VHC
VirnetX Holding Corp
Company overview
- Market capitalization
- $43.14M
- Employees
- 21
- Latest publication
- 2026-09-29
About VirnetX Holding Corp
VirnetX Holding Corporation, through its subsidiary VirnetX, Inc., operates as an Internet security software and technology company in the United States. It offers VirnetX One, a security-as-a-service platform to protect applications, services, and infrastructure; VirnetX Matrix, which protects internet-enabled enterprise applications, and connected devices, as well as control systems, such as file servers, data backup systems, and VPN or firewall environments. The company also provides VirnetX War Room for secure collaboration and visualization capabilities designed to support communications. It serves the U.S. Department of Defense, federal government, and commercial customers requiring real-time encrypted communications and network security. The company was founded in 2005 and is headquartered in Zephyr Cove, Nevada.
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 | 0USD | 0USD | 56,000USD | 58,000USD | 48,000USD | 0USD | 0USD | 2,000USD |
| Research Development | 1,126,000USD | 1,162,000USD | 2,037,000USD | 1,143,000USD | 1,215,000USD | 1,259,000USD | 2,371,000USD | 1,176,000USD |
| Selling General Administrative | 3,526,000USD | 3,346,000USD | 4,824,000USD | 3,059,000USD | 2,777,000USD | 2,788,000USD | 4,298,000USD | 3,213,000USD |
| Total Operating Expenses | 4,652,000USD | 4,508,000USD | 6,854,000USD | 4,196,000USD | 3,987,000USD | 4,042,000USD | 6,664,000USD | 4,389,000USD |
| Operating Income | -4,652,000USD | -4,508,000USD | -6,805,000USD | -4,144,000USD | -3,944,000USD | -4,046,999USD | -6,669,000USD | -4,387,000USD |
| Total Other Income Expense Net | 125,000USD | 154,000USD | 224,000USD | -204,000USD | 323,000USD | 369,999USD | 454,000USD | 548,000USD |
| Income Before Tax | -4,527,000USD | -4,354,000USD | -6,581,000USD | -4,348,000USD | -3,621,000USD | -3,677,000USD | -6,215,000USD | -3,839,000USD |
| Income Tax Expense | 0USD | — | -4,000USD | — | — | 2,000USD | -6,000USD | — |
| Net Income | -4,527,000USD | -4,354,000USD | -6,577,000USD | -4,348,000USD | -3,621,000USD | -3,679,000USD | -6,215,000USD | -3,839,000USD |
| Cost Of Revenue | — | 6,000USD | 7,000USD | 6,000USD | 5,000USD | 5,000USD | 5,000USD | — |
| Gross Profit | — | -6,000USD | 49,000USD | 52,000USD | 43,000USD | -5,000USD | -5,000USD | 2,000USD |
| Interest Income | — | 154,000USD | 224,000USD | 296,000USD | 323,000USD | 370,000USD | 454,000USD | 548,000USD |
| Net Interest Income | — | 154,000USD | 224,000USD | 296,000USD | 323,000USD | 370,000USD | 454,000USD | 548,000USD |
| Tax Provision | — | 0USD | -4,000USD | 0USD | 0USD | 2,000USD | 0USD | 0USD |
| Net Income From Continuing Ops | — | -4,354,000USD | -6,577,000USD | -4,348,000USD | -3,621,000USD | -3,679,000USD | -6,215,000USD | -3,839,000USD |
| Ebit | — | -4,514,000USD | -6,805,000USD | -4,348,000USD | -3,621,000USD | -3,676,999USD | -6,215,000USD | -4,387,000USD |
| Ebitda | — | -4,508,000USD | -6,798,000USD | -4,342,000USD | -3,616,000USD | -3,671,999USD | -6,210,000USD | -4,381,000USD |
| Depreciation And Amortization | — | 6,000USD | 7,000USD | 6,000USD | 5,000USD | 5,000USD | 5,000USD | 6,000USD |
| Reconciled Depreciation | — | 6,000USD | 7,000USD | 6,000USD | 5,000USD | 5,000USD | 5,000USD | 6,000USD |
| Net Income Applicable To Common Shares | — | — | — | — | — | -3,679,000USD | -6,215,000USD | -3,839,000USD |
| 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 | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 162,000USD | 5,000USD | 7,000USD | 48,000USD | 35,000USD | 302,636,000USD | 85,000USD | 63,000USD |
| Cost Of Revenue | 23,000USD | — | 9,000USD | 3,000USD | -9,079,000USD | 90,106,000USD | 0USD | 0USD |
| Gross Profit | 139,000USD | 5,000USD | -2,000USD | 48,000USD | 35,000USD | 212,530,000USD | 85,000USD | 63,000USD |
| Research Development | 5,654,000USD | 6,038,000USD | 9,713,000USD | 6,406,000USD | 5,577,000USD | 8,830,000USD | 3,845,000USD | 4,815,000USD |
| Selling General Administrative | 13,448,000USD | 14,364,000USD | 21,681,000USD | 15,722,000USD | 52,715,000USD | 2USD | 15,905,000USD | 20,705,000USD |
| Total Operating Expenses | 19,079,000USD | 20,402,000USD | 31,443,000USD | 22,124,000USD | 49,209,000USD | 56,751,000USD | 19,750,000USD | 25,520,000USD |
| Operating Income | -18,940,000USD | -20,397,000USD | -31,445,000USD | -22,076,000USD | -49,174,000USD | 155,779,000USD | -19,665,000USD | -25,457,000USD |
| Interest Income | 1,213,000USD | 2,225,000USD | 3,855,000USD | 1,848,000USD | 48,000USD | 108,288,000USD | 92,000USD | 54,000USD |
| Net Interest Income | 1,213,000USD | 2,225,000USD | 3,855,000USD | 1,848,000USD | 48,000USD | 108,288,000USD | 92,000USD | 54,000USD |
| Income Before Tax | -18,227,000USD | -18,172,000USD | -27,950,000USD | -20,228,000USD | -49,126,000USD | 307,452,000USD | -19,573,000USD | -25,403,000USD |
| Income Tax Expense | -2,000USD | 3,000USD | -79,000USD | 16,032,000USD | -6,205,000USD | 27,023,000USD | -393,000USD | 3,000USD |
| Tax Provision | -2,000USD | 3,000USD | 17,124,000USD | 16,032,000USD | 9,533,000USD | 27,023,000USD | -393,000USD | 3,000USD |
| Net Income | -18,225,000USD | -18,175,000USD | -27,871,000USD | -36,260,000USD | -42,921,000USD | 280,429,000USD | -19,180,000USD | -25,406,000USD |
| Net Income From Continuing Ops | -18,225,000USD | -18,175,000USD | -44,987,000USD | -36,260,000USD | -39,593,000USD | 280,429,000USD | -19,180,000USD | -25,406,000USD |
| Ebit | -18,940,000USD | -20,397,000USD | -27,950,000USD | -22,080,000USD | -49,126,000USD | 307,452,000USD | -19,573,000USD | -25,457,000USD |
| Ebitda | -18,917,000USD | -20,376,000USD | -27,941,000USD | -22,073,000USD | -49,122,000USD | 307,457,000USD | -19,566,000USD | -25,439,000USD |
| Depreciation And Amortization | 23,000USD | 21,000USD | 9,000USD | 7,000USD | 4,000USD | 5,000USD | 7,000USD | 18,000USD |
| Reconciled Depreciation | 23,000USD | 21,000USD | 7,000USD | 7,000USD | 4,000USD | 5,000USD | 7,000USD | 18,000USD |
| Total Other Income Expense Net | 713,000USD | 2,225,000USD | 3,495,000USD | 1,848,000USD | 48,000USD | 151,673,000USD | 92,000USD | 54,000USD |
| Net Income Applicable To Common Shares | — | -18,175,000USD | -27,871,000USD | -36,260,000USD | -39,593,000USD | 280,429,000USD | -19,180,000USD | -25,406,000USD |
| Interest Expense | — | — | — | 1,848,000USD | 48,000USD | 190,830,000USD | 92,000USD | 0USD |
| Unclassified Operating Expenses | — | — | — | — | -9,083,000USD | 47,920,998USD | — | — |
| Non Operating Income Net Other | — | — | — | — | 48,000USD | 108,288,000USD | 92,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 22,973,000USD | 26,693,000USD | 31,062,000USD | 37,983,000USD | 41,820,000USD | 45,111,000USD | 49,609,000USD | 55,587,000USD |
| Cash And Equivalents | 13,090,000USD | — | — | — | — | 23,222,000USD | 23,296,000USD | 25,130,000USD |
| Long Term Investments | 2,000,000USD | 2,000,000USD | 2,000,000USD | 2,000,000USD | 2,500,000USD | 2,500,000USD | 2,500,000USD | 2,500,000USD |
| Total Current Assets | 14,106,000USD | 17,561,000USD | 21,666,000USD | 28,435,000USD | 31,535,000USD | 34,575,000USD | 38,204,000USD | 44,020,000USD |
| Other Current Assets | 217,000USD | 337,000USD | 120,000USD | 223,000USD | 261,000USD | 399,000USD | 122,000USD | 266,000USD |
| Total Liabilities | 7,911,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 2,259,000USD | 2,059,000USD | 2,025,000USD | 2,072,000USD | 1,940,000USD | 1,951,000USD | 7,195,000USD | 7,135,000USD |
| Other Current Liabilities | 1,461,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 5,652,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 15,062,000USD | 18,853,000USD | 22,474,000USD | 29,291,000USD | 33,171,000USD | 36,363,000USD | 39,623,000USD | 45,493,000USD |
| Total Equity Including Noncontrolling Interest | 15,062,000USD | — | — | — | — | — | — | — |
| Net Receivables | 0USD | 0USD | 19,000USD | 19,000USD | 48,000USD | — | 0USD | 0USD |
| Property Plant Equipment Net | 56,000USD | 55,000USD | 7,302,000USD | 7,451,000USD | 7,674,000USD | 62,000USD | 8,811,000USD | 8,973,000USD |
| Accounts Payable | 498,000USD | 354,000USD | 388,000USD | 377,000USD | 286,000USD | 329,000USD | 336,000USD | 280,000USD |
| Common Stock | 0USD | — | — | -12,000USD | -7,000USD | 420USD | -129,000USD | 370USD |
| Retained Earnings | -231,776,000USD | -227,249,000USD | -222,895,000USD | -216,318,000USD | -211,970,000USD | -208,349,000USD | -204,670,000USD | -198,455,000USD |
| Accumulated Other Comprehensive Income | -28,000USD | -26,000USD | -21,000USD | -17,000USD | -17,000USD | -12,000USD | 0USD | 32,000USD |
| Total Liab | — | 7,840,000USD | 8,588,000USD | 8,692,000USD | 8,649,000USD | 8,748,000USD | 9,986,000USD | 10,094,000USD |
| Other Current Liab | — | 1,705,000USD | 1,637,000USD | 1,695,000USD | 355,000USD | 1,622,000USD | 303,000USD | 389,000USD |
| Capital Stock | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cash | — | 14,774,000USD | 15,548,000USD | 17,129,000USD | 17,293,000USD | 23,222,000USD | 23,296,000USD | 25,130,000USD |
| Cash And Short Term Investments | — | 17,224,000USD | 21,527,000USD | 28,193,000USD | 31,226,000USD | 34,176,000USD | 38,082,000USD | 43,754,000USD |
| Net Debt | — | -14,774,000USD | -15,548,000USD | -17,125,000USD | -9,285,000USD | -23,222,000USD | -13,949,000USD | -15,705,000USD |
| Short Term Investments | — | 2,450,000USD | 5,979,000USD | 11,064,000USD | 13,933,000USD | 10,954,000USD | 14,786,000USD | 18,624,000USD |
| Common Stock Shares Outstanding | — | 3,754,000shares | 4,201,948shares | 3,673,000shares | 3,660,000shares | 3,627,000shares | 3,596,000shares | 3,603,000shares |
| Non Current Assets Total | — | 9,132,000USD | 9,396,000USD | 9,547,999USD | 10,285,000USD | 10,536,000USD | 11,405,000USD | 11,567,000USD |
| Non Current Liabilities Total | — | 5,781,000USD | 6,562,999USD | 6,620,000USD | 6,709,000USD | 6,797,000USD | 2,791,000USD | 2,959,000USD |
| Non Current Liabilities Other | — | 5,781,000USD | 6,563,000USD | 6,620,000USD | 6,709,000USD | 6,797,000USD | 2,791,000USD | 2,959,000USD |
| Non Currrent Assets Other | — | 7,077,000USD | 94,000USD | 96,999USD | 111,000USD | 7,974,000USD | 94,000USD | 94,000USD |
| Net Working Capital | — | 15,502,000USD | 19,641,000USD | 26,363,000USD | 29,595,000USD | 32,624,000USD | 31,009,000USD | 36,885,000USD |
| Unclassified Equity | — | 246,128,000USD | 245,390,000USD | 245,638,000USD | 245,165,000USD | 244,723,580USD | 244,422,000USD | 243,915,630USD |
| Property Plant Equipment Gross | — | — | 274,000USD | — | — | — | 257,000USD | — |
| Short Long Term Debt Total | — | — | — | 4,000USD | 8,008,000USD | — | 9,347,000USD | 9,425,000USD |
| Short Term Debt | — | — | — | — | 1,299,000USD | 0USD | 6,556,000USD | 6,466,000USD |
| Other Assets | — | — | — | — | — | 122,000USD | 5,317,000USD | 94,000USD |
| Unclassified Non Current Assets | — | — | — | — | — | — | -5,317,000USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 31,062,000USD | 49,609,000USD | 60,412,000USD | 152,975,000USD | 186,516,000USD | 234,793,000USD | 7,498,000USD | 11,751,000USD |
| Other Current Assets | 120,000USD | 122,000USD | 282,000USD | 224,000USD | 203,000USD | 3,168,000USD | 237,000USD | 718,000USD |
| Total Liab | 8,588,000USD | 9,986,000USD | 4,399,000USD | 731,000USD | 1,067,000USD | 10,356,000USD | 1,870,000USD | 1,863,000USD |
| Total Stockholder Equity | 22,474,000USD | 39,623,000USD | 56,013,000USD | 152,244,000USD | 185,449,000USD | 224,437,000USD | 5,628,000USD | 9,888,000USD |
| Other Current Liab | 1,637,000USD | 303,000USD | 320,000USD | 358,000USD | 630,999USD | 9,658,000USD | 427,000USD | 417,000USD |
| Common Stock | -873,000USD | 420USD | 360USD | 7,000USD | 7,000USD | 7,000USD | 7,000USD | 7,000USD |
| Capital Stock | 0USD | 0USD | 0USD | 7,000USD | 7,000USD | 7,000USD | 7,000USD | 7,000USD |
| Retained Earnings | -222,895,000USD | -204,670,000USD | -186,495,000USD | -87,195,000USD | -50,935,000USD | -8,013,999USD | -217,602,000USD | -198,422,000USD |
| Cash | 15,548,000USD | 23,296,000USD | 26,289,000USD | 86,561,000USD | 142,018,000USD | 192,908,000USD | 3,135,000USD | 7,611,000USD |
| Cash And Short Term Investments | 21,527,000USD | 38,082,000USD | 53,547,000USD | 152,023,000USD | 169,272,000USD | 221,256,000USD | 5,529,000USD | 9,414,000USD |
| Total Current Assets | 21,666,000USD | 38,204,000USD | 53,831,000USD | 152,261,000USD | 169,492,000USD | 224,432,000USD | 5,771,000USD | 10,138,000USD |
| Total Current Liabilities | 2,025,000USD | 7,195,000USD | 1,254,000USD | 731,000USD | 1,020,999USD | 10,356,000USD | 1,826,000USD | 1,863,000USD |
| Net Debt | -15,548,000USD | -13,949,000USD | -22,650,000USD | -86,561,000USD | -141,920,000USD | -192,864,000USD | -3,038,000USD | -7,611,000USD |
| Long Term Investments | 2,000,000USD | 2,500,000USD | 2,500,000USD | 0USD | — | — | — | — |
| Short Term Investments | 5,979,000USD | 14,786,000USD | 27,258,000USD | 65,462,000USD | 27,254,000USD | 28,348,000USD | 2,394,000USD | 1,803,000USD |
| Net Receivables | 19,000USD | 0USD | 2,000USD | 14,000USD | 17,000USD | 8,000USD | 5,000USD | 6,000USD |
| Accounts Payable | 388,000USD | 336,000USD | 440,000USD | 373,000USD | 338,000USD | 654,000USD | 1,346,000USD | 1,050,000USD |
| Property Plant Equipment Net | 61,000USD | 8,811,000USD | 3,895,000USD | 56,000USD | 966,000USD | 1,259,000USD | 1,620,000USD | 9,000USD |
| Property Plant Equipment Gross | 274,000USD | 257,000USD | 235,000USD | 171,000USD | 171,000USD | 11,000USD | 16,000USD | 9,000USD |
| Accumulated Other Comprehensive Income | -21,000USD | 0USD | -12,000USD | -314,000USD | -68,000USD | -13,000USD | -14,000USD | -14,000USD |
| Common Stock Shares Outstanding | 3,647,000shares | 3,596,000shares | 3,579,000shares | 3,565,000shares | 3,557,972shares | 3,580,792shares | 3,428,216shares | 3,149,288shares |
| Non Current Assets Total | 9,396,000USD | 11,405,000USD | 6,581,000USD | 713,999USD | 17,024,000USD | 10,361,000USD | 1,727,000USD | 1,613,000USD |
| Non Current Liabilities Total | 6,563,000USD | 2,791,000USD | 3,145,000USD | 373,000USD | 46,001USD | 9,049,000USD | 44,000USD | 1,050,000USD |
| Non Current Liabilities Other | 6,563,000USD | 2,791,000USD | 3,145,000USD | — | 46,000USD | — | 44,000USD | — |
| Non Currrent Assets Other | 7,335,000USD | 94,000USD | 186,000USD | 657,999USD | 16,058,000USD | 9,102,000USD | 107,000USD | 1,604,000USD |
| Net Working Capital | 19,641,000USD | 31,009,000USD | 52,577,000USD | 151,530,000USD | 168,471,000USD | 214,076,000USD | 3,945,000USD | 8,275,000USD |
| Unclassified Equity | 246,263,000USD | 244,292,580USD | 242,519,640USD | 239,739,000USD | 236,438,000USD | 232,449,999USD | 223,230,000USD | 208,310,000USD |
| Other Assets | — | 5,317,000USD | 1USD | 703,000USD | 19,386,000USD | 10,350USD | 1,614,000USD | 1,604,000USD |
| Cash And Equivalents | — | 23,296,000USD | 26,289,000USD | 86,561,000USD | 142,018,000USD | 192,908,000USD | 3,135,000USD | 7,611,000USD |
| Short Term Debt | — | 6,556,000USD | 494,000USD | 0USD | 52,000USD | 44,000USD | 53,000USD | 0USD |
| Short Long Term Debt Total | — | 9,347,000USD | 3,639,000USD | — | 98,000USD | 44,000USD | 97,000USD | — |
| Unclassified Non Current Assets | — | -5,317,000USD | — | — | -19,386,000USD | — | -1,614,000USD | -1,604,000USD |
| Inventory | — | — | — | 1USD | 1USD | 2,905,000USD | — | — |
| Net Tangible Assets | — | — | — | — | 188,777,000USD | 224,437,000USD | 5,628,000USD | 9,888,000USD |
| Unclassified Current Assets | — | — | — | — | — | -2,905,000USD | — | — |
| Unclassified Non Current Liabilities | — | — | — | — | — | 9,049,000USD | — | 1,050,000USD |
| Other Liab | — | — | — | — | — | — | 44,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 13,000USD |
| Stock Based Compensation | 1,482,000USD |
| Change To Account Receivables | 19,000USD |
| Change To Liabilities | -722,000USD |
| Change In Working Capital | -231,000USD |
| Operating Cash Flow | -7,617,000USD |
| Capital Expenditures | -8,000USD |
| Net Investments | 5,173,000USD |
| Investing Cash Flow | 5,165,000USD |
| Net Common Stock Issuance | -6,000USD |
| Financing Cash Flow | -6,000USD |
| Change In Cash | -2,458,000USD |
| End Cash Flow | 13,090,000USD |
| 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 | -4,354,000USD | -6,577,000USD | -4,348,000USD | -3,621,000USD | -3,679,000USD | -6,215,000USD | -3,839,000USD | -3,830,000USD |
| Depreciation | 6,000USD | 7,000USD | 6,000USD | 5,000USD | 5,000USD | 5,000USD | 6,000USD | 5,000USD |
| Stock Based Compensation | 739,000USD | 618,000USD | 480,000USD | 441,000USD | 431,000USD | 497,000USD | 458,000USD | 460,000USD |
| Other Non Cash Items | -688,000USD | — | 207,000USD | 237,000USD | — | 1,000USD | -46,000USD | -165,000USD |
| Change To Account Receivables | 19,000USD | 0USD | 29,000USD | -48,000USD | 0USD | -1,000USD | 0USD | 0USD |
| Change In Working Capital | -688,000USD | 144,000USD | 651,000USD | 237,000USD | -651,000USD | 202,000USD | 200,000USD | 285,000USD |
| Total Cash From Operating Activities | -4,297,000USD | -5,808,000USD | -3,004,000USD | -2,938,000USD | -3,894,000USD | -5,510,000USD | -3,221,000USD | -3,080,000USD |
| Capital Expenditures | 0USD | 0USD | -17,000USD | 0USD | 0USD | -11,000USD | -11,000USD | -11,000USD |
| Free Cash Flow | -4,297,000USD | -5,808,000USD | -3,021,000USD | -2,938,000USD | -3,894,000USD | -5,521,000USD | -3,221,000USD | -3,091,000USD |
| Investments | 3,524,000USD | 5,081,000USD | 2,852,000USD | -2,984,000USD | 3,820,000USD | 3,796,000USD | 2,072,000USD | 1,772,000USD |
| Total Cashflows From Investing Activities | 3,524,000USD | 5,081,000USD | 2,852,000USD | -2,984,000USD | 3,820,000USD | 3,796,000USD | 2,072,000USD | 1,772,000USD |
| Total Cash From Financing Activities | -1,000USD | -854,000USD | -12,000USD | -7,000USD | 0USD | -120,000USD | -6,000USD | 0USD |
| Change In Cash | -774,000USD | -1,581,000USD | -164,000USD | -5,929,000USD | -74,000USD | -1,834,000USD | -1,155,000USD | -1,308,000USD |
| Begin Period Cash Flow | 15,548,000USD | 17,129,000USD | 17,293,000USD | 23,222,000USD | 23,296,000USD | 25,130,000USD | 26,285,000USD | 27,593,000USD |
| End Period Cash Flow | 14,774,000USD | 15,548,000USD | 17,129,000USD | 17,293,000USD | 23,222,000USD | 23,296,000USD | 25,130,000USD | 26,285,000USD |
| Other Cashflows From Financing Activities | -1,000USD | -860,000USD | -12,000USD | -7,000USD | 0USD | -120,000USD | -6,000USD | 1,772,000USD |
| Sale Purchase Of Stock | — | — | — | -7,000USD | — | -120,000USD | -6,000USD | — |
| Other Cashflows From Investing Activities | — | — | — | — | 3,820,000USD | 12,485,000USD | 2,072,000USD | -11,000USD |
| Unclassified Investing Cash Flow | — | — | — | — | -3,820,000USD | -12,474,000USD | -2,061,000USD | — |
| Dividends Paid | — | — | — | — | — | 0USD | 0USD | — |
| Unclassified Financing Cash Flow | — | — | — | — | — | — | — | -1,772,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -18,225,000USD | -18,175,000USD | -27,871,000USD | -36,260,000USD | -42,921,000USD | 280,429,000USD | -19,180,000USD | -25,406,000USD |
| Depreciation | 23,000USD | 21,000USD | 9,000USD | 7,000USD | 4,000USD | 5,000USD | 7,000USD | 18,000USD |
| Stock Based Compensation | 1,970,000USD | 1,902,000USD | 2,778,000USD | 3,330,000USD | 4,184,000USD | 3,938,000USD | 3,711,000USD | 4,055,000USD |
| Other Non Cash Items | 500,000USD | 1,000USD | 15,000USD | 3,306,000USD | 34,000USD | 69,000USD | 3,428,000USD | 3,461,000USD |
| Change To Account Receivables | -19,000USD | 1,000USD | -3,000USD | 3,000USD | -9,000USD | -3,000USD | 1,000USD | -6,000USD |
| Change In Working Capital | 88,000USD | 924,000USD | 296,000USD | -2,000USD | -6,122,000USD | 5,997,000USD | 382,000USD | -965,000USD |
| Total Cash From Operating Activities | -15,644,000USD | -15,327,000USD | -24,773,000USD | -16,893,000USD | -51,722,000USD | 281,389,000USD | -15,080,000USD | -22,298,000USD |
| Capital Expenditures | -17,000USD | -22,000USD | -65,000USD | -11,000USD | -11,000USD | -11,000USD | -14,000USD | -14,000USD |
| Free Cash Flow | -15,661,000USD | -15,349,000USD | -24,838,000USD | -16,904,000USD | -51,733,000USD | 281,389,000USD | -15,094,000USD | -22,298,000USD |
| Investments | 8,786,000USD | 12,463,000USD | 18,323,000USD | -38,535,000USD | 1,039,000USD | -25,953,000USD | -592,000USD | -370,000USD |
| Total Cashflows From Investing Activities | 8,769,000USD | 12,463,000USD | 35,941,000USD | -38,535,000USD | 1,028,000USD | -25,953,000USD | -606,000USD | -370,000USD |
| Total Cash From Financing Activities | -873,000USD | -129,000USD | -71,440,000USD | -29,000USD | -196,000USD | -65,663,000USD | 11,210,000USD | 27,144,000USD |
| Change In Cash | -7,748,000USD | -2,993,000USD | -60,272,000USD | -55,457,000USD | -50,890,000USD | 189,773,000USD | -4,476,000USD | 4,476,000USD |
| Begin Period Cash Flow | 23,296,000USD | 26,289,000USD | 86,561,000USD | 142,018,000USD | 192,908,000USD | 3,135,000USD | 7,611,000USD | 3,135,000USD |
| End Period Cash Flow | 15,548,000USD | 23,296,000USD | 26,289,000USD | 86,561,000USD | 142,018,000USD | 192,908,000USD | 3,135,000USD | 7,611,000USD |
| Other Cashflows From Financing Activities | -879,000USD | -129,000USD | -11,000USD | -29,000USD | -196,000USD | 690,000USD | 671,000USD | 92,000USD |
| Dividends Paid | — | 0USD | -71,429,000USD | -71,429,000USD | 0USD | -70,841,000USD | — | — |
| Sale Purchase Of Stock | — | -129,000USD | -11,000USD | -29,000USD | -196,000USD | 5,534,000USD | -145,000USD | -43,000USD |
| Other Cashflows From Investing Activities | — | 12,485,000USD | 36,006,000USD | 11,000USD | 1,039,000USD | -25,953,000USD | -592,000USD | -370,000USD |
| Unclassified Investing Cash Flow | — | -12,463,000USD | -18,323,000USD | — | -1,039,000USD | 25,964,000USD | — | — |
| Issuance Of Capital Stock | — | — | — | 0USD | 0USD | 4,488,000USD | 10,539,000USD | 27,051,000USD |
| Unclassified Operating Cash Flow | — | — | — | 12,726,000USD | -6,901,000USD | -9,049,000USD | -3,428,000USD | -3,461,000USD |
| Unclassified Financing Cash Flow | — | — | — | 71,458,000USD | — | -1,046,000USD | 10,684,000USD | 27,095,000USD |
| Change To Liabilities | — | — | — | — | -206,000USD | -692,000USD | 7,000USD | -1,217,000USD |
| Cash And Cash Equivalents Changes | — | — | — | — | -50,890,000USD | 189,773,000USD | -4,476,000USD | 4,476,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.