552,000USD | -34,244,000USD | -35,565,000USD | -32,770,000USD | -34,314,000USD | -27,902,000USD |
| Depreciation And Amortization | — | 693,000USD | 723,000USD | 767,000USD | 698,000USD | 678,000USD | 711,000USD | 1,027,000USD |
| Reconciled Depreciation | — | 693,000USD | 723,000USD | 767,000USD | 698,000USD | 678,000USD | 711,000USD | 1,027,000USD |
| Income Tax Expense | — | — | — | — | — | — | 1,254,000USD | — |
| 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 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 10,325,000USD | 2,816,000USD | 21,049,000USD | 13,535,000USD | 10,141,000USD | 1,085,000USD | 0USD |
| Cost Of Revenue | 2,866,000USD | 4,107,999USD | 88,153,000USD | 5,137,000USD | 3,328,000USD | 20,577,000USD | 9,442,000USD |
| Gross Profit | 7,459,000USD | 2,816,000USD | 21,049,000USD | 13,535,000USD | 10,141,000USD | -19,492,000USD | -9,442,000USD |
| Research Development | 114,150,000USD | 107,350,000USD | 88,153,000USD | 59,819,000USD | 44,954,000USD | 20,577,000USD | 9,442,000USD |
| Selling General Administrative | 31,988,000USD | 29,559,000USD | 25,492,000USD | 20,352,000USD | 13,828,000USD | 6,741,000USD | 4,768,000USD |
| Unclassified Operating Expenses | -2,866,000USD | — | — | — | — | -20,577,000USD | -9,442,000USD |
| Total Operating Expenses | 143,272,000USD | 137,637,000USD | 114,507,000USD | 80,171,000USD | 58,782,000USD | 6,741,000USD | 4,768,000USD |
| Operating Income | -135,813,000USD | -134,821,000USD | -93,458,000USD | -66,636,000USD | -48,641,000USD | -26,233,000USD | -14,210,000USD |
| Interest Income | 8,816,000USD | 12,065,000USD | 6,304,000USD | 1,591,000USD | 17,000USD | 106,000USD | 552,000USD |
| Interest Expense | 2,769,000USD | 3,653,000USD | 3,759,000USD | 1,176,000USD | 16,000USD | 0USD | 0USD |
| Net Interest Income | 6,047,000USD | 8,412,000USD | 2,422,000USD | 415,000USD | 16,000USD | 106,000USD | 552,000USD |
| Income Before Tax | -129,766,000USD | -127,499,000USD | -89,218,000USD | -66,221,000USD | -48,625,000USD | -26,127,000USD | -13,658,000USD |
| Net Income | -129,766,000USD | -127,499,000USD | -89,218,000USD | -66,221,000USD | -48,625,000USD | -26,127,000USD | -13,658,000USD |
| Net Income From Continuing Ops | -129,766,000USD | -127,499,000USD | -88,328,000USD | -66,221,000USD | -48,641,000USD | -26,127,000USD | -13,658,000USD |
| Ebit | -135,813,000USD | -123,846,000USD | -85,459,000USD | -65,045,000USD | -48,625,000USD | -26,233,000USD | -14,210,000USD |
| Ebitda | -132,947,000USD | -119,738,000USD | -80,098,000USD | -59,908,000USD | -45,297,000USD | -25,003,000USD | -13,691,000USD |
| Depreciation And Amortization | 2,866,000USD | 4,108,000USD | 5,361,000USD | 5,137,000USD | 3,328,000USD | 1,230,000USD | 519,000USD |
| Reconciled Depreciation | 2,866,000USD | 4,108,000USD | 5,565,000USD | 5,137,000USD | 3,328,000USD | 1,230,000USD | 519,000USD |
| Total Other Income Expense Net | 6,047,000USD | 7,322,000USD | 4,240,000USD | 415,000USD | 16,000USD | 106,000USD | 552,000USD |
| Income Tax Expense | — | — | 5,193,105USD | -415,000USD | 3,091,442USD | -106,000USD | -552,000USD |
| Non Operating Income Net Other | — | — | — | 415,000USD | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | -66,221,000USD | -48,625,000USD | -26,127,000USD | -13,658,000USD |
| Source | 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 | 171,452,000USD | 201,991,000USD | 228,789,000USD | 262,225,000USD | 298,561,000USD | 332,709,000USD | 371,118,000USD | 348,027,000USD |
| Cash And Equivalents | 100,156,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 104,403,000USD | 132,766,000USD | 152,406,000USD | 188,165,000USD | 221,130,000USD | 254,836,000USD | 292,722,000USD | 274,085,000USD |
| Other Current Assets | 4,247,000USD | 4,709,000USD | 4,802,000USD | 3,712,000USD | 3,085,000USD | 3,147,000USD | 2,612,000USD | 2,965,000USD |
| Total Liabilities | 102,433,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 30,964,000USD | 19,970,000USD | 18,695,000USD | 29,208,000USD | 31,322,000USD | 29,816,000USD | 35,956,000USD | 28,660,000USD |
| Total Stockholder Equity | 69,019,000USD | 96,922,000USD | 123,123,000USD | 144,021,000USD | 176,714,000USD | 210,202,000USD | 240,970,000USD | 229,087,000USD |
| Total Equity Including Noncontrolling Interest | 69,019,000USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 11,707,000USD | — | — | — | — | — | — | — |
| Long Term Debt | 21,072,000USD | 32,654,000USD | 32,534,000USD | 32,414,000USD | 32,296,000USD | 32,182,000USD | 32,072,000USD | 30,647,000USD |
| Deferred Revenue | 586,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 61,971,000USD | 64,126,000USD | 66,449,000USD | 68,741,000USD | 70,618,000USD | 71,087,000USD | 71,599,000USD | 67,104,000USD |
| Accounts Payable | 3,122,000USD | 2,303,000USD | 1,241,000USD | 6,353,000USD | 4,539,000USD | 4,966,000USD | 4,278,000USD | 3,647,000USD |
| Short Term Debt | 7,717,000USD | 7,438,000USD | 7,167,000USD | 6,904,000USD | 6,288,000USD | 4,971,000USD | 4,570,000USD | 3,898,000USD |
| Retained Earnings | -563,887,000USD | -533,528,000USD | -504,862,000USD | -481,885,000USD | -446,175,000USD | -409,223,000USD | -375,096,000USD | -339,287,000USD |
| Total Liab | — | 105,069,000USD | 105,666,000USD | 118,204,000USD | 121,847,000USD | 122,507,000USD | 130,148,000USD | 118,940,000USD |
| Other Current Liab | — | 8,592,000USD | 10,287,000USD | 10,765,000USD | 12,797,000USD | 9,607,000USD | 15,410,000USD | 11,181,000USD |
| Common Stock | — | 6,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD |
| Capital Stock | — | 7,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD | 6,000USD |
| Cash | — | 128,057,000USD | 152,406,000USD | 169,506,000USD | 169,394,000USD | 154,108,000USD | 178,689,000USD | 133,118,000USD |
| Cash And Short Term Investments | — | 128,057,000USD | 152,406,000USD | 184,453,000USD | 218,045,000USD | 251,689,000USD | 290,110,000USD | 271,120,000USD |
| Current Deferred Revenue | — | 1,637,000USD | — | 5,186,000USD | 7,698,000USD | 10,272,000USD | 11,698,000USD | 9,934,000USD |
| Net Debt | — | -68,174,000USD | -58,268,000USD | -73,884,000USD | -72,694,000USD | -57,071,000USD | -81,308,000USD | -42,762,000USD |
| Short Long Term Debt Total | — | 59,883,000USD | 94,138,000USD | 95,622,000USD | 96,700,000USD | 97,037,000USD | 97,381,000USD | 90,356,000USD |
| Property Plant Equipment Gross | — | 64,126,000USD | 88,019,000USD | 68,741,000USD | 70,618,000USD | 71,087,000USD | 90,303,000USD | 67,104,000USD |
| Common Stock Shares Outstanding | — | 129,913,376shares | 129,862,038shares | 129,835,938shares | 129,730,451shares | 129,678,572shares | 120,789,625shares | 118,700,362shares |
| Non Current Assets Total | — | 69,225,000USD | 76,383,000USD | 74,060,000USD | 77,431,000USD | 77,873,000USD | 78,396,000USD | 73,942,000USD |
| Non Current Liabilities Total | — | 85,099,000USD | 86,971,000USD | 88,996,000USD | 90,525,000USD | 92,691,000USD | 94,192,000USD | 90,280,000USD |
| Non Currrent Assets Other | — | 5,099,000USD | 71,352,000USD | 288,000USD | 6,813,000USD | 6,786,000USD | 6,797,000USD | 6,838,000USD |
| Net Working Capital | — | 112,796,000USD | 138,513,000USD | 158,957,000USD | 189,808,000USD | 225,020,000USD | 256,766,000USD | 245,425,000USD |
| Unclassified Non Current Liabilities | — | 52,445,000USD | 54,437,000USD | 56,304,000USD | 58,116,000USD | 60,385,000USD | 61,985,000USD | 59,487,000USD |
| Unclassified Equity | — | 630,437,000USD | 627,973,000USD | 625,892,000USD | 622,881,000USD | 619,417,000USD | 616,003,000USD | 568,362,000USD |
| Short Term Investments | — | — | 0USD | 14,947,000USD | 48,651,000USD | 97,581,000USD | 111,421,000USD | 138,002,000USD |
| Unclassified Current Assets | — | — | -4,802,000USD | — | — | — | — | — |
| Unclassified Non Current Assets | — | — | -61,418,000USD | 5,031,000USD | — | — | — | — |
| Accumulated Other Comprehensive Income | — | — | — | 2,000USD | -4,000USD | -4,000USD | 51,000USD | — |
| Non Current Liabilities Other | — | — | — | 278,000USD | 113,000USD | 124,000USD | 135,000USD | 146,000USD |
| 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 |
|---|---|---|---|---|---|---|---|
| Total Assets | 228,789,000USD | 371,118,000USD | 272,149,000USD | 199,091,000USD | 188,107,000USD | 49,738,000USD | 49,383,000USD |
| Other Current Assets | 4,802,000USD | 2,612,000USD | 2,193,000USD | 4,100,000USD | 4,249,000USD | 1,654,000USD | 615,000USD |
| Total Liab | 105,666,000USD | 130,148,000USD | 121,282,000USD | 99,657,000USD | 27,329,000USD | 92,200,000USD | 6,840,000USD |
| Total Stockholder Equity | 123,123,000USD | 240,970,000USD | 150,867,000USD | 99,434,000USD | 160,778,000USD | -42,462,000USD | 42,543,000USD |
| Other Current Liab | 10,287,000USD | 15,410,000USD | 10,716,000USD | 6,838,000USD | 6,517,000USD | 2,494,000USD | 943,000USD |
| Common Stock | 5,000USD | 6,000USD | 5,000USD | 3,000USD | 3,000USD | 1,000USD | — |
| Capital Stock | 6,000USD | 6,000USD | 5,000USD | 3,000USD | 3,000USD | 1,000USD | 0USD |
| Retained Earnings | -504,862,000USD | -375,096,000USD | -247,597,000USD | -158,379,000USD | -92,158,000USD | -43,533,000USD | -17,406,000USD |
| Cash | 152,406,000USD | 178,689,000USD | 133,359,000USD | 120,027,000USD | 161,405,000USD | 34,791,000USD | 41,764,000USD |
| Cash And Short Term Investments | 152,406,000USD | 290,110,000USD | 192,044,000USD | 120,027,000USD | 161,405,000USD | 34,791,000USD | 41,764,000USD |
| Total Current Assets | 152,406,000USD | 292,722,000USD | 194,237,000USD | 124,127,000USD | 165,654,000USD | 36,445,000USD | 42,379,000USD |
| Total Current Liabilities | 18,695,000USD | 35,956,000USD | 29,820,000USD | 17,305,000USD | 21,343,000USD | 17,446,000USD | 2,396,000USD |
| Net Debt | -58,268,000USD | -81,308,000USD | -40,926,000USD | -34,043,000USD | -155,362,000USD | -27,357,000USD | -36,877,000USD |
| Short Term Debt | 7,167,000USD | 4,570,000USD | 6,593,000USD | 3,681,000USD | 1,651,000USD | 1,415,000USD | 443,000USD |
| Short Long Term Debt Total | 94,138,000USD | 97,381,000USD | 92,433,000USD | 85,984,000USD | 6,043,000USD | 7,434,000USD | 4,887,000USD |
| Long Term Debt | 32,534,000USD | 32,072,000USD | 26,700,000USD | 29,290,000USD | — | — | — |
| Short Term Investments | 0USD | 111,421,000USD | 58,685,000USD | 0USD | — | — | — |
| Accounts Payable | 1,241,000USD | 4,278,000USD | 2,374,000USD | 2,912,000USD | 1,765,000USD | 2,910,000USD | 1,010,000USD |
| Property Plant Equipment Net | 66,449,000USD | 71,599,000USD | 71,234,000USD | 69,202,000USD | 17,256,000USD | 12,532,000USD | 6,409,000USD |
| Property Plant Equipment Gross | 88,019,000USD | 90,303,000USD | 85,831,000USD | 10,100,000USD | 11,765,000USD | 12,532,000USD | 6,409,000USD |
| Common Stock Shares Outstanding | 129,862,038shares | 111,990,417shares | 65,599,858shares | 24,048,267shares | 23,907,597shares | 24,938,366shares | 24,938,366shares |
| Non Current Assets Total | 76,383,000USD | 78,396,000USD | 77,912,000USD | 74,964,000USD | 22,453,000USD | 13,293,000USD | 7,004,000USD |
| Non Current Liabilities Total | 86,971,000USD | 94,192,000USD | 91,462,000USD | 82,352,000USD | 5,986,000USD | 74,754,000USD | 4,444,000USD |
| Non Currrent Assets Other | 71,352,000USD | 6,797,000USD | 6,678,000USD | 725,000USD | 5,197,000USD | 761,000USD | 595,000USD |
| Net Working Capital | 138,513,000USD | 256,766,000USD | 164,417,000USD | 106,822,000USD | 144,311,000USD | 18,999,000USD | 39,983,000USD |
| Unclassified Current Assets | -4,802,000USD | — | — | — | — | — | — |
| Unclassified Non Current Assets | -61,418,000USD | — | — | — | -5,197,000USD | — | — |
| Unclassified Non Current Liabilities | 54,437,000USD | 61,985,000USD | 64,762,000USD | 52,964,000USD | 4,295,000USD | 65,462,000USD | 4,444,000USD |
| Unclassified Equity | 627,974,000USD | 616,003,000USD | 398,454,000USD | 257,807,000USD | 441,037,000USD | 60,750,000USD | 59,949,000USD |
| Current Deferred Revenue | — | 11,698,000USD | 10,137,000USD | 3,874,000USD | 11,410,000USD | 10,627,000USD | 912,000USD |
| Accumulated Other Comprehensive Income | — | 51,000USD | — | 0USD | -188,107,000USD | -59,681,000USD | 0USD |
| Non Current Liabilities Other | — | 135,000USD | — | 49,000USD | 97,000USD | 238,000USD | — |
| Short Long Term Debt | — | — | 3,347,000USD | — | — | — | — |
| Unclassified Current Liabilities | — | — | -3,347,000USD | — | — | — | — |
| Other Liab | — | — | — | 49,000USD | 1,594,000USD | 9,054,000USD | — |
| Other Assets | — | — | — | 5,762,000USD | 5,197,000USD | 761,000USD | 595,000USD |
| Net Tangible Assets | — | — | — | 99,434,000USD | 160,778,000USD | -42,462,000USD | -17,138,000USD |
| Source | 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 | -28,666,000USD | -22,977,000USD | -35,710,000USD | -36,952,000USD | -34,127,000USD | -35,809,000USD | -29,887,000USD | -31,661,000USD |
| Depreciation | 693,000USD | 723,000USD | 767,000USD | 698,000USD | 678,000USD | 711,000USD | 1,027,000USD | 1,116,000USD |
| Stock Based Compensation | 2,465,000USD | 2,008,000USD | 3,011,000USD | 3,273,000USD | 3,414,000USD | 2,714,000USD | 2,523,000USD | 2,328,000USD |
| Other Non Cash Items | 2,585,000USD | 65,000USD | -173,000USD | -672,000USD | -1,167,000USD | -287,000USD | -1,302,000USD | -191,000USD |
| Change In Working Capital | 1,109,000USD | -11,821,000USD | -359,000USD | 386,000USD | -6,384,000USD | 5,259,000USD | -279,000USD | 2,183,000USD |
| Total Cash From Operating Activities | -24,279,000USD | -32,002,000USD | -32,464,000USD | -33,267,000USD | -37,586,000USD | -27,412,000USD | -27,918,000USD | -26,225,000USD |
| Capital Expenditures | -70,000USD | -171,000USD | -1,425,000USD | -1,279,000USD | -1,532,000USD | -888,000USD | -1,370,000USD | -862,000USD |
| Free Cash Flow | -24,349,000USD | -32,173,000USD | -33,889,000USD | -34,546,000USD | -39,118,000USD | -28,300,000USD | -29,288,000USD | -27,087,000USD |
| Investments | 0USD | 15,000,000USD | 32,576,000USD | 48,437,000USD | 13,530,000USD | 27,293,000USD | -82,353,000USD | -33,716,000USD |
| Total Cashflows From Investing Activities | -70,000USD | 14,829,000USD | 32,576,000USD | 48,437,000USD | 13,530,000USD | 27,293,000USD | -82,353,000USD | -33,716,000USD |
| Total Cash From Financing Activities | 0USD | 73,000USD | 0USD | 116,000USD | -525,000USD | 45,690,000USD | 1,230,000USD | 161,587,000USD |
| Dividends Paid | 0USD | 0USD | 0USD | 0USD | 0USD | — | 0USD | 0USD |
| Change In Cash | -24,349,000USD | -17,100,000USD | 112,000USD | 15,286,000USD | -24,581,000USD | 45,571,000USD | -109,041,000USD | 101,646,000USD |
| Begin Period Cash Flow | 152,406,000USD | 174,537,000USD | 169,394,000USD | 159,139,000USD | 183,720,000USD | 138,149,000USD | 247,190,000USD | 145,544,000USD |
| End Period Cash Flow | 128,056,999USD | 157,437,000USD | 169,506,000USD | 174,425,000USD | 159,139,000USD | 183,720,000USD | 138,149,000USD | 247,190,000USD |
| Unclassified Operating Cash Flow | -2,465,000USD | — | — | — | — | — | — | — |
| Sale Purchase Of Stock | — | 73,000USD | — | 191,000USD | — | 333,000USD | — | — |
| Issuance Of Capital Stock | — | 0USD | 0USD | — | — | 0USD | 0USD | — |
| Other Cashflows From Financing Activities | — | 73,000USD | — | -75,000USD | -525,000USD | 45,690,000USD | 1,230,000USD | 161,587,000USD |
| Unclassified Investing Cash Flow | — | — | 1,425,000USD | 1,279,000USD | 1,532,000USD | — | 1,370,000USD | — |
| 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 |
|---|---|---|---|---|---|---|---|
| Net Income | -129,766,000USD | -127,499,000USD | -89,218,000USD | -66,221,000USD | -48,625,000USD | -26,127,000USD | -13,658,000USD |
| Depreciation | 2,866,000USD | 4,108,000USD | 5,361,000USD | 5,137,000USD | 3,328,000USD | 1,230,000USD | 519,000USD |
| Stock Based Compensation | 11,706,000USD | 9,549,000USD | 5,208,000USD | 4,551,000USD | 2,516,000USD | 515,000USD | 240,000USD |
| Other Non Cash Items | -1,947,000USD | -2,034,000USD | -315,000USD | 260,000USD | 9,162,000USD | 2,000USD | 78,000USD |
| Change In Working Capital | -18,178,000USD | 5,054,000USD | 17,606,000USD | -10,230,000USD | -5,896,000USD | 21,357,000USD | 299,000USD |
| Total Cash From Operating Activities | -135,319,000USD | -110,822,000USD | -61,358,000USD | -66,503,000USD | -48,677,000USD | -3,023,000USD | -12,522,000USD |
| Capital Expenditures | -4,407,000USD | -3,825,000USD | -3,146,000USD | -4,225,000USD | -9,941,000USD | -4,238,000USD | -1,247,000USD |
| Free Cash Flow | -139,726,000USD | -114,647,000USD | -64,504,000USD | -70,728,000USD | -58,618,000USD | -7,261,000USD | -13,769,000USD |
| Investments | 113,779,000USD | -52,613,000USD | -64,049,000USD | -4,225,000USD | -9,941,000USD | -4,238,000USD | -1,247,000USD |
| Total Cashflows From Investing Activities | 109,372,000USD | -52,613,000USD | -60,759,000USD | -4,225,000USD | -9,941,000USD | -4,238,000USD | -1,247,000USD |
| Net Borrowings | 0USD | 15,313,000USD | 0USD | 29,030,000USD | 29,354,000USD | 29,354,000USD | 29,354,000USD |
| Total Cash From Financing Activities | -336,000USD | 208,765,000USD | 135,443,000USD | 29,356,000USD | 189,668,000USD | 288,000USD | 34,812,000USD |
| Dividends Paid | 0USD | 0USD | — | — | — | — | — |
| Sale Purchase Of Stock | 264,000USD | — | — | 326,000USD | 189,668,000USD | — | — |
| Issuance Of Capital Stock | 0USD | 33,131,000USD | 42,607,000USD | 193,000USD | 189,377,000USD | 99,730,000USD | 34,807,000USD |
| Change In Cash | -26,283,000USD | 45,330,000USD | 13,326,000USD | -41,372,000USD | 131,050,000USD | -6,973,000USD | 21,043,000USD |
| Begin Period Cash Flow | 183,720,000USD | 138,390,000USD | 125,064,000USD | 166,436,000USD | 35,386,000USD | 41,764,000USD | 21,316,000USD |
| End Period Cash Flow | 157,437,000USD | 183,720,000USD | 138,390,000USD | 125,064,000USD | 166,436,000USD | 34,791,000USD | 42,359,000USD |
| Other Cashflows From Financing Activities | -600,000USD | 160,321,000USD | 93,029,000USD | -191,000USD | 100,021,000USD | 288,000USD | 34,812,000USD |
| Unclassified Investing Cash Flow | — | 3,825,000USD | 6,436,000USD | 4,225,000USD | 9,941,000USD | 4,238,000USD | 1,247,000USD |
| Change To Liabilities | — | — | — | 1,260,000USD | 3,244,000USD | 20,570,000USD | 161,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -41,372,000USD | 131,050,000USD | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | -9,162,000USD | — | — |
| Unclassified Financing Cash Flow | — | — | — | — | -129,375,000USD | -129,084,000USD | -64,161,000USD |
| Source | 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.