TNYA
Tenaya Therapeutics, Inc.
Company overview
- Market capitalization
- $132.25M
- Employees
- 70
- Latest publication
- 2026-09-29
About Tenaya Therapeutics, Inc.
Tenaya Therapeutics, Inc., a clinical-stage biotechnology company, discovers, develops, and delivers therapies for heart disease in the United States. Its lead product candidate includes TN-201, a gene therapy for myosin binding protein C3-associated hypertrophic cardiomyopathy that is in Phase 1b/2 clinical trial; TN-401, a gene therapy for plakophilin 2-associated arrhythmogenic right ventricular cardiomyopathy, which is in Phase 1b/2 clinical trial; and TN-301, a small molecule histone deacetylase-6 for heart failure with preserved ejection fraction that is in phase 1 clinical trial. The company develops its products through gene addition, gene editing, gene silencing, and cellular regeneration. It has a research collaboration agreement with Alnylam Pharmaceuticals, Inc. to identify and validate novel gene targets for the potential treatment of cardiovascular disease. Tenaya Therapeutics, Inc. was incorporated in 2016 and is headquartered in South San Francisco, California.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · 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 | 1,110,000USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Research Development | 16,603,000USD | 14,798,000USD | 15,363,000USD | 17,370,000USD | 21,076,000USD | 18,688,000USD | 20,350,000USD | 22,649,000USD |
| General And Administrative Expenses | 5,406,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 45,198,000USD | 24,723,000USD | 20,936,000USD | 21,998,000USD | 27,538,000USD | 24,652,000USD | 26,711,000USD | 28,700,000USD |
| Operating Income | -44,088,000USD | -20,775,000USD | -20,936,000USD | -24,082,000USD | -27,538,000USD | -24,652,000USD | -26,711,000USD | -30,823,000USD |
| Total Other Income Expense Net | 695,000USD | 600,000USD | 661,000USD | 799,000USD | 674,000USD | 816,000USD | 1,077,000USD | 1,392,000USD |
| Interest Income | 697,000USD | 575,000USD | 658,000USD | 815,000USD | 635,000USD | 812,000USD | 1,080,000USD | 1,393,000USD |
| Income Before Tax | -43,393,000USD | -20,175,000USD | -20,275,000USD | -23,283,000USD | -26,864,000USD | -23,836,000USD | -25,634,000USD | -29,431,000USD |
| Income Tax Expense | 0USD | — | — | — | — | — | — | — |
| Net Income | -43,393,000USD | -20,175,000USD | -20,275,000USD | -23,283,000USD | -26,864,000USD | -23,836,000USD | -25,634,000USD | -29,431,000USD |
| Cost Of Revenue | — | -3,948,000USD | 1,864,000USD | 2,084,000USD | — | — | — | 2,123,000USD |
| Gross Profit | — | 3,948,000USD | -1,864,000USD | -2,084,000USD | — | — | — | -2,123,000USD |
| Selling General Administrative | — | 5,977,000USD | 5,573,000USD | 6,712,000USD | 6,462,000USD | 5,964,000USD | 6,361,000USD | 8,174,000USD |
| Unclassified Operating Expenses | — | 3,948,000USD | — | -2,084,000USD | — | — | — | -2,123,000USD |
| Net Interest Income | — | 575,000USD | 658,000USD | 815,000USD | 635,000USD | 812,000USD | 1,080,000USD | 1,393,000USD |
| Tax Provision | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income From Continuing Ops | — | -20,175,000USD | -20,275,000USD | -23,283,000USD | -26,864,000USD | -23,836,000USD | -25,634,000USD | -29,431,000USD |
| Ebit | — | -20,175,000USD | -20,275,000USD | -23,283,000USD | -26,864,000USD | -23,836,000USD | -25,634,000USD | -29,431,000USD |
| Ebitda | — | -18,348,000USD | -18,411,000USD | -21,199,000USD | -24,203,000USD | -21,747,000USD | -23,533,000USD | -27,308,000USD |
| Depreciation And Amortization | — | 1,827,000USD | 1,864,000USD | 2,084,000USD | 2,661,000USD | 2,089,000USD | 2,101,000USD | 2,123,000USD |
| Reconciled Depreciation | — | 1,827,000USD | 1,864,000USD | 2,084,000USD | 2,661,000USD | 2,089,000USD | 2,101,000USD | 2,123,000USD |
| 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 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 |
| Cost Of Revenue | 8,436,000USD | 8,713,000USD | 4,025,000USD | 2,483,000USD | 1,989,000USD |
| Gross Profit | -8,436,000USD | -8,713,000USD | -4,025,000USD | -2,483,000USD | -1,989,000USD |
| Research Development | 68,607,000USD | 94,537,000USD | 54,393,000USD | 31,099,000USD | 23,148,000USD |
| Selling General Administrative | 24,724,000USD | 31,084,000USD | 18,413,000USD | 7,813,000USD | 4,564,000USD |
| Unclassified Operating Expenses | -8,436,000USD | — | — | -2,483,000USD | — |
| Total Operating Expenses | 84,895,000USD | 125,621,000USD | 72,806,000USD | 36,429,000USD | 27,712,000USD |
| Operating Income | -93,331,000USD | -125,621,000USD | -72,806,000USD | -38,912,000USD | -27,712,000USD |
| Interest Income | 2,682,000USD | 1,954,000USD | 108,000USD | 87,000USD | 453,000USD |
| Net Interest Income | 2,682,000USD | 1,954,000USD | 108,000USD | 87,000USD | 453,000USD |
| Income Before Tax | -90,597,000USD | -123,665,000USD | -72,721,000USD | -38,395,000USD | -26,231,000USD |
| Tax Provision | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income | -90,597,000USD | -123,663,044USD | -69,652,000USD | -38,395,000USD | -25,778,000USD |
| Net Income From Continuing Ops | -90,597,000USD | -123,665,000USD | -72,721,000USD | -38,395,000USD | -26,231,000USD |
| Ebit | -90,597,000USD | -125,621,000USD | -72,806,000USD | -38,395,000USD | -27,712,000USD |
| Ebitda | -82,161,000USD | -119,154,000USD | -69,845,000USD | -35,912,000USD | -25,723,000USD |
| Depreciation And Amortization | 8,436,000USD | 6,467,000USD | 2,961,000USD | 2,483,000USD | 1,989,000USD |
| Reconciled Depreciation | 8,436,000USD | 6,467,000USD | 2,961,000USD | 2,483,000USD | 1,989,000USD |
| Total Other Income Expense Net | 2,734,000USD | 1,956,000USD | 85,000USD | 517,000USD | 1,481,000USD |
| Interest Expense | — | 1,956USD | 72,733,279USD | 0USD | 0USD |
| Income Tax Expense | — | -1,956USD | -3,069,000USD | -87,000USD | -453,000USD |
| Non Operating Income Net Other | — | 1,956,000USD | 85,000USD | — | — |
| Net Income Applicable To Common Shares | — | -123,665,000USD | -72,721,000USD | -38,395,000USD | -26,231,000USD |
| Source | 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 | 93,540,000USD | 135,070,000USD | 146,921,000USD | 104,980,000USD | 122,151,000USD | 143,952,000USD | 119,940,000USD | 140,582,000USD |
| Cash And Equivalents | 78,085,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 86,008,000USD | 96,562,000USD | 105,586,000USD | 61,239,000USD | 75,875,000USD | 94,485,000USD | 67,375,000USD | 85,330,000USD |
| Other Current Assets | 7,552,000USD | 5,048,000USD | 5,039,000USD | 4,927,000USD | 4,208,000USD | 6,327,000USD | 5,929,000USD | 5,861,000USD |
| Other Non Current Assets | 2,072,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 24,131,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 19,021,000USD | 16,781,000USD | 15,436,000USD | 13,210,000USD | 12,654,000USD | 14,152,000USD | 15,975,000USD | 16,177,000USD |
| Other Current Liabilities | 7,514,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 103,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 69,409,000USD | 106,189,000USD | 123,265,000USD | 82,868,000USD | 99,828,000USD | 119,396,000USD | 92,854,000USD | 112,602,000USD |
| Total Equity Including Noncontrolling Interest | 69,409,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 5,460,000USD | 34,723,000USD | 37,089,000USD | 39,497,000USD | 41,967,000USD | 44,654,000USD | 47,748,000USD | 50,379,000USD |
| Accounts Payable | 2,902,000USD | 1,914,000USD | 3,581,000USD | 2,843,000USD | 3,297,000USD | 5,064,000USD | 5,162,000USD | 5,839,000USD |
| Short Term Debt | 2,879,000USD | 3,115,000USD | 3,020,000USD | 2,926,000USD | 2,834,000USD | 2,794,000USD | 2,778,000USD | 3,011,000USD |
| Common Stock | 22,000USD | 21,000USD | 21,000USD | 16,000USD | 16,000USD | 16,000USD | 8,000USD | 8,000USD |
| Retained Earnings | -667,673,000USD | -624,280,000USD | -605,008,000USD | -584,833,000USD | -564,558,000USD | -541,275,000USD | -514,411,000USD | -490,575,000USD |
| Total Liab | — | 28,881,000USD | 23,656,000USD | 22,112,000USD | 22,323,000USD | 24,556,000USD | 27,086,000USD | 27,980,000USD |
| Other Current Liab | — | 6,030,000USD | 8,835,000USD | 7,441,000USD | 6,008,000USD | 5,872,000USD | 7,687,000USD | 7,125,000USD |
| Capital Stock | — | 21,000USD | 21,000USD | 16,000USD | 16,000USD | 16,000USD | 8,000USD | 8,000USD |
| Cash | — | 80,887,000USD | 100,547,000USD | 56,312,000USD | 62,671,000USD | 53,772,000USD | 4,323,000USD | 8,231,000USD |
| Cash And Short Term Investments | — | 80,887,000USD | 100,547,000USD | 56,312,000USD | 71,667,000USD | 88,158,000USD | 61,446,000USD | 79,469,000USD |
| Current Deferred Revenue | — | 5,722,000USD | — | — | — | — | — | — |
| Net Debt | — | -70,770,000USD | -89,717,000USD | -44,785,000USD | -50,461,000USD | -40,861,000USD | 9,285,000USD | 6,307,000USD |
| Short Long Term Debt Total | — | 10,117,000USD | 10,830,000USD | 11,527,000USD | 12,210,000USD | 12,911,000USD | 13,608,000USD | 14,538,000USD |
| Net Receivables | — | 10,627,000USD | — | — | — | — | — | — |
| Property Plant Equipment Gross | — | 76,419,000USD | 77,022,000USD | 78,380,000USD | 79,002,000USD | 79,605,000USD | 80,038,000USD | 81,066,000USD |
| Common Stock Shares Outstanding | — | 152,971,259shares | 152,971,259shares | 163,345,972shares | 162,791,579shares | 109,869,278shares | 86,406,072shares | 86,162,841shares |
| Non Current Assets Total | — | 38,508,000USD | 41,335,000USD | 43,741,000USD | 46,276,000USD | 49,467,000USD | 52,565,000USD | 55,252,000USD |
| Non Current Liabilities Total | — | 12,100,000USD | 8,220,000USD | 8,902,000USD | 9,669,000USD | 10,404,000USD | 11,111,000USD | 11,803,000USD |
| Non Current Liabilities Other | — | 418,000USD | 410,000USD | 301,000USD | 293,000USD | 287,000USD | 281,000USD | 276,000USD |
| Non Currrent Assets Other | — | 3,785,000USD | 3,827,000USD | 3,825,000USD | 4,309,000USD | 4,813,000USD | 4,817,000USD | 4,873,000USD |
| Net Working Capital | — | 79,781,000USD | 90,150,000USD | 48,029,000USD | 63,221,000USD | 80,333,000USD | 51,400,000USD | 69,153,000USD |
| Unclassified Non Current Liabilities | — | 11,682,000USD | 7,810,000USD | 8,601,000USD | 9,376,000USD | 10,117,000USD | 10,830,000USD | 11,527,000USD |
| Unclassified Equity | — | 730,427,000USD | 728,231,000USD | 667,669,000USD | 664,355,000USD | 660,649,000USD | 607,221,000USD | 603,085,000USD |
| Short Term Investments | — | — | 0USD | 0USD | 8,996,000USD | 34,386,000USD | 57,123,000USD | 71,238,000USD |
| Accumulated Other Comprehensive Income | — | — | 0USD | — | -1,000USD | -10,000USD | 28,000USD | 76,000USD |
| Other Assets | — | — | — | — | — | — | -3,394,000USD | — |
| 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 | 146,921,000USD | 119,940,000USD | 170,515,000USD | 278,945,000USD | 316,647,000USD | 148,161,000USD | 38,001,000USD |
| Other Current Assets | 5,039,000USD | 5,929,000USD | 6,940,000USD | 4,982,000USD | 4,058,000USD | 1,429,000USD | 1,117,000USD |
| Total Liab | 23,656,000USD | 27,086,000USD | 31,091,000USD | 35,569,000USD | 38,121,000USD | 8,722,000USD | 81,740,000USD |
| Total Stockholder Equity | 123,265,000USD | 92,854,000USD | 139,424,000USD | 243,376,000USD | 278,526,000USD | 139,439,000USD | -43,739,000USD |
| Other Current Liab | 8,835,000USD | 7,687,000USD | 12,784,000USD | 10,664,000USD | 9,059,000USD | 4,024,000USD | 3,520,000USD |
| Common Stock | 21,000USD | 8,000USD | 7,000USD | 7,000USD | 4,000USD | 1,000USD | 1,000USD |
| Capital Stock | 21,000USD | 8,000USD | 7,000USD | 7,000USD | 4,000USD | 0USD | 0USD |
| Retained Earnings | -605,008,000USD | -514,411,000USD | -403,282,000USD | -279,198,000USD | -155,533,000USD | -82,812,000USD | -44,417,000USD |
| Cash | 100,547,000USD | 4,323,000USD | 45,681,000USD | 95,272,000USD | 38,129,000USD | 128,535,000USD | 23,872,000USD |
| Cash And Short Term Investments | 100,547,000USD | 61,446,000USD | 104,642,000USD | 186,527,000USD | 251,300,000USD | 128,535,000USD | 26,625,000USD |
| Total Current Assets | 105,586,000USD | 67,375,000USD | 111,582,000USD | 193,754,000USD | 255,358,000USD | 129,964,000USD | 27,742,000USD |
| Total Current Liabilities | 15,436,000USD | 15,975,000USD | 22,733,000USD | 24,248,000USD | 21,774,000USD | 5,041,000USD | 4,120,000USD |
| Net Debt | -89,717,000USD | 9,285,000USD | -33,257,000USD | -80,173,000USD | -22,428,000USD | -128,535,000USD | -23,872,000USD |
| Short Term Debt | 3,020,000USD | 2,778,000USD | 4,319,000USD | 4,006,000USD | 1,994,000USD | — | — |
| Short Long Term Debt Total | 10,830,000USD | 13,608,000USD | 12,424,000USD | 15,099,000USD | 15,701,000USD | — | — |
| Short Term Investments | 0USD | 57,123,000USD | 58,961,000USD | 91,255,000USD | 213,171,000USD | 0USD | 2,753,000USD |
| Accounts Payable | 3,581,000USD | 5,162,000USD | 5,630,000USD | 9,578,000USD | 10,721,000USD | 1,017,000USD | 600,000USD |
| Property Plant Equipment Net | 37,089,000USD | 47,748,000USD | 53,256,000USD | 62,695,000USD | 54,705,000USD | 17,185,000USD | 9,575,000USD |
| Property Plant Equipment Gross | 77,022,000USD | 80,038,000USD | 77,596,000USD | 78,371,000USD | 54,705,000USD | 17,185,000USD | 9,575,000USD |
| Accumulated Other Comprehensive Income | 0USD | 28,000USD | -106,000USD | -378,000USD | -141,000USD | -87,000USD | -74,042USD |
| Common Stock Shares Outstanding | 152,971,259shares | 84,822,000shares | 73,786,126shares | 44,823,597shares | 41,291,374shares | 41,124,727shares | 27,200,083shares |
| Non Current Assets Total | 41,335,000USD | 52,565,000USD | 58,933,000USD | 85,191,000USD | 61,288,999USD | 18,197,000USD | 10,259,000USD |
| Non Current Liabilities Total | 8,220,000USD | 11,111,000USD | 8,358,000USD | 11,321,000USD | 16,347,000USD | 3,681,000USD | 77,620,000USD |
| Non Current Liabilities Other | 410,000USD | 281,000USD | 253,000USD | 11,321,000USD | 13,889,000USD | 19,000USD | 53,000USD |
| Non Currrent Assets Other | 3,827,000USD | 4,817,000USD | 5,677,000USD | 4,793,000USD | 3,578,999USD | 1,012,000USD | 199,000USD |
| Net Working Capital | 90,150,000USD | 51,400,000USD | 88,849,000USD | 169,506,000USD | 233,584,000USD | 124,923,000USD | 23,622,000USD |
| Unclassified Non Current Liabilities | 7,810,000USD | 10,830,000USD | 8,105,000USD | — | 2,276,000USD | — | 72,989,000USD |
| Unclassified Equity | 728,231,000USD | 607,221,000USD | 542,798,000USD | 522,938,000USD | 434,192,000USD | 222,337,000USD | — |
| Other Assets | — | — | 1USD | 4,793,000USD | 4,126,000USD | 1,012,000USD | 684,000USD |
| Long Term Investments | — | — | 0USD | 17,703,000USD | 0USD | — | — |
| Other Liab | — | — | — | 228,000USD | 182,000USD | 3,681,000USD | 4,578,000USD |
| Net Receivables | — | — | — | 2,245,000USD | — | — | — |
| Inventory | — | — | — | -19,948,000USD | — | — | — |
| Net Tangible Assets | — | — | — | 243,376,000USD | 278,526,000USD | -81,315,000USD | -43,739,000USD |
| Unclassified Non Current Assets | — | — | — | -4,793,000USD | -1,121,000USD | -1,012,000USD | — |
| Current Deferred Revenue | — | — | — | — | 8,897,000USD | — | — |
| Unclassified Current Liabilities | — | — | — | — | -8,897,000USD | — | — |
| 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 | -19,272,000USD | -20,175,000USD | -20,275,000USD | -23,283,000USD | -26,864,000USD | -23,836,000USD | -25,634,000USD | -29,431,000USD |
| Depreciation | 1,763,000USD | 1,796,000USD | 1,864,000USD | 2,384,000USD | 2,661,000USD | 2,089,000USD | 2,101,000USD | 2,123,000USD |
| Stock Based Compensation | 2,196,000USD | 2,745,000USD | 2,934,000USD | 3,636,000USD | 3,731,000USD | 3,759,000USD | 3,907,000USD | 4,611,000USD |
| Other Non Cash Items | 662,000USD | 801,000USD | 799,000USD | 643,000USD | 795,000USD | 636,000USD | 1,107,000USD | 1,019,000USD |
| Change To Account Receivables | -10,627,000USD | — | — | — | 0USD | — | — | — |
| Change In Working Capital | -4,583,000USD | 893,000USD | -921,000USD | 1,007,000USD | -3,435,000USD | -1,036,000USD | -1,317,000USD | -1,939,000USD |
| Total Cash From Operating Activities | -19,234,000USD | -13,940,000USD | -15,599,000USD | -15,613,000USD | -23,112,000USD | -18,388,000USD | -19,836,000USD | -23,617,000USD |
| Capital Expenditures | -11,000USD | -67,000USD | -26,000USD | -142,000USD | -383,000USD | -204,000USD | -184,000USD | -73,000USD |
| Free Cash Flow | -19,245,000USD | -14,007,000USD | -15,625,000USD | -15,755,000USD | -23,495,000USD | -18,592,000USD | -20,020,000USD | -23,690,000USD |
| Investments | 0USD | 0USD | 8,860,000USD | 24,988,000USD | 22,302,000USD | 14,103,000USD | -30,098,000USD | 21,615,000USD |
| Total Cashflows From Investing Activities | -11,000USD | -67,000USD | 8,860,000USD | 24,988,000USD | 22,302,000USD | 14,103,000USD | -30,098,000USD | 21,615,000USD |
| Total Cash From Financing Activities | -415,000USD | 58,242,000USD | 380,000USD | -476,000USD | 50,259,000USD | 377,000USD | 31,000USD | 570,000USD |
| Issuance Of Capital Stock | 0USD | 56,264,000USD | 0USD | -546,000USD | 50,259,000USD | 0USD | 0USD | 0USD |
| Change In Cash | -19,660,000USD | 44,235,000USD | -6,359,000USD | 8,899,000USD | 49,449,000USD | -3,908,000USD | -49,903,000USD | -1,432,000USD |
| Begin Period Cash Flow | 100,547,000USD | 56,731,000USD | 62,671,000USD | 54,191,000USD | 4,742,000USD | 8,650,000USD | 58,134,000USD | 59,985,000USD |
| End Period Cash Flow | 80,887,000USD | 100,966,000USD | 56,312,000USD | 63,090,000USD | 54,191,000USD | 4,742,000USD | 8,231,000USD | 58,553,000USD |
| Other Cashflows From Financing Activities | -415,000USD | 58,242,000USD | 380,000USD | 982,000USD | — | 377,000USD | 31,000USD | 570,000USD |
| Unclassified Financing Cash Flow | — | -56,264,000USD | — | — | — | — | — | — |
| Other Cashflows From Investing Activities | — | — | — | — | — | — | 12,000USD | 4,000USD |
| 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 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|
| Net Income | -90,597,000USD | -111,129,000USD | -124,084,000USD | -123,665,000USD | -38,395,000USD | -26,231,000USD |
| Depreciation | 8,847,000USD | 8,468,000USD | 8,687,000USD | 6,467,000USD | 2,483,000USD | 1,989,000USD |
| Stock Based Compensation | 13,046,000USD | 16,501,000USD | 15,309,000USD | 11,467,000USD | 741,000USD | 414,000USD |
| Other Non Cash Items | 2,896,000USD | 3,590,000USD | 3,664,000USD | 2,156,000USD | -42,000USD | 64,000USD |
| Change In Working Capital | -2,456,000USD | -7,931,000USD | -5,648,000USD | -849,000USD | -234,000USD | -250,000USD |
| Total Cash From Operating Activities | -68,264,000USD | -90,501,000USD | -102,072,000USD | -104,424,000USD | -35,447,000USD | -24,096,000USD |
| Capital Expenditures | -618,000USD | -1,025,000USD | -1,239,000USD | -20,630,000USD | -9,763,000USD | -2,926,000USD |
| Free Cash Flow | -68,882,000USD | -91,526,000USD | -103,311,000USD | -125,054,000USD | -45,210,000USD | -27,022,000USD |
| Investments | 56,701,000USD | 1,131,000USD | 69,608,000USD | 104,274,000USD | 2,753,000USD | -2,657,000USD |
| Total Cashflows From Investing Activities | 56,083,000USD | 1,131,000USD | 48,715,000USD | 83,652,000USD | -7,010,000USD | -5,583,000USD |
| Total Cash From Financing Activities | 108,405,000USD | 47,749,000USD | 4,049,000USD | 77,767,000USD | 147,268,000USD | 30,511,000USD |
| Issuance Of Capital Stock | 105,977,000USD | 46,762,000USD | 81,255,000USD | 77,387,000USD | 147,235,000USD | 30,446,000USD |
| Change In Cash | 96,224,000USD | -41,621,000USD | -49,308,000USD | 56,995,000USD | 104,811,000USD | 832,000USD |
| Begin Period Cash Flow | 4,742,000USD | 46,363,000USD | 95,671,000USD | 38,676,000USD | 24,271,000USD | 23,439,000USD |
| End Period Cash Flow | 100,966,000USD | 4,742,000USD | 46,363,000USD | 95,671,000USD | 129,082,000USD | 24,271,000USD |
| Other Cashflows From Financing Activities | 108,405,000USD | 987,000USD | 181,000USD | 380,000USD | 147,269,000USD | 30,514,000USD |
| Unclassified Financing Cash Flow | -105,977,000USD | — | -77,387,000USD | — | — | — |
| Other Cashflows From Investing Activities | — | 17,000USD | -25,000USD | 8,000USD | 2,753USD | -2,657USD |
| Unclassified Investing Cash Flow | — | 1,008,000USD | -19,629,000USD | — | — | — |
| Change To Liabilities | — | — | — | 6,007,000USD | 142,000USD | 397,000USD |
| Sale Purchase Of Stock | — | — | — | 77,767,000USD | -1,000USD | -3,000USD |
| Cash And Cash Equivalents Changes | — | — | — | 56,995,000USD | — | — |
| 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.