TMC
TMC the metals Co Inc.
Company overview
- Market capitalization
- $1.70B
- Employees
- 48
- Latest publication
- 2026-09-29
About TMC the metals Co Inc.
TMC the metals company Inc., a deep-sea minerals exploration company, focuses on the collection, processing, and refining of polymetallic nodules found on the seafloor in California. It primarily explores for nickel, cobalt, copper, and manganese products. The company holds exploration and commercial rights in two polymetallic nodule contract areas in the Clarion Clipperton Zone of the Pacific Ocean. Its products are used in electric vehicles (EV) and energy storage markets; manganese alloy production required for steel production; and other applications. The company was founded in 2011 and is based in Vancouver, Canada.
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 |
|---|---|---|---|---|---|---|---|---|
| Income Tax Expense | 116,000USD | 44,000USD | 21,000USD | 123,000USD | — | — | 48,000USD | — |
| Net Income | 60,123,000USD | -20,599,000USD | -40,398,000USD | -184,517,000USD | -74,341,000USD | -20,588,000USD | -16,061,000USD | -20,520,000USD |
| Total Revenue | — | 0USD | 0USD | 0USD | 0USD | 0USD | -20,183,000USD | 0USD |
| Cost Of Revenue | — | 39,000USD | 79,000USD | 57,000USD | 58,000USD | 58,000USD | 82,000USD | 83,000USD |
| Gross Profit | — | -39,000USD | -79,000USD | -57,000USD | -58,000USD | -58,000USD | -82,000USD | -83,000USD |
| Selling General Administrative | — | 20,725,000USD | 29,042,137USD | 45,726,000USD | 11,479,000USD | 8,500,000USD | 8,044,000USD | 8,149,000USD |
| Unclassified Operating Expenses | — | 13,218,000USD | 15,583,863USD | 9,633,000USD | 10,496,000USD | 9,515,000USD | 8,221,999USD | 11,813,000USD |
| Total Operating Expenses | — | 33,943,000USD | 44,626,000USD | 55,359,000USD | 21,975,000USD | 18,015,000USD | 16,265,999USD | 19,962,000USD |
| Operating Income | — | -33,982,000USD | -44,705,000USD | -55,359,000USD | -21,975,000USD | -18,015,000USD | -16,347,999USD | -19,962,000USD |
| Interest Income | — | 1,136,000USD | 1,288,000USD | 1,339,000USD | 147,000USD | 19,000USD | 51,000USD | 7,000USD |
| Interest Expense | — | 665,000USD | 680,000USD | 681,000USD | 833,000USD | 1,021,000USD | 1,224,000USD | 615,000USD |
| Net Interest Income | — | 471,000USD | 608,000USD | 658,000USD | -686,000USD | -1,002,000USD | -1,173,000USD | -608,000USD |
| Income Before Tax | — | -20,555,000USD | -40,377,000USD | -184,394,000USD | -74,341,000USD | -20,588,000USD | -16,013,000USD | -20,520,000USD |
| Tax Provision | — | 44,000USD | 21,000USD | 123,000USD | — | 0USD | — | 0USD |
| Net Income From Continuing Ops | — | -20,599,000USD | -40,398,000USD | -184,517,000USD | -74,341,000USD | -20,588,000USD | -16,061,000USD | -20,520,000USD |
| Ebit | — | -19,890,000USD | -39,697,000USD | -183,713,000USD | -73,508,000USD | -19,567,000USD | -14,788,999USD | -19,905,000USD |
| Ebitda | — | -19,851,000USD | -39,618,000USD | -183,656,000USD | -73,450,000USD | -19,509,000USD | -14,706,999USD | -19,822,000USD |
| Depreciation And Amortization | — | 39,000USD | 79,000USD | 57,000USD | 58,000USD | 58,000USD | 82,000USD | 83,000USD |
| Reconciled Depreciation | — | 39,000USD | 79,000USD | 57,000USD | 58,000USD | 58,000USD | 82,000USD | 83,000USD |
| Total Other Income Expense Net | — | 13,427,000USD | 4,328,000USD | -129,035,000USD | -52,366,000USD | -2,573,000USD | 334,999USD | -558,000USD |
| Source | DisclosurePreliminary | 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 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 0USD | 72,029,000USD | 141,838,000USD | 0USD | — |
| Cost Of Revenue | 252,000USD | 362,000USD | 360,000USD | 418,000USD | 562,000USD | — |
| Gross Profit | -252,000USD | -362,000USD | -360,000USD | -174,117,000USD | -562,000USD | — |
| Selling General Administrative | 99,772,000USD | 30,644,000USD | 22,540,000USD | 29,518,000USD | 7,723,000USD | 1,802,604USD |
| Unclassified Operating Expenses | 40,030,000USD | 50,281,000USD | 49,439,151USD | 130,870,401USD | -64,327,000USD | — |
| Total Operating Expenses | 139,802,000USD | 80,925,000USD | 72,029,000USD | 174,117,000USD | -56,604,000USD | 42,075,034USD |
| Operating Income | -140,054,000USD | -81,287,000USD | -72,389,000USD | -174,117,000USD | 56,604,000USD | -42,075,034USD |
| Interest Income | 2,793,000USD | 176,000USD | 1,297,000USD | 1,111,000USD | — | — |
| Interest Expense | 3,215,000USD | 2,602,000USD | 781,000USD | 1,111USD | 53,000USD | 0USD |
| Net Interest Income | -422,000USD | -2,426,000USD | 1,130,000USD | 1,111,000USD | 53,000USD | — |
| Income Before Tax | -319,700,000USD | -81,895,000USD | -73,740,000USD | -170,887,000USD | -56,631,000USD | -43,072,371USD |
| Income Tax Expense | 144,000USD | 48,000USD | 41,000USD | 77,000USD | 27,000USD | -339USD |
| Tax Provision | 144,000USD | 48,000USD | 41,000USD | 77,000USD | — | — |
| Net Income | -319,844,000USD | -81,943,000USD | -73,781,000USD | -170,964,000USD | -56,631,000USD | -43,072,371USD |
| Net Income From Continuing Ops | -319,844,000USD | -81,943,000USD | -136,141,000USD | -42,842,000USD | -56,631,000USD | — |
| Ebit | -316,485,000USD | -79,293,000USD | -73,740,000USD | -170,887,000USD | -56,604,000USD | -42,075,034USD |
| Ebitda | -316,233,000USD | -78,931,000USD | -73,380,000USD | -170,469,000USD | -56,041,000USD | -41,735,593USD |
| Depreciation And Amortization | 252,000USD | 362,000USD | 360,000USD | 418,000USD | 563,000USD | 339,441USD |
| Reconciled Depreciation | 252,000USD | 362,000USD | 381,000USD | 418,000USD | 563,000USD | — |
| Total Other Income Expense Net | -179,646,000USD | -608,000USD | -1,351,000USD | 3,230,000USD | -113,235,000USD | -997,337USD |
| Selling And Marketing Expenses | — | — | 49,849USD | 144,599USD | — | 40,272,430USD |
| Research Development | — | — | — | 13,584,000USD | — | — |
| Non Operating Income Net Other | — | — | — | -7,998,000USD | — | — |
| Net Income Applicable To Common Shares | — | — | — | -42,815,000USD | -56,631,379USD | -43,072,371USD |
| Source | 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 | 180,861,000USD | 184,874,000USD | 181,631,000USD | 175,615,000USD | 173,694,000USD | 64,485,000USD | 62,998,000USD | 61,312,000USD |
| Cash And Equivalents | 98,655,000USD | — | — | — | — | — | — | — |
| Long Term Investments | 32,842,000USD | 15,052,000USD | 13,447,000USD | 10,387,000USD | 7,911,000USD | 8,168,000USD | 8,203,000USD | 8,232,000USD |
| Total Current Assets | 101,407,000USD | 122,779,000USD | 117,633,000USD | 117,214,000USD | 117,278,000USD | 7,358,000USD | 5,331,000USD | 2,917,000USD |
| Total Liabilities | 208,298,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 52,623,000USD | 56,547,000USD | 59,399,000USD | 46,834,000USD | 49,577,000USD | 55,223,000USD | 54,529,000USD | 57,240,000USD |
| Other Current Liabilities | 50,414,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | -27,437,000USD | -27,348,000USD | -33,443,000USD | -40,624,000USD | 81,860,000USD | -16,766,000USD | -17,118,000USD | -21,469,000USD |
| Total Equity Including Noncontrolling Interest | -27,437,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 1,394,000USD | 4,091,999USD | 1,907,000USD | 45,932,000USD | 46,466,000USD | 47,001,000USD | 6,513,000USD | 48,295,000USD |
| Intangible Assets | 2,267,000USD | 2,182,000USD | 2,125,000USD | 2,082,000USD | 2,039,000USD | 1,958,000USD | 1,928,000USD | 1,868,000USD |
| Accounts Payable | 1,682,000USD | — | 46,048,000USD | 3,767,000USD | 4,215,000USD | 2,558,000USD | 42,754,000USD | 48,065,000USD |
| Common Stock | 707,361,000USD | 705,287,000USD | 681,343,000USD | 638,853,000USD | 606,246,000USD | 495,804,000USD | 477,217,000USD | 463,366,000USD |
| Retained Earnings | -1,032,001,000USD | -971,878,000USD | -951,279,000USD | -910,881,000USD | -726,364,000USD | -652,023,000USD | -631,435,000USD | -614,784,000USD |
| Accumulated Other Comprehensive Income | -1,203,000USD | -1,203,000USD | -1,203,000USD | -1,203,000USD | -1,203,000USD | -1,203,000USD | -1,203,000USD | -1,203,000USD |
| Other Current Assets | — | 3,097,000USD | -3,049,000USD | 1,566,000USD | — | — | 1,602,000USD | — |
| Total Liab | — | 212,222,000USD | 215,074,000USD | 216,239,000USD | 91,834,000USD | 81,251,000USD | 80,116,000USD | 82,781,000USD |
| Other Current Liab | — | 56,547,000USD | 13,351,000USD | 43,067,000USD | 42,884,000USD | 42,687,000USD | 42,754,000USD | 48,065,000USD |
| Capital Stock | — | 705,287,000USD | 681,343,000USD | 638,853,000USD | 606,246,000USD | 495,804,000USD | 477,217,000USD | 463,366,000USD |
| Cash | — | 119,682,000USD | 117,633,000USD | 115,648,000USD | 115,759,000USD | 2,346,000USD | 3,480,000USD | 360,000USD |
| Cash And Short Term Investments | — | 119,682,000USD | 117,633,000USD | 115,648,000USD | 115,759,000USD | 2,346,000USD | 3,480,000USD | 360,000USD |
| Net Debt | — | 25,318,000USD | -117,633,000USD | -115,648,000USD | -113,281,000USD | 7,632,000USD | 8,295,000USD | 8,815,000USD |
| Short Long Term Debt Total | — | 145,000,000USD | — | — | 2,478,000USD | 9,978,000USD | 11,775,000USD | 9,175,000USD |
| Net Receivables | — | 3,097,000USD | 3,049,000USD | 1,566,000USD | 1,519,000USD | 5,012,000USD | 249,000USD | 2,557,000USD |
| Property Plant Equipment Gross | — | 44,861,000USD | 48,152,000USD | 45,932,000USD | 46,466,000USD | 47,001,000USD | 50,059,000USD | 48,295,000USD |
| Common Stock Shares Outstanding | — | 321,875,050shares | 384,512,470shares | 321,875,050shares | 366,626,500shares | 345,346,393shares | 321,875,050shares | 323,663,607shares |
| Non Current Assets Total | — | 62,095,000USD | 1,907,000USD | 58,401,000USD | 56,416,000USD | 57,127,000USD | 57,667,000USD | 58,395,000USD |
| Non Current Liabilities Total | — | 155,675,000USD | 155,675,000USD | 169,405,000USD | 42,257,000USD | 26,028,000USD | 25,587,000USD | 25,541,000USD |
| Non Current Liabilities Other | — | 145,000,000USD | 145,000,000USD | 145,000,000USD | 14,000,000USD | 14,000,000USD | 14,000,000USD | 14,000,000USD |
| Non Currrent Assets Other | — | 42,951,000USD | -15,572,000USD | — | — | — | 41,023,000USD | -54,104,000USD |
| Net Working Capital | — | 66,232,000USD | 61,283,000USD | 70,380,000USD | 67,701,000USD | -47,865,000USD | -49,198,000USD | -54,323,000USD |
| Unclassified Current Assets | — | -3,097,000USD | -3,049,000USD | -1,566,000USD | — | — | — | — |
| Unclassified Non Current Assets | — | -2,181,999USD | -79,788,000USD | -57,583,000USD | — | -58,802,000USD | -53,853,000USD | -54,104,000USD |
| Unclassified Non Current Liabilities | — | 10,675,000USD | 10,675,000USD | 24,405,000USD | 28,257,000USD | 12,028,000USD | 11,587,000USD | 11,541,000USD |
| Unclassified Equity | — | -464,841,000USD | -443,647,000USD | -406,246,000USD | -403,065,000USD | -355,148,000USD | -338,914,000USD | -332,214,000USD |
| Good Will | — | — | 2,125,000USD | — | — | — | — | — |
| Other Assets | — | — | 62,091,000USD | 57,583,000USD | — | 58,802,000USD | 53,853,000USD | 54,104,000USD |
| Short Term Debt | — | — | — | — | 2,478,000USD | 9,978,000USD | 11,775,000USD | 9,175,000USD |
| Short Long Term Debt | — | — | — | — | 2,478,000USD | 9,978,000USD | 11,775,000USD | 9,175,000USD |
| Unclassified Current Liabilities | — | — | — | — | -2,478,000USD | -9,978,000USD | -54,529,000USD | -57,240,000USD |
| 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 | 181,631,000USD | 62,998,000USD | 68,896,000USD | 94,777,000USD | 133,125,000USD | 54,685,000USD | 18,323,461USD |
| Intangible Assets | 2,125,000USD | 1,928,000USD | 1,643,000USD | — | — | — | — |
| Other Current Assets | -3,049,000USD | 1,602,000USD | 1,511,000USD | 2,643,000USD | 3,622,000USD | 129,000USD | 72,396USD |
| Total Liab | 215,074,000USD | 80,116,000USD | 57,978,000USD | 53,272,000USD | 40,374,000USD | 18,431,000USD | 10,135,849USD |
| Total Stockholder Equity | -33,443,000USD | -17,118,000USD | 10,918,000USD | 41,505,000USD | 92,751,000USD | 36,254,000USD | 8,187,612USD |
| Other Current Liab | 13,351,000USD | 42,754,000USD | 31,334,000USD | 41,614,000USD | 26,573,000USD | 3,440,000USD | -1,698,854USD |
| Common Stock | 681,343,000USD | 477,217,000USD | 438,239,000USD | 332,882,000USD | 296,051,000USD | 154,431,000USD | 79,824,444USD |
| Capital Stock | 681,343,000USD | 477,217,000USD | 438,239,000USD | 332,882,000USD | 296,051,000USD | 154,981,000USD | — |
| Retained Earnings | -951,279,000USD | -631,435,000USD | -548,902,000USD | -475,121,000USD | -304,157,000USD | -162,858,000USD | -106,226,000USD |
| Good Will | 2,125,000USD | — | — | — | — | — | — |
| Other Assets | 62,091,000USD | 53,853,000USD | 56,333,000USD | 47,935USD | 48,252USD | — | — |
| Cash | 117,633,000USD | 3,480,000USD | 6,842,000USD | 46,842,000USD | 84,873,000USD | 10,096,000USD | 15,950,624USD |
| Cash And Short Term Investments | 117,633,000USD | 3,480,000USD | 6,842,000USD | 46,842,000USD | 84,873,000USD | 10,096,000USD | 15,950,624USD |
| Total Current Assets | 117,633,000USD | 5,331,000USD | 8,820,000USD | 49,602,000USD | 88,559,000USD | 10,225,000USD | 16,023,019USD |
| Total Current Liabilities | 59,399,000USD | 54,529,000USD | 31,334,000USD | 41,614,000USD | 26,573,000USD | 7,756,000USD | 1,802,514USD |
| Net Debt | -117,633,000USD | 8,295,000USD | -6,842,000USD | -46,842,000USD | -84,873,000USD | -10,096,000USD | -15,950,624USD |
| Long Term Investments | 13,447,000USD | 8,203,000USD | 8,429,000USD | 0USD | — | — | — |
| Net Receivables | 3,049,000USD | 249,000USD | 467,000USD | 117,000USD | 64,000USD | 56,000USD | 12,871USD |
| Accounts Payable | 46,048,000USD | 42,754,000USD | 31,334,000USD | 117,000USD | 26,573,000USD | 4,316,000USD | 1,802,514USD |
| Property Plant Equipment Net | 1,907,000USD | 6,513,000USD | 50,004,000USD | 2,025,000USD | 44,566,000USD | 44,460,000USD | 2,300,441USD |
| Property Plant Equipment Gross | 48,152,000USD | 50,059,000USD | 53,829,000USD | 45,175,000USD | 44,566,000USD | 45,411,000USD | — |
| Accumulated Other Comprehensive Income | -1,203,000USD | -1,203,000USD | -1,216,000USD | -1,216,000USD | -1,216,000USD | -1,216,000USD | -1,215,534USD |
| Common Stock Shares Outstanding | 384,512,470shares | 321,875,050shares | 288,643,700shares | 239,867,019shares | 204,926,931shares | 178,570,876shares | 131,308,000shares |
| Non Current Assets Total | 1,907,000USD | 57,667,000USD | 60,076,000USD | 45,175,000USD | 44,566,000USD | 44,460,000USD | 2,300,441USD |
| Non Current Liabilities Total | 155,675,000USD | 25,587,000USD | 26,644,000USD | 11,658,000USD | 13,801,000USD | 10,675,000USD | 8,333,335USD |
| Non Current Liabilities Other | 145,000,000USD | 14,000,000USD | 14,000,000USD | 15,539,000USD | — | — | — |
| Non Currrent Assets Other | -15,572,000USD | 41,023,000USD | 43,150,000USD | 43,150,000USD | -1,000USD | -300,068,135USD | 0USD |
| Net Working Capital | 61,283,000USD | -49,198,000USD | -22,514,000USD | 7,988,000USD | 61,986,000USD | 2,469,000USD | — |
| Unclassified Current Assets | -3,049,000USD | — | — | -61,779,000USD | — | -300,125,135USD | — |
| Unclassified Non Current Assets | -79,788,000USD | -53,853,000USD | -99,483,000USD | — | — | — | — |
| Unclassified Non Current Liabilities | 10,675,000USD | 11,587,000USD | 12,644,000USD | -68,250,000USD | -29,538,000USD | — | — |
| Unclassified Equity | -443,647,000USD | -338,914,000USD | -315,442,000USD | -147,922,000USD | -193,978,000USD | -109,084,000USD | 35,804,702USD |
| Short Term Debt | — | 11,775,000USD | — | — | — | — | — |
| Short Long Term Debt | — | 11,775,000USD | — | — | — | — | — |
| Short Long Term Debt Total | — | 11,775,000USD | 14,000,000USD | — | — | — | — |
| Unclassified Current Liabilities | — | -54,529,000USD | -31,334,000USD | — | -26,573,000USD | — | — |
| Other Liab | — | — | — | 11,658,000USD | 13,801,000USD | 10,675,366USD | 8,333,335USD |
| Long Term Debt | — | — | — | 52,711,000USD | 29,365,000USD | — | — |
| Short Term Investments | — | — | — | 61,779,000USD | — | 300,069,135USD | — |
| Inventory | — | — | — | -2,643,000USD | -3,686,000USD | -136,784USD | — |
| Net Tangible Assets | — | — | — | 60,529,000USD | 93,073,000USD | 35,704,130USD | 7,637,612USD |
| Deferred Long Term Liab | — | — | — | — | 173,000USD | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Stock Based Compensation | 40,777,000USD |
| Change To Liabilities | 6,988,000USD |
| Change In Working Capital | 6,988,000USD |
| Operating Cash Flow | -20,715,000USD |
| Capital Expenditures | -68,000USD |
| Unclassified Investing Cash Flow | -848,000USD |
| Investing Cash Flow | -916,000USD |
| Common Stock Issuance | 56,000USD |
| Unclassified Financing Cash Flow | 2,719,000USD |
| Financing Cash Flow | 2,775,000USD |
| Effect Of Forex Changes On Cash | -122,000USD |
| Change In Cash | -18,978,000USD |
| End Cash Flow | 98,655,000USD |
| 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 | -20,599,000USD | -40,398,000USD | -184,517,000USD | -74,341,000USD | -20,588,000USD | -16,061,000USD | -20,520,000USD | -20,168,000USD |
| Depreciation | 39,000USD | 79,000USD | 57,000USD | 58,000USD | 58,000USD | 82,000USD | 83,000USD | 112,000USD |
| Stock Based Compensation | 23,975,000USD | 34,407,000USD | 42,965,000USD | 8,922,000USD | 10,378,000USD | 6,184,000USD | 6,312,000USD | 5,921,000USD |
| Other Non Cash Items | -12,515,000USD | -3,370,000USD | 128,632,000USD | 51,018,000USD | 3,753,000USD | -4,703,000USD | -403,000USD | -50,000USD |
| Change To Account Receivables | -48,000USD | -1,482,000USD | -48,000USD | 3,493,000USD | -3,161,000USD | 707,000USD | -1,362,000USD | 757,000USD |
| Change In Working Capital | 8,485,000USD | -2,073,000USD | 1,376,000USD | 3,681,000USD | -2,948,000USD | 707,000USD | 8,817,000USD | 2,071,000USD |
| Total Cash From Operating Activities | -615,000USD | -11,355,000USD | -11,487,000USD | -10,662,000USD | -9,347,000USD | -13,791,000USD | -5,711,000USD | -12,114,000USD |
| Capital Expenditures | -35,000USD | -105,000USD | -20,000USD | -50,000USD | -70,000USD | -50,000USD | -50,000USD | -75,000USD |
| Free Cash Flow | -650,000USD | -11,460,000USD | -11,507,000USD | -10,712,000USD | -9,417,000USD | -13,841,000USD | -5,761,000USD | -12,189,000USD |
| Total Cashflows From Investing Activities | -35,000USD | 241,000USD | -20,000USD | 296,000USD | -70,000USD | -50,000USD | -50,000USD | -75,000USD |
| Net Borrowings | 0USD | 0USD | -2,478,000USD | -7,500,000USD | -1,797,000USD | 2,600,000USD | 3,300,000USD | — |
| Total Cash From Financing Activities | 2,719,000USD | 13,110,000USD | 11,406,000USD | 123,776,000USD | 8,293,000USD | 17,373,000USD | 5,601,000USD | 8,664,000USD |
| Issuance Of Capital Stock | 0USD | -47,000USD | 6,990,000USD | 124,397,000USD | 10,562,000USD | 14,900,000USD | 2,320,000USD | 2,546,000USD |
| Change In Cash | 2,049,000USD | 1,985,000USD | -111,000USD | 113,413,000USD | -1,134,000USD | 3,120,000USD | -114,000USD | -3,517,000USD |
| Begin Period Cash Flow | 117,633,000USD | 115,648,000USD | 115,759,000USD | 2,346,000USD | 3,480,000USD | 360,000USD | 474,000USD | 3,991,000USD |
| End Period Cash Flow | 119,682,000USD | 117,633,000USD | 115,648,000USD | 115,759,000USD | 2,346,000USD | 3,480,000USD | 360,000USD | 474,000USD |
| Unclassified Financing Cash Flow | 2,719,000USD | 13,172,000USD | -4,512,000USD | — | — | -17,500,000USD | — | — |
| Other Cashflows From Investing Activities | — | 346,000USD | -20,000USD | — | -70,000USD | -465,000USD | -50,000USD | — |
| Other Cashflows From Financing Activities | — | -15,000USD | 11,406,000USD | 6,879,000USD | -472,000USD | 17,373,000USD | -19,000USD | 6,093,000USD |
| Investments | — | — | -20,000USD | 296,000USD | -70,000USD | -50,000USD | -50,000USD | -75,000USD |
| Dividends Paid | — | — | — | — | — | — | 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 |
|---|---|---|---|---|---|---|
| Net Income | -319,844,000USD | -81,943,000USD | -73,781,000USD | -170,964,000USD | -141,299,000USD | -56,631,000USD |
| Depreciation | 252,000USD | 362,000USD | 360,000USD | 418,000USD | 452,000USD | 563,000USD |
| Stock Based Compensation | 96,672,000USD | 25,313,000USD | 12,360,000USD | 20,077,000USD | 74,571,000USD | 27,098,000USD |
| Other Non Cash Items | 180,033,000USD | 396,000USD | 2,301,000USD | 67,704,000USD | 66,185,000USD | 61,000USD |
| Change To Account Receivables | -1,198,000USD | 127,000USD | 748,000USD | 960,000USD | -3,479,000USD | -110,000USD |
| Change In Working Capital | 36,000USD | 12,404,000USD | -813,000USD | 16,162,000USD | 18,570,000USD | 2,377,000USD |
| Total Cash From Operating Activities | -42,851,000USD | -43,468,000USD | -59,573,000USD | -66,603,000USD | -56,092,000USD | -26,532,000USD |
| Capital Expenditures | -245,000USD | -515,000USD | -578,000USD | -1,169,000USD | -402,000USD | -607,000USD |
| Free Cash Flow | -43,096,000USD | -43,983,000USD | -60,151,000USD | -67,772,000USD | -56,494,000USD | -27,139,000USD |
| Total Cashflows From Investing Activities | 447,000USD | -515,000USD | -578,000USD | -1,169,000USD | -3,842,000USD | -607,000USD |
| Net Borrowings | -11,775,000USD | 11,775,000USD | 0USD | -989,000USD | -1,788,000USD | 26,000,000USD |
| Total Cash From Financing Activities | 156,585,000USD | 40,686,000USD | 20,066,000USD | 29,722,000USD | 134,701,000USD | 21,292,000USD |
| Issuance Of Capital Stock | 141,902,000USD | 28,766,000USD | 15,752,000USD | 30,399,000USD | 25,000USD | 20,373,000USD |
| Change In Cash | 114,153,000USD | -3,362,000USD | -40,000,000USD | -37,997,000USD | 74,777,000USD | -5,855,000USD |
| Begin Period Cash Flow | 3,480,000USD | 6,842,000USD | 46,842,000USD | 84,873,000USD | 10,096,000USD | 15,951,000USD |
| End Period Cash Flow | 117,633,000USD | 3,480,000USD | 6,842,000USD | 46,876,000USD | 84,873,000USD | 10,096,000USD |
| Other Cashflows From Investing Activities | 447,000USD | -515,000USD | — | -1,169,000USD | -3,440,000USD | -300,000,000USD |
| Other Cashflows From Financing Activities | 156,585,000USD | 145,000USD | -887,000USD | -677,000USD | 104,465,000USD | 919,000USD |
| Unclassified Financing Cash Flow | -130,127,000USD | — | 5,201,000USD | 31,388,070USD | -77,416,000USD | -26,000,000USD |
| Investments | — | -515,000USD | 4,615,000USD | -61,680,000USD | -3,842,000USD | -607,000USD |
| Unclassified Investing Cash Flow | — | 1,030,000USD | -4,615,000USD | 62,849,000USD | 3,842,000USD | 300,607,000USD |
| Change To Inventory | — | — | -1,561,000USD | -851,000USD | 3,479,000USD | 110,000USD |
| Change To Liabilities | — | — | — | 11,737,000USD | 8,401,000USD | 2,487,398USD |
| Sale Purchase Of Stock | — | — | — | -70USD | 109,440,000USD | — |
| Cash And Cash Equivalents Changes | — | — | — | -86,360,000USD | 87,754,000USD | — |
| Unclassified Operating Cash Flow | — | — | — | — | -74,571,000USD | — |
| Source | 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.