TIL
Instil Bio, Inc.
Company overview
- Market capitalization
- $47.75M
- Employees
- 17
- Latest publication
- 2026-09-29
About Instil Bio, Inc.
Instil Bio, Inc., a biopharmaceutical company, focuses on identifying and advancing therapeutic opportunities. It seeks to in-license or acquire and develop additional novel therapeutic candidates in diseases with significant unmet medical need. Instil Bio, Inc. was incorporated in 2018 and is headquartered in Dallas, Texas.
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 | 3,986,000USD | 0USD | 0USD |
| Cost Of Revenue | 12,000USD | 12,000USD | 12,000USD | 12,000USD | 498,000USD | 741,000USD | 900,000USD | 1,000,000USD |
| Gross Profit | -12,000USD | -12,000USD | -12,000USD | -12,000USD | -498,000USD | -741,000USD | -900,000USD | -1,000,000USD |
| Research Development | 669,000USD | 3,497,000USD | 9,127,000USD | 6,743,000USD | 5,371,000USD | 1,099,000USD | 562,000USD | 2,921,000USD |
| Selling General Administrative | 5,349,000USD | 6,060,000USD | 5,895,000USD | 6,157,000USD | 9,109,000USD | 10,373,000USD | 10,707,000USD | 10,706,000USD |
| Total Operating Expenses | 6,006,000USD | 9,557,000USD | 15,010,000USD | 23,440,000USD | 30,562,000USD | 10,731,000USD | 23,631,000USD | 14,135,000USD |
| Operating Income | -6,018,000USD | -9,557,000USD | -15,022,000USD | -23,440,000USD | -30,562,000USD | -11,472,000USD | -23,631,000USD | -14,135,000USD |
| Interest Income | 678,000USD | 746,000USD | 893,000USD | 1,044,000USD | 1,175,000USD | 1,352,000USD | 1,654,000USD | 1,919,000USD |
| Interest Expense | 1,552,000USD | 776,000USD | 1,582,000USD | 1,582,000USD | 1,098,000USD | 2,590,000USD | 2,007,000USD | 1,999,000USD |
| Net Interest Income | -874,000USD | -821,000USD | -689,000USD | -538,000USD | 77,000USD | -1,652,000USD | -353,000USD | -80,000USD |
| Income Before Tax | -4,204,000USD | -8,191,000USD | -13,587,000USD | -21,394,000USD | -28,200,000USD | -11,895,000USD | -23,021,000USD | -14,917,000USD |
| Net Income | -4,204,000USD | -8,191,000USD | -13,587,000USD | -21,394,000USD | -28,200,000USD | -11,895,000USD | -23,021,000USD | -14,917,000USD |
| Net Income From Continuing Ops | -4,204,000USD | -8,191,000USD | -13,587,000USD | -21,394,000USD | -28,200,000USD | -11,895,000USD | -23,021,000USD | -14,917,000USD |
| Ebit | -6,018,000USD | -7,415,000USD | -12,005,000USD | -19,812,000USD | -27,314,000USD | -9,305,000USD | -21,014,000USD | -12,918,000USD |
| Ebitda | -6,006,000USD | -7,403,000USD | -11,750,000USD | -19,800,000USD | -26,816,000USD | -8,564,000USD | -20,113,000USD | -11,943,000USD |
| Depreciation And Amortization | 12,000USD | 12,000USD | 255,000USD | 12,000USD | 498,000USD | 741,000USD | 901,000USD | 975,000USD |
| Reconciled Depreciation | 12,000USD | 12,000USD | 12,000USD | 12,000USD | 498,000USD | 741,000USD | 901,000USD | 975,000USD |
| Total Other Income Expense Net | 1,814,000USD | 1,366,000USD | 1,435,000USD | 2,046,000USD | 2,362,000USD | -423,000USD | 610,000USD | -782,000USD |
| Unclassified Operating Expenses | — | — | — | 10,540,000USD | 16,082,000USD | — | 12,362,000USD | — |
| Income Tax Expense | — | — | — | — | — | -949,724USD | — | — |
| Selling And Marketing Expenses | — | — | — | — | — | — | — | 1,000,000USD |
| 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 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 0USD | 0USD | 0USD | 138,000USD | 0USD |
| Cost Of Revenue | 534,000USD | 3,610,000USD | 4,756,000USD | 5,987,000USD | 2,752,000USD | — | 20,000USD |
| Gross Profit | -534,000USD | -3,610,000USD | -4,756,000USD | -5,987,000USD | -2,752,000USD | 138,000USD | -20,000USD |
| Research Development | 10,000,000USD | 11,838,000USD | 39,604,000USD | 141,056,000USD | 107,251,000USD | 19,399,000USD | 4,027,000USD |
| Selling General Administrative | 27,221,000USD | 44,210,000USD | 47,553,000USD | 62,235,000USD | 48,309,000USD | 14,383,000USD | 2,558,000USD |
| Unclassified Operating Expenses | 15,152,000USD | 17,493,000USD | 67,256,000USD | -3,108,000USD | — | — | — |
| Total Operating Expenses | 52,373,000USD | 73,541,000USD | 159,169,000USD | 200,183,000USD | 155,560,000USD | 33,782,000USD | 6,585,000USD |
| Operating Income | -52,907,000USD | -73,541,000USD | -159,169,000USD | -206,170,000USD | -155,560,000USD | -33,644,000USD | -6,585,000USD |
| Interest Income | 3,858,000USD | 6,987,000USD | 8,467,000USD | 3,655,000USD | 80,000USD | 70,000USD | 68,000USD |
| Interest Expense | 5,829,000USD | 8,992,000USD | 5,209,000USD | 1,883,000USD | 1,557,000USD | 3,300,000USD | 0USD |
| Net Interest Income | -1,971,000USD | -2,005,000USD | 4,493,000USD | 1,772,000USD | 3,799,000USD | 70,000USD | 68,000USD |
| Income Before Tax | -71,372,000USD | -74,135,000USD | -156,087,000USD | -225,250,000USD | -156,755,000USD | -37,587,000USD | -6,522,000USD |
| Net Income | -71,372,000USD | -74,135,000USD | -156,087,000USD | -223,177,000USD | -156,794,000USD | -37,738,000USD | -6,454,000USD |
| Net Income From Continuing Ops | -71,372,000USD | -74,135,000USD | -197,006,000USD | -223,177,000USD | -156,794,000USD | -37,738,000USD | -6,522,000USD |
| Ebit | -52,907,000USD | -66,138,000USD | -151,873,000USD | -223,367,000USD | -155,560,000USD | -33,644,000USD | -6,522,000USD |
| Ebitda | -52,373,000USD | -62,528,000USD | -147,117,000USD | -217,380,000USD | -152,808,000USD | -33,388,000USD | -6,502,000USD |
| Depreciation And Amortization | 534,000USD | 3,610,000USD | 4,756,000USD | 5,987,000USD | 2,752,000USD | 256,000USD | 20,000USD |
| Reconciled Depreciation | 534,000USD | 3,610,000USD | 5,819,000USD | 5,987,000USD | 2,752,000USD | 256,000USD | 20,000USD |
| Total Other Income Expense Net | -18,465,000USD | -594,000USD | 3,082,000USD | -19,080,000USD | -1,195,000USD | -3,943,000USD | 63,000USD |
| Selling And Marketing Expenses | — | — | 4,756,000USD | — | — | — | — |
| Tax Provision | — | — | -605,000USD | -2,073,000USD | 39,000USD | 151,000USD | 0USD |
| Income Tax Expense | — | — | — | -2,073,000USD | 39,000USD | 151,000USD | -68,000USD |
| Non Operating Income Net Other | — | — | — | — | -1,195,000USD | — | — |
| Net Income Applicable To Common Shares | — | — | — | — | -156,794,000USD | -37,738,000USD | -6,522,000USD |
| 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 | 197,712,000USD | 200,428,000USD | 203,523,000USD | 211,768,000USD | 230,986,000USD | 237,449,000USD | 263,567,000USD | 272,562,000USD |
| Cash And Equivalents | 5,541,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 71,605,000USD | 188,302,000USD | 191,429,000USD | 196,264,000USD | 207,386,000USD | 219,264,000USD | 124,470,000USD | 132,573,000USD |
| Other Current Assets | 76,000USD | 105,763,000USD | 114,452,000USD | 115,753,000USD | 114,758,000USD | 114,687,000USD | 11,155,000USD | 9,305,000USD |
| Other Non Current Assets | 3,909,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 90,332,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 3,305,000USD | 4,723,000USD | 4,843,000USD | 5,697,000USD | 13,852,000USD | 7,229,000USD | 7,896,000USD | 10,280,000USD |
| Other Non Current Liabilities | 0USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 107,380,000USD | 110,698,000USD | 113,866,000USD | 120,422,000USD | 131,670,000USD | 144,912,000USD | 169,436,000USD | 176,332,000USD |
| Total Equity Including Noncontrolling Interest | 107,380,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 113,927,000USD | 172,000USD | 364,000USD | 553,000USD | 740,000USD | 925,000USD | 130,340,000USD | 131,251,000USD |
| Accounts Payable | 795,000USD | 793,000USD | 779,000USD | 928,000USD | 523,000USD | 286,000USD | 659,000USD | 1,195,000USD |
| Short Term Debt | 393,000USD | — | 372,000USD | 305,000USD | 456,000USD | 2,394,000USD | 1,682,000USD | 1,761,000USD |
| Common Stock | 0USD | — | — | — | — | — | — | — |
| Retained Earnings | -734,991,000USD | -730,692,000USD | -726,488,000USD | -718,297,000USD | -704,710,000USD | -683,316,000USD | -655,116,000USD | -643,221,000USD |
| Accumulated Other Comprehensive Income | -587,000USD | -532,000USD | -583,000USD | -612,000USD | -805,000USD | -451,000USD | -228,000USD | -520,000USD |
| Total Liab | — | 89,730,000USD | 89,657,000USD | 91,346,000USD | 99,316,000USD | 92,537,000USD | 94,131,000USD | 96,230,000USD |
| Other Current Liab | — | 3,930,000USD | 3,692,000USD | 4,464,000USD | 12,873,000USD | 4,549,000USD | 5,555,000USD | 7,324,000USD |
| Capital Stock | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cash | — | 5,022,000USD | 6,638,000USD | 5,801,000USD | 7,688,000USD | 15,366,000USD | 8,805,000USD | 6,663,000USD |
| Cash And Short Term Investments | — | 74,571,000USD | 76,129,000USD | 79,668,000USD | 91,823,000USD | 103,653,000USD | 113,315,000USD | 120,353,000USD |
| Net Debt | — | -5,022,000USD | 78,540,000USD | 79,117,000USD | 77,194,000USD | 71,303,000USD | 78,081,000USD | 78,682,000USD |
| Long Term Debt | — | 84,999,000USD | 84,806,000USD | 84,613,000USD | 84,420,000USD | 84,227,000USD | 84,187,000USD | 82,173,000USD |
| Short Term Investments | — | 69,549,000USD | 69,491,000USD | 73,867,000USD | 84,135,000USD | 88,287,000USD | 104,510,000USD | 113,690,000USD |
| Net Receivables | — | 7,968,000USD | 848,000USD | 843,000USD | 805,000USD | 924,000USD | 2,622,000USD | 2,915,000USD |
| Property Plant Equipment Gross | — | 561,000USD | 747,000USD | 924,000USD | 1,099,000USD | 1,272,000USD | 135,119,000USD | 135,289,000USD |
| Common Stock Shares Outstanding | — | 6,781,976shares | 6,781,976shares | 6,757,742shares | 6,596,975shares | 6,532,658shares | 6,525,885shares | 6,506,681shares |
| Non Current Assets Total | — | 12,126,000USD | 12,094,000USD | 15,504,000USD | 23,600,000USD | 18,185,000USD | 139,097,000USD | 139,989,000USD |
| Non Current Liabilities Total | — | 85,007,000USD | 84,814,000USD | 85,649,000USD | 85,464,000USD | 85,308,000USD | 86,235,000USD | 85,950,000USD |
| Non Current Liabilities Other | — | 8,000USD | 8,000USD | 1,036,000USD | 1,038,000USD | 1,033,000USD | 1,031,000USD | 2,366,000USD |
| Non Currrent Assets Other | — | 11,954,000USD | 11,730,000USD | 11,507,000USD | 11,201,000USD | 10,071,000USD | 8,757,000USD | 6,181,000USD |
| Net Working Capital | — | 183,579,000USD | 186,586,000USD | 190,567,000USD | 193,534,000USD | 212,035,000USD | 116,574,000USD | 122,293,000USD |
| Unclassified Equity | — | 841,922,000USD | 840,937,000USD | 839,331,000USD | 837,185,000USD | 828,679,000USD | 824,780,000USD | 820,073,000USD |
| Short Long Term Debt Total | — | — | 85,178,000USD | 84,918,000USD | 84,882,000USD | 86,669,000USD | 86,886,000USD | 85,345,000USD |
| Long Term Investments | — | — | — | 3,444,000USD | 11,659,000USD | 7,189,000USD | 0USD | 2,557,000USD |
| Other Assets | — | — | — | — | — | 125,647,000USD | -1,190,000USD | — |
| Unclassified Non Current Assets | — | — | — | — | — | -125,647,000USD | — | — |
| Unclassified Current Assets | — | — | — | — | — | — | -2,622,000USD | — |
| Unclassified Non Current Liabilities | — | — | — | — | — | — | 1,017,000USD | 1,411,000USD |
| 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 | 203,523,000USD | 263,567,000USD | 325,630,000USD | 482,128,000USD | 609,983,000USD | 319,012,000USD | 9,476,000USD |
| Other Current Assets | 114,452,000USD | 11,155,000USD | 10,403,000USD | 8,458,000USD | 9,921,000USD | 4,424,000USD | 391,000USD |
| Total Liab | 89,657,000USD | 94,131,000USD | 99,801,000USD | 118,523,000USD | 54,784,000USD | 26,645,000USD | 1,420,000USD |
| Total Stockholder Equity | 113,866,000USD | 169,436,000USD | 225,829,000USD | 363,605,000USD | 555,199,000USD | 292,367,000USD | 8,056,000USD |
| Other Current Liab | 3,692,000USD | 5,555,000USD | 7,597,000USD | 28,048,000USD | 35,266,000USD | 9,786,000USD | 441,000USD |
| Capital Stock | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Retained Earnings | -726,488,000USD | -655,116,000USD | -580,981,000USD | -424,894,000USD | -201,717,000USD | -44,923,000USD | -7,185,000USD |
| Cash | 6,638,000USD | 8,805,000USD | 9,195,000USD | 43,716,000USD | 37,590,000USD | 241,714,000USD | 8,895,000USD |
| Cash And Short Term Investments | 76,129,000USD | 113,315,000USD | 150,356,000USD | 260,920,000USD | 454,099,000USD | 241,714,000USD | 8,895,000USD |
| Total Current Assets | 191,429,000USD | 124,470,000USD | 160,759,000USD | 269,378,000USD | 464,020,000USD | 246,138,000USD | 9,286,000USD |
| Total Current Liabilities | 4,843,000USD | 7,896,000USD | 10,559,000USD | 32,788,000USD | 41,358,000USD | 13,281,000USD | 1,420,000USD |
| Net Debt | 78,540,000USD | 78,081,000USD | 76,859,000USD | 36,186,000USD | -37,590,000USD | -241,714,000USD | -8,895,000USD |
| Short Term Debt | 372,000USD | 1,682,000USD | 1,750,000USD | 2,381,000USD | — | — | — |
| Short Long Term Debt Total | 85,178,000USD | 86,886,000USD | 86,054,000USD | 79,902,000USD | — | — | — |
| Long Term Debt | 84,806,000USD | 84,187,000USD | 81,427,000USD | 72,350,000USD | — | — | — |
| Short Term Investments | 69,491,000USD | 104,510,000USD | 141,161,000USD | 217,204,000USD | 416,509,000USD | 0USD | — |
| Net Receivables | 848,000USD | 2,622,000USD | — | — | 8,138,000USD | 3,173,000USD | — |
| Accounts Payable | 779,000USD | 659,000USD | 1,212,000USD | 2,359,000USD | 5,568,000USD | 3,495,000USD | 979,000USD |
| Property Plant Equipment Net | 364,000USD | 130,340,000USD | 141,071,000USD | 209,337,000USD | 121,999,000USD | 55,341,000USD | 190,000USD |
| Property Plant Equipment Gross | 747,000USD | 135,119,000USD | 148,626,000USD | 217,821,000USD | 121,999,000USD | 55,341,000USD | 190,000USD |
| Accumulated Other Comprehensive Income | -583,000USD | -228,000USD | -348,000USD | -493,000USD | -87,000USD | -283,000USD | 0USD |
| Common Stock Shares Outstanding | 6,668,268shares | 6,510,138shares | 6,503,913shares | 6,475,630shares | 5,299,661shares | 6,410,612shares | 6,410,612shares |
| Non Current Assets Total | 12,094,000USD | 139,097,000USD | 164,871,000USD | 212,750,000USD | 145,963,000USD | 72,874,000USD | 190,000USD |
| Non Current Liabilities Total | 84,814,000USD | 86,235,000USD | 89,242,000USD | 85,735,000USD | 13,426,000USD | 13,364,000USD | 0USD |
| Non Current Liabilities Other | 8,000USD | 1,031,000USD | 4,938,000USD | 8,214,000USD | 11,000,000USD | 10,893,000USD | — |
| Non Currrent Assets Other | 11,730,000USD | 8,757,000USD | 639,000USD | 3,413,000USD | 8,138,000USD | 1,707,000USD | — |
| Net Working Capital | 186,586,000USD | 116,574,000USD | 150,200,000USD | 236,590,000USD | 422,662,000USD | 232,857,000USD | 7,866,000USD |
| Unclassified Equity | 840,937,000USD | 824,780,000USD | 807,158,000USD | 788,992,000USD | 1,366,986,000USD | 337,573,000USD | 15,241,000USD |
| Long Term Investments | — | 0USD | 23,161,000USD | 0USD | — | — | — |
| Unclassified Current Assets | — | -2,622,000USD | — | — | -8,138,000USD | -4,354,000USD | — |
| Unclassified Non Current Liabilities | — | 1,017,000USD | 2,877,000USD | 5,171,000USD | -11,000,000USD | -12,521,000USD | — |
| Good Will | — | — | — | 0USD | 5,722,000USD | 5,722,000USD | 0USD |
| Other Assets | — | — | — | 1,211,000USD | 755,946,000USD | 1,707,000USD | — |
| Intangible Assets | — | — | — | — | 10,104,000USD | 10,104,000USD | — |
| Common Stock | — | — | — | — | -609,983,000USD | — | — |
| Other Liab | — | — | — | — | 13,426,000USD | 13,364,000USD | — |
| Net Tangible Assets | — | — | — | — | 555,199,000USD | -55,425,000USD | -6,892,000USD |
| Unclassified Non Current Assets | — | — | — | — | -755,946,000USD | -1,707,000USD | — |
| Deferred Long Term Liab | — | — | — | — | — | 1,628,000USD | — |
| Inventory | — | — | — | — | — | 1,181,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 260,000USD |
| Stock Based Compensation | 2,021,000USD |
| Change To Liabilities | 9,000USD |
| Change In Working Capital | 1,541,000USD |
| Operating Cash Flow | -5,979,000USD |
| Net Investments | 4,974,000USD |
| Investing Cash Flow | 4,974,000USD |
| Financing Cash Flow | 0USD |
| Effect Of Forex Changes On Cash | -4,000USD |
| Change In Cash | -1,009,000USD |
| End Cash Flow | 5,795,000USD |
| Source | DisclosureDeterministicFinal |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -4,204,000USD | -8,191,000USD | -13,587,000USD | -21,394,000USD | -28,200,000USD | -11,895,000USD | -23,021,000USD | -14,917,000USD |
| Depreciation | 12,000USD | 12,000USD | 12,000USD | 12,000USD | 498,000USD | 741,000USD | 901,000USD | 975,000USD |
| Stock Based Compensation | 985,000USD | 1,606,000USD | 1,768,000USD | 1,824,000USD | 3,495,000USD | 4,501,000USD | 4,068,000USD | 4,173,000USD |
| Other Non Cash Items | 573,000USD | 975,000USD | 509,000USD | 9,815,000USD | 16,393,000USD | 168,000USD | 7,247,000USD | 180,000USD |
| Change To Account Receivables | -304,000USD | -304,000USD | — | — | — | — | — | — |
| Change In Working Capital | 1,297,000USD | 128,000USD | 741,000USD | -5,048,000USD | 3,619,000USD | -4,074,000USD | -9,328,000USD | -1,023,000USD |
| Total Cash From Operating Activities | -1,337,000USD | -7,076,000USD | -10,557,000USD | -14,791,000USD | -4,195,000USD | -10,559,000USD | -20,133,000USD | -10,612,000USD |
| Capital Expenditures | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Free Cash Flow | -1,337,000USD | -7,076,000USD | -10,557,000USD | -14,791,000USD | -4,195,000USD | -10,559,000USD | -20,133,000USD | -10,612,000USD |
| Investments | -317,000USD | 7,809,000USD | 8,447,000USD | -400,000USD | 9,611,000USD | 13,000,000USD | 19,814,000USD | 11,917,000USD |
| Total Cashflows From Investing Activities | -317,000USD | 7,818,000USD | 8,447,000USD | -400,000USD | 9,611,000USD | 13,000,000USD | 19,814,000USD | 11,917,000USD |
| Total Cash From Financing Activities | 0USD | 0USD | 378,000USD | 6,682,000USD | 232,000USD | 1,596,000USD | 159,000USD | 0USD |
| Change In Cash | -1,659,000USD | 723,000USD | -1,757,000USD | -8,488,000USD | 5,691,000USD | 3,972,000USD | -118,000USD | 1,297,000USD |
| Begin Period Cash Flow | 6,804,000USD | 6,081,000USD | 7,838,000USD | 16,326,000USD | 10,635,000USD | 6,663,000USD | 6,781,000USD | 5,484,000USD |
| End Period Cash Flow | 5,145,000USD | 6,804,000USD | 6,081,000USD | 7,838,000USD | 16,326,000USD | 10,635,000USD | 6,663,000USD | 6,781,000USD |
| Other Cashflows From Investing Activities | — | 10,000,000USD | -10,000,000USD | 13,000USD | — | 320,000USD | -11,042,000USD | — |
| Unclassified Operating Cash Flow | — | -1,606,000USD | — | — | — | — | — | — |
| Unclassified Investing Cash Flow | — | -9,991,000USD | 10,000,000USD | — | — | — | 11,042,000USD | — |
| Issuance Of Capital Stock | — | — | 0USD | — | — | — | 0USD | — |
| Other Cashflows From Financing Activities | — | — | 1,742,000USD | 6,682,000USD | -172,000USD | -1,372,000USD | 159,000USD | 11,917,000USD |
| Unclassified Financing Cash Flow | — | — | -1,364,000USD | — | — | — | — | -11,917,000USD |
| Net Borrowings | — | — | — | — | — | 2,762,000USD | 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 |
|---|---|---|---|---|---|---|---|
| Net Income | -71,372,000USD | -74,135,000USD | -156,087,000USD | -223,177,000USD | -156,794,000USD | -37,738,000USD | -6,522,000USD |
| Depreciation | 534,000USD | 3,610,000USD | 4,756,000USD | 5,987,000USD | 2,752,000USD | 256,000USD | 20,000USD |
| Stock Based Compensation | 8,693,000USD | 17,257,000USD | 18,166,000USD | 30,441,000USD | 26,197,000USD | 1,706,000USD | 293,000USD |
| Other Non Cash Items | 26,086,000USD | 10,177,000USD | 60,152,000USD | 16,151,000USD | 636,000USD | 4,685,000USD | 550,000USD |
| Change To Account Receivables | -3,397,000USD | — | — | — | — | — | — |
| Change In Working Capital | -560,000USD | -12,605,000USD | -9,016,000USD | -9,566,000USD | 4,361,000USD | 1,475,000USD | 366,000USD |
| Total Cash From Operating Activities | -36,619,000USD | -55,696,000USD | -82,029,000USD | -180,164,000USD | -122,138,000USD | -29,616,000USD | -5,293,000USD |
| Capital Expenditures | -10,000,000USD | -10,000,000USD | -20,663,000USD | -84,589,000USD | -57,831,000USD | -50,816,000USD | -760,000USD |
| Free Cash Flow | -36,619,000USD | -65,696,000USD | -102,692,000USD | -264,753,000USD | -179,969,000USD | -80,432,000USD | -6,053,000USD |
| Investments | 35,044,000USD | 53,974,000USD | 59,980,000USD | 114,541,000USD | -416,565,000USD | -51,122,000USD | -760,000USD |
| Total Cashflows From Investing Activities | 25,476,000USD | 53,974,000USD | 41,128,000USD | 114,541,000USD | -474,396,000USD | -51,122,000USD | -760,000USD |
| Net Borrowings | 0USD | 2,762,000USD | 8,082,000USD | 70,338,000USD | 0USD | — | — |
| Total Cash From Financing Activities | 7,292,000USD | 1,755,000USD | 8,082,000USD | 71,886,000USD | 393,164,000USD | 313,048,000USD | 14,948,000USD |
| Change In Cash | -3,831,000USD | -61,000USD | -33,020,000USD | 5,626,000USD | -203,674,000USD | 232,869,000USD | 8,895,000USD |
| Begin Period Cash Flow | 10,635,000USD | 10,696,000USD | 43,716,000USD | 38,090,000USD | 241,764,000USD | 8,895,000USD | 0USD |
| End Period Cash Flow | 6,804,000USD | 10,635,000USD | 10,696,000USD | 43,716,000USD | 38,090,000USD | 241,764,000USD | 8,895,000USD |
| Other Cashflows From Investing Activities | -9,568,000USD | 866,000USD | 1,557,000USD | -1,174,000USD | — | — | -550,000USD |
| Other Cashflows From Financing Activities | -172,000USD | -1,007,000USD | 41,128,000USD | 1,548,000USD | 54,148,000USD | 313,048,000USD | 14,948,000USD |
| Unclassified Investing Cash Flow | 10,000,000USD | 9,134,000USD | — | 85,763,000USD | — | 50,816,000USD | 1,310,000USD |
| Unclassified Financing Cash Flow | 7,464,000USD | — | -41,128,000USD | — | -54,217,000USD | -312,618,000USD | -14,948,000USD |
| Issuance Of Capital Stock | — | — | — | 0USD | 391,476,000USD | 312,618,000USD | 14,948,000USD |
| Change To Liabilities | — | — | — | — | 15,908,000USD | -1,054,000USD | 309,000USD |
| Sale Purchase Of Stock | — | — | — | — | 393,233,000USD | — | — |
| Cash And Cash Equivalents Changes | — | — | — | — | -203,370,000USD | — | — |
| 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.