VNRX
VOLITIONRX LTD
Company overview
- Market capitalization
- $3.45M
- Employees
- 75
- Latest publication
- 2026-09-29
About VOLITIONRX LTD
VolitionRx Limited, a multi-national epigenetics company, develops blood tests to help detect and monitor a range of cancers, and diseases associated with NETosis in the United States, Europe, and Asia. The company offers Nu.Q Vet, a cancer screening test for dogs and other animals; Nu.Q Nets, detects diseases associated with NETosis, such as sepsis; Nu.Q Discover, a solution to profiling nucleosomes. It also provides Nu.Q Cancer for predicting treatment response, monitoring treatment response and disease progression, and amending a patient's cancer treatment regimen; and Capture-PCR and Capture-Seq, which are isolating and capturing circulating tumor-derived DNA from plasma samples for early cancer detection. VolitionRx Limited is headquartered in Henderson, 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 | 398,657USD | 985,076USD | 447,034USD | 627,277USD | 406,688USD | 246,385USD | 191,657USD | 474,522USD |
| Research Development | 1,800,656USD | 2,852,251USD | 2,468,071USD | 2,285,907USD | 2,720,207USD | 2,607,444USD | 2,587,000USD | 3,473,782USD |
| Selling General Administrative | 2,205,471USD | 2,629,826USD | 2,522,244USD | 3,183,488USD | 3,757,042USD | 3,020,865USD | 3,118,895USD | 2,525,744USD |
| Selling And Marketing Expenses | 548,513USD | 851,851USD | 233,675USD | 213,364USD | 181,175USD | 89,758USD | 215,128USD | 291,268USD |
| General And Administrative Expenses | 2,205,471USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 4,554,640USD | 6,079,517USD | 5,178,314USD | 5,728,267USD | 6,704,495USD | 5,768,105USD | 5,972,997USD | 6,343,229USD |
| Operating Income | -4,155,983USD | -5,348,852USD | -4,731,280USD | -5,100,990USD | -6,297,807USD | -5,521,720USD | -5,781,340USD | -5,868,707USD |
| Total Other Income Expense Net | -3,159,280USD | -1,354,705USD | -1,571,561USD | -308,801USD | -16,263USD | 45,093USD | -75,887USD | 129USD |
| Interest Expense | 740,388USD | 575,976USD | 1,070,579USD | 873,430USD | 448,661USD | 96,669USD | 92,491USD | 89,456USD |
| Net Income | -7,315,263USD | -6,664,774USD | -6,270,832USD | -5,378,358USD | -6,284,078USD | -5,423,759USD | -5,793,373USD | -5,821,529USD |
| Minority Interest | 10,784USD | 38,783USD | 32,009USD | 31,433USD | 29,992USD | 52,868USD | 63,854USD | 47,049USD |
| Net Income Applicable To Common Shares | -7,786,147USD | — | — | — | — | — | — | — |
| Cost Of Revenue | — | 254,411USD | — | — | — | — | 323,875USD | — |
| Gross Profit | — | 730,665USD | 447,034USD | 627,277USD | 406,688USD | 246,385USD | 191,657USD | 474,522USD |
| Interest Income | — | 16USD | 122USD | 160USD | 160USD | 158USD | 313USD | 530USD |
| Net Interest Income | — | -575,960USD | -1,070,457USD | -873,270USD | -448,501USD | -96,511USD | -92,178USD | -88,926USD |
| Income Before Tax | — | -6,703,557USD | -6,302,841USD | -5,409,791USD | -6,314,070USD | -5,476,627USD | -5,857,227USD | -5,868,578USD |
| Net Income From Continuing Ops | — | -6,703,557USD | -6,302,841USD | -5,409,791USD | -6,314,070USD | -5,476,627USD | -5,857,227USD | -5,868,578USD |
| Ebit | — | -5,348,852USD | -5,232,262USD | -4,536,361USD | -5,865,409USD | -5,379,958USD | -5,764,736USD | -5,779,122USD |
| Ebitda | — | -5,094,441USD | -4,951,697USD | -4,227,334USD | -5,546,866USD | -5,071,692USD | -5,412,619USD | -5,437,845USD |
| Depreciation And Amortization | — | 254,411USD | 280,565USD | 309,027USD | 318,543USD | 308,266USD | 352,117USD | 341,277USD |
| Reconciled Depreciation | — | 254,411USD | 280,565USD | 309,027USD | 318,543USD | 308,266USD | 352,117USD | 341,277USD |
| Income Tax Expense | — | — | — | — | — | — | 104,620USD | — |
| 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 | 1,727,384USD | 1,233,511USD | 775,302USD | 306,392USD | 90,035USD | 13,433USD | 17,096USD | 0USD |
| Gross Profit | 1,727,384USD | 1,233,511USD | 775,302USD | 306,392USD | 90,035USD | 13,433USD | 17,096USD | -639,916USD |
| Research Development | 10,081,299USD | 14,406,486USD | 19,551,523USD | 15,332,989USD | 13,022,411USD | 14,533,862USD | 10,363,253USD | 10,906,871USD |
| Selling General Administrative | 9,463,581USD | 12,716,963USD | 15,906,556USD | 15,350,860USD | 14,080,206USD | 5,466,185USD | 4,519,328USD | 5,783,839USD |
| Selling And Marketing Expenses | 3,921,075USD | 922,602USD | 1,012,868USD | 1,053,807USD | 746,108USD | 1,073,368USD | 965,713USD | 1,169,756USD |
| Total Operating Expenses | 22,949,440USD | 28,258,481USD | 36,762,997USD | 32,086,464USD | 28,423,114USD | 21,261,248USD | 16,060,020USD | 17,897,699USD |
| Operating Income | -21,222,056USD | -27,024,970USD | -35,987,695USD | -31,780,072USD | -28,333,079USD | -21,247,815USD | -16,042,924USD | -17,897,699USD |
| Interest Income | 600USD | 9,947USD | 152,144USD | 125,265USD | 2,734USD | 49,495USD | 112,367USD | 110,920USD |
| Interest Expense | 2,489,339USD | 340,362USD | 221,622USD | 173,087USD | 155,803USD | 129,799USD | 126,572USD | 110,924USD |
| Net Interest Income | -2,488,739USD | -330,415USD | -68,706USD | -47,822USD | -153,069USD | -80,304USD | -14,205USD | -110,924USD |
| Income Before Tax | -23,503,329USD | -27,257,985USD | -35,677,074USD | -30,598,469USD | -26,989,781USD | -20,399,294USD | -16,099,055USD | -18,008,623USD |
| Net Income | -23,357,027USD | -26,967,836USD | -35,319,078USD | -30,268,793USD | -26,814,665USD | -20,352,115USD | -16,099,055USD | -18,008,623USD |
| Net Income From Continuing Ops | -23,503,329USD | -27,257,985USD | -34,213,562USD | -31,780,072USD | -26,989,781USD | -20,399,294USD | -16,099,055USD | -18,008,623USD |
| Ebit | -21,013,990USD | -26,917,623USD | -35,455,452USD | -30,425,382USD | -26,833,978USD | -20,269,495USD | -15,972,483USD | -17,897,699USD |
| Ebitda | -19,797,589USD | -25,578,691USD | -34,042,175USD | -29,235,434USD | -25,688,818USD | -19,228,122USD | -15,070,071USD | -17,257,783USD |
| Depreciation And Amortization | 1,216,401USD | 1,338,932USD | 1,413,277USD | 1,189,948USD | 1,145,160USD | 1,041,373USD | 902,412USD | 639,916USD |
| Reconciled Depreciation | 1,216,401USD | 1,338,932USD | 1,359,371USD | 1,189,948USD | 1,145,160USD | 1,041,373USD | 902,412USD | 636,380USD |
| Total Other Income Expense Net | -2,281,273USD | -233,015USD | 310,621USD | 1,181,603USD | 1,343,298USD | 848,521USD | -56,131USD | -110,924USD |
| Minority Interest | 146,302USD | 290,149USD | 350,638USD | 329,676USD | 175,116USD | -47,179USD | -47,179USD | -47,179USD |
| Cost Of Revenue | — | 1,302,233USD | 1,411,627USD | 1,188,421USD | — | — | — | 639,916USD |
| Income Tax Expense | — | — | -357,994USD | -329,676USD | -19,313USD | 82,620USD | -70,385USD | 110,924USD |
| Net Income Applicable To Common Shares | — | — | — | -30,598,469USD | -26,814,665USD | -20,352,115USD | -16,099,055USD | -18,008,623USD |
| Non Operating Income Net Other | — | — | — | — | — | 978,320USD | 112,367USD | — |
| 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 | 8,300,986USD | 9,036,483USD | 6,901,227USD | 6,448,885USD | 8,704,790USD | 8,520,057USD | 9,399,523USD | 12,680,255USD |
| Cash And Equivalents | 2,800,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 4,092,944USD | 4,516,391USD | 2,060,925USD | 1,332,077USD | 3,263,307USD | 3,294,002USD | 4,056,808USD | 6,800,941USD |
| Other Current Assets | 335,587USD | 1,161,332USD | 626,089USD | 823,585USD | 817,714USD | 505,830USD | 681,805USD | 1,074,184USD |
| Total Liabilities | 41,840,346USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 13,492,636USD | 13,847,257USD | 12,230,753USD | 11,422,027USD | 9,240,878USD | 8,273,099USD | 7,790,747USD | 30,279,477USD |
| Other Current Liabilities | 13,500,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | -32,164,943USD | -31,974,728USD | -34,246,393USD | -34,635,153USD | -31,815,346USD | -27,773,691USD | -24,907,620USD | -21,504,028USD |
| Total Equity Including Noncontrolling Interest | -33,539,360USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 1,070,020USD | 4,260,413USD | 3,308,846USD | 2,442,734USD | 1,183,870USD | 862,475USD | 860,223USD | 965,021USD |
| Long Term Debt | 5,981,815USD | 6,631,599USD | 7,256,754USD | 7,824,396USD | 8,691,617USD | 5,532,382USD | 3,952,846USD | 3,837,950USD |
| Deferred Revenue | 177,582USD | — | — | — | — | — | — | — |
| Net Receivables | 277,355USD | 252,242USD | 317,808USD | 309,085USD | 189,597USD | 187,830USD | 110,574USD | 312,611USD |
| Property Plant Equipment Net | 3,902,909USD | 4,201,191USD | 4,523,598USD | 4,815,775USD | 5,135,106USD | 4,908,926USD | 5,028,968USD | 5,544,005USD |
| Accounts Payable | 3,564,762USD | 3,718,795USD | 2,918,768USD | 3,114,430USD | 2,351,261USD | 3,011,897USD | 2,766,178USD | 2,485,077USD |
| Short Term Debt | 204,724USD | 4,564,241USD | 3,613,559USD | 2,751,398USD | 1,489,725USD | 1,136,344USD | 1,128,715USD | 1,234,071USD |
| Common Stock | 12,044USD | 7,931USD | 125,780USD | 109,620USD | 103,982USD | 100,747USD | 96,098USD | 92,393USD |
| Retained Earnings | -267,352,291USD | -259,566,144USD | -252,901,370USD | -246,630,538USD | -241,252,180USD | -234,968,102USD | -229,544,343USD | -223,750,970USD |
| Accumulated Other Comprehensive Income | -88,451USD | -160,764USD | -295,071USD | -421,946USD | -444,294USD | 131,702USD | 385,631USD | 140,272USD |
| Intangible Assets | — | 318,901USD | 316,704USD | 301,033USD | 306,377USD | 317,129USD | 313,747USD | 335,309USD |
| Total Liab | — | 42,396,412USD | 42,494,038USD | 42,398,447USD | 41,803,112USD | 37,546,732USD | 35,507,259USD | 35,320,545USD |
| Other Current Liab | — | 5,210,375USD | 5,344,580USD | 5,202,199USD | 5,277,451USD | 3,894,858USD | 3,665,854USD | 3,666,929USD |
| Capital Stock | — | 7,931USD | 125,780USD | 109,620USD | 103,982USD | 100,747USD | 96,098USD | 92,393USD |
| Cash | — | 3,102,817USD | 1,117,028USD | 199,407USD | 2,255,996USD | 2,600,342USD | 3,264,429USD | 5,414,146USD |
| Cash And Short Term Investments | — | 3,102,817USD | 1,117,028USD | 199,407USD | 2,255,996USD | 2,600,342USD | 3,264,429USD | 5,414,146USD |
| Current Deferred Revenue | — | 353,846USD | 353,846USD | 354,000USD | 122,441USD | 230,000USD | 230,000USD | 22,893,400USD |
| Net Debt | — | 8,320,181USD | 10,347,702USD | 11,059,148USD | 8,688,652USD | 4,768,573USD | 2,556,156USD | 472,095USD |
| Short Long Term Debt Total | — | 11,422,998USD | 11,464,730USD | 11,258,555USD | 10,944,648USD | 7,368,915USD | 5,820,585USD | 5,886,241USD |
| Property Plant Equipment Gross | — | 10,688,609USD | 10,917,146USD | 11,073,189USD | 11,193,650USD | 10,320,847USD | 10,003,418USD | 10,574,847USD |
| Common Stock Shares Outstanding | — | 6,882,744shares | 5,341,607shares | 5,410,653shares | 5,132,705shares | 4,826,803shares | 4,326,559shares | 4,394,301shares |
| Non Current Assets Total | — | 4,520,092USD | 4,840,302USD | 5,116,808USD | 5,441,483USD | 5,226,055USD | 5,342,715USD | 5,879,314USD |
| Non Current Liabilities Total | — | 28,549,155USD | 30,263,285USD | 30,976,420USD | 32,562,234USD | 29,273,633USD | 27,716,512USD | 5,041,068USD |
| Net Working Capital | — | -9,051,030USD | -10,169,828USD | -10,089,950USD | -5,977,571USD | -4,979,097USD | -3,733,939USD | -23,478,536USD |
| Unclassified Current Liabilities | — | -4,260,413USD | -3,308,846USD | -2,442,734USD | -1,183,870USD | — | — | — |
| Unclassified Non Current Liabilities | — | 21,917,556USD | 23,006,531USD | 23,152,024USD | 23,870,617USD | 23,741,251USD | 23,763,666USD | 1,203,118USD |
| Unclassified Equity | — | 227,736,318USD | 218,698,488USD | 212,198,091USD | 209,673,164USD | 206,861,215USD | 204,058,896USD | 201,921,884USD |
| 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 | 6,901,227USD | 9,399,523USD | 27,950,498USD | 18,295,054USD | 27,490,336USD | 26,150,553USD | 21,291,292USD | 17,488,966USD |
| Intangible Assets | 316,704USD | 313,747USD | 23,886USD | 110,505USD | 216,876USD | 321,641USD | 372,305USD | 466,905USD |
| Other Current Assets | 626,089USD | 681,805USD | 881,495USD | 1,232,486USD | 786,642USD | 879,838USD | 322,593USD | 229,755USD |
| Total Liab | 42,494,038USD | 35,507,259USD | 36,662,720USD | 21,422,016USD | 9,768,231USD | 9,856,835USD | 7,092,726USD | 5,348,510USD |
| Total Stockholder Equity | -34,246,393USD | -24,907,620USD | -7,802,255USD | -2,574,991USD | 17,944,400USD | 16,340,897USD | 14,198,566USD | 12,140,456USD |
| Other Current Liab | 5,344,580USD | 3,665,854USD | 4,170,890USD | 2,985,202USD | 3,942,904USD | 3,546,914USD | 2,190,567USD | 924,234USD |
| Common Stock | 125,780USD | 96,098USD | 81,898USD | 57,873USD | 53,772USD | 48,607USD | 41,125USD | 35,335USD |
| Capital Stock | 125,780USD | 96,098USD | 81,898USD | 57,873USD | 53,772USD | 48,607USD | 41,125USD | 35,335USD |
| Retained Earnings | -252,901,370USD | -229,544,343USD | -202,576,507USD | -167,257,429USD | -136,988,636USD | -110,173,971USD | -89,821,856USD | -73,722,801USD |
| Cash | 1,117,028USD | 3,264,429USD | 20,729,983USD | 10,867,050USD | 20,581,313USD | 19,444,737USD | 16,966,168USD | 13,427,222USD |
| Cash And Short Term Investments | 1,117,028USD | 3,264,429USD | 20,729,983USD | 10,867,050USD | 20,581,313USD | 19,444,737USD | 16,966,168USD | 13,427,222USD |
| Total Current Assets | 2,060,925USD | 4,056,808USD | 21,854,095USD | 12,172,145USD | 21,978,832USD | 20,331,693USD | 17,556,279USD | 13,902,418USD |
| Total Current Liabilities | 12,230,753USD | 7,790,747USD | 8,943,677USD | 17,386,087USD | 6,515,852USD | 6,236,552USD | 3,859,874USD | 2,333,193USD |
| Current Deferred Revenue | 353,846USD | 230,000USD | 106,600USD | 10,000,000USD | 12,512USD | 69,218USD | 39,295USD | 40,094USD |
| Net Debt | 10,347,702USD | 2,556,156USD | -14,872,147USD | -5,893,710USD | -16,564,176USD | -15,003,184USD | -13,028,548USD | -10,161,244USD |
| Short Term Debt | 3,613,559USD | 1,128,715USD | 1,454,900USD | 1,357,877USD | 1,017,979USD | 1,080,873USD | 1,002,759USD | 561,703USD |
| Short Long Term Debt | 3,308,846USD | 860,223USD | 1,207,007USD | 1,066,700USD | 797,855USD | 841,319USD | 647,569USD | 416,553USD |
| Short Long Term Debt Total | 11,464,730USD | 5,820,585USD | 5,857,836USD | 4,973,340USD | 4,017,137USD | 4,441,553USD | 4,103,739USD | 3,577,023USD |
| Long Term Debt | 7,256,754USD | 3,952,846USD | 3,624,860USD | 2,779,240USD | 2,270,767USD | 2,606,885USD | 2,195,278USD | 1,984,262USD |
| Net Receivables | 317,808USD | 110,574USD | 242,617USD | 72,609USD | 12,510USD | 7,118USD | — | — |
| Accounts Payable | 2,918,768USD | 2,766,178USD | 3,211,287USD | 3,043,008USD | 1,542,457USD | 1,539,547USD | 627,253USD | 807,162USD |
| Property Plant Equipment Net | 4,523,598USD | 5,028,968USD | 6,072,517USD | 6,012,404USD | 5,294,628USD | 5,497,219USD | 3,362,708USD | 3,119,643USD |
| Property Plant Equipment Gross | 10,917,146USD | 10,003,418USD | 10,261,606USD | 9,325,267USD | 7,916,447USD | 5,171,134USD | 3,362,710USD | 3,119,640USD |
| Accumulated Other Comprehensive Income | -295,071USD | 385,631USD | 243,940USD | 227,097USD | 148,326USD | -59,978USD | 125,670USD | 223,651USD |
| Common Stock Shares Outstanding | 5,341,607shares | 4,326,559shares | 3,561,728shares | 2,767,520shares | 2,632,794shares | 2,263,942shares | 39,180,369shares | 31,389,220shares |
| Non Current Assets Total | 4,840,302USD | 5,342,715USD | 6,096,403USD | 6,122,909USD | 5,511,504USD | 5,818,860USD | 3,735,013USD | 3,586,548USD |
| Non Current Liabilities Total | 30,263,285USD | 27,716,512USD | 27,719,043USD | 4,035,929USD | 3,252,379USD | 3,620,283USD | 3,232,852USD | 3,015,317USD |
| Net Working Capital | -10,169,828USD | -3,733,939USD | -9,982,982USD | -5,213,942USD | 15,462,980USD | 14,095,141USD | 13,696,405USD | 11,569,225USD |
| Unclassified Current Liabilities | -3,308,846USD | — | -1,207,007USD | -1,066,700USD | — | — | — | — |
| Unclassified Non Current Liabilities | 23,006,531USD | 23,763,666USD | 24,094,183USD | — | — | — | — | — |
| Unclassified Equity | 218,698,488USD | 204,058,896USD | 194,366,516USD | 164,339,595USD | 154,677,166USD | 126,477,632USD | 103,812,502USD | 85,568,936USD |
| Other Assets | — | — | 1USD | — | — | — | — | — |
| Inventory | — | — | -521,370USD | 784,920USD | 598,367USD | 303,178USD | — | — |
| Non Currrent Assets Other | — | — | -1USD | -6,122,909USD | -5,511,504USD | -5,818,860USD | -3,735,013USD | 5USD |
| Other Liab | — | — | — | 420,466USD | 253,221USD | 259,603USD | 297,991USD | 311,042USD |
| Non Current Liabilities Other | — | — | — | 1,256,689USD | — | — | — | 311,042USD |
| Net Tangible Assets | — | — | — | -3,237,467USD | 17,727,524USD | 16,019,256USD | 13,826,261USD | 11,673,551USD |
| 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 | 395,384USD |
| Stock Based Compensation | 462,985USD |
| Other Non Cash Items | -1,583,434USD |
| Change To Account Receivables | 40,453USD |
| Change To Liabilities | -402,085USD |
| Change In Working Capital | -1,250,937USD |
| Operating Cash Flow | -10,439,781USD |
| Capital Expenditures | -11,002USD |
| Investing Cash Flow | -11,002USD |
| Net Debt Issuance | 536,116USD |
| Net Common Stock Issuance | -15,831USD |
| Unclassified Financing Cash Flow | 12,074,927USD |
| Financing Cash Flow | 12,595,212USD |
| Effect Of Forex Changes On Cash | -470,463USD |
| Change In Cash | 1,673,966USD |
| End Cash Flow | 2,790,994USD |
| 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 | -6,703,557USD | -6,302,841USD | -5,378,358USD | -6,314,070USD | -5,476,627USD | -5,857,227USD | -5,868,578USD | -7,060,175USD |
| Depreciation | 254,411USD | 280,565USD | 309,027USD | 318,543USD | 308,266USD | 352,117USD | 341,277USD | 323,465USD |
| Stock Based Compensation | 224,981USD | -132,875USD | 609,167USD | 812,045USD | 451,374USD | 325,738USD | 323,539USD | 208,046USD |
| Other Non Cash Items | 1,349,410USD | 1,402,656USD | 1,124,072USD | -30,942USD | -20,038USD | 1,699USD | -3,677USD | -10,976USD |
| Change To Account Receivables | 65,566USD | -8,723USD | -118,318USD | -1,767USD | -77,256USD | 202,037USD | -146,349USD | -29,968USD |
| Change In Working Capital | -405,377USD | -739,372USD | 471,979USD | -1,048,265USD | 439,007USD | -254,102USD | -180,022USD | -192,364USD |
| Total Cash From Operating Activities | -5,280,132USD | -5,491,867USD | -3,473,278USD | -6,262,689USD | -4,298,018USD | -5,431,775USD | -5,387,461USD | -6,732,004USD |
| Capital Expenditures | -9,214USD | -10,967USD | -1,178USD | -76,783USD | -1,808USD | -197,859USD | -136,737USD | -160,447USD |
| Free Cash Flow | -5,289,346USD | -5,502,834USD | -3,472,100USD | -6,339,472USD | -4,299,826USD | -5,629,634USD | -5,524,198USD | -6,892,451USD |
| Total Cashflows From Investing Activities | -9,214USD | -10,967USD | 1,174USD | -76,783USD | -1,808USD | -197,859USD | -136,737USD | -160,447USD |
| Net Borrowings | 2,458,077USD | -588,404USD | -327,089USD | 5,630,095USD | 1,306,837USD | 345,935USD | -312,788USD | — |
| Total Cash From Financing Activities | 7,616,176USD | 6,155,805USD | 1,460,564USD | 5,670,024USD | 3,667,080USD | 2,289,878USD | 5,603,339USD | 973,435USD |
| Issuance Of Capital Stock | 5,173,805USD | 6,715,777USD | 2,007,419USD | 62,560USD | 2,384,654USD | 2,026,755USD | 5,960,200USD | 589,489USD |
| Change In Cash | 1,985,789USD | 917,621USD | -2,056,589USD | -344,346USD | -664,087USD | -2,149,717USD | -584,782USD | -5,773,235USD |
| Begin Period Cash Flow | 1,117,028USD | 199,407USD | 2,255,996USD | 2,600,342USD | 3,264,429USD | 5,414,146USD | 5,998,928USD | 11,772,163USD |
| End Period Cash Flow | 3,102,817USD | 1,117,028USD | 199,407USD | 2,255,996USD | 2,600,342USD | 3,264,429USD | 5,414,146USD | 5,998,928USD |
| Other Cashflows From Financing Activities | -15,706USD | 28,432USD | -79,685USD | -22,631USD | -24,411USD | -82,812USD | -44,073USD | -38,205USD |
| Investments | — | — | 0USD | -76,783USD | -1,808USD | -197,859USD | -136,737USD | -160,447USD |
| Sale Purchase Of Stock | — | — | — | — | — | 0USD | 0USD | 0USD |
| Other Cashflows From Investing Activities | — | — | — | — | — | -125,258USD | — | -121,095USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | 2,026,755USD | 5,960,200USD | 1,011,640USD |
| 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 | -23,357,027USD | -27,257,985USD | -35,677,074USD | -30,598,469USD | -26,989,781USD | -20,399,294USD | -16,099,055USD | -18,008,623USD |
| Depreciation | 1,216,401USD | 1,338,932USD | 1,413,277USD | 1,189,948USD | 1,145,160USD | 1,041,373USD | 902,412USD | 636,380USD |
| Stock Based Compensation | 1,739,711USD | 1,268,543USD | 2,289,545USD | 3,114,659USD | 5,120,646USD | 1,725,461USD | 1,458,607USD | 2,570,095USD |
| Other Non Cash Items | 1,603,379USD | 5,968USD | -224,468USD | 4,687,350USD | 26,166USD | -293,312USD | 205,463USD | 22,776USD |
| Change To Account Receivables | -207,234USD | 132,045USD | -169,666USD | -72,609USD | -12,510USD | -7,118USD | -7,118USD | -7,118USD |
| Change In Working Capital | -885,798USD | -1,249,082USD | 14,135,721USD | 11,016,120USD | -156,110USD | 1,461,528USD | 793,118USD | 45,942USD |
| Total Cash From Operating Activities | -19,683,334USD | -25,893,624USD | -18,062,999USD | -15,277,742USD | -20,853,919USD | -16,464,244USD | -12,739,455USD | -14,733,027USD |
| Capital Expenditures | -89,558USD | -573,852USD | -1,083,749USD | -1,570,182USD | -973,559USD | -1,941,060USD | -511,266USD | -301,805USD |
| Free Cash Flow | -19,772,892USD | -26,467,476USD | -19,146,748USD | -16,847,924USD | -21,827,478USD | -18,405,304USD | -13,250,721USD | -15,034,832USD |
| Total Cashflows From Investing Activities | -89,558USD | -573,852USD | -1,083,749USD | -1,570,182USD | -973,559USD | -1,647,748USD | -511,266USD | -301,805USD |
| Net Borrowings | 6,021,439USD | 233,229USD | 827,080USD | 254,712USD | -221,508USD | -296,341USD | 32,795USD | 585,539USD |
| Total Cash From Financing Activities | 17,092,858USD | 8,657,254USD | 28,982,685USD | 6,938,032USD | 22,857,552USD | 20,620,837USD | 16,929,527USD | 17,967,087USD |
| Issuance Of Capital Stock | 11,170,410USD | 8,592,177USD | 26,650,514USD | 6,736,444USD | 23,219,644USD | 21,196,532USD | 16,591,076USD | 17,245,346USD |
| Change In Cash | -2,147,401USD | -17,465,554USD | 9,862,933USD | -9,714,263USD | 1,136,576USD | 2,478,569USD | 3,538,946USD | 3,310,959USD |
| Begin Period Cash Flow | 3,264,429USD | 20,729,983USD | 10,867,050USD | 20,581,313USD | 19,444,737USD | 16,966,168USD | 13,427,222USD | 10,116,263USD |
| End Period Cash Flow | 1,117,028USD | 3,264,429USD | 20,729,983USD | 10,867,050USD | 20,581,313USD | 19,444,737USD | 16,966,168USD | 13,427,222USD |
| Other Cashflows From Financing Activities | -98,991USD | -168,152USD | -200,659USD | -7,691USD | -140,584USD | 468,010USD | -6,540USD | 136,202USD |
| Investments | — | -573,852USD | -1,353,779USD | -1,570,182USD | -973,559USD | -1,647,748USD | -511,266USD | -301,805USD |
| Sale Purchase Of Stock | — | 0USD | -31,772USD | -180,472USD | -130,425USD | -54,434USD | 16,591,080USD | 17,245,350USD |
| Other Cashflows From Investing Activities | — | -296,353USD | — | — | — | 293,312USD | — | — |
| Unclassified Financing Cash Flow | — | 8,592,177USD | 30,042,196USD | 7,051,955USD | 23,480,494USD | 20,850,067USD | — | — |
| Dividends Paid | — | — | -1,654,160USD | -180,472USD | -130,425USD | -346,465USD | — | — |
| Unclassified Investing Cash Flow | — | — | 1,353,779USD | 1,570,182USD | — | 1,647,748USD | — | — |
| Change To Liabilities | — | — | — | 10,536,099USD | 534,732USD | 2,052,753USD | 1,105,211USD | 65,840USD |
| Cash And Cash Equivalents Changes | — | — | — | -9,909,892USD | — | 2,478,569USD | 3,538,946USD | 3,310,959USD |
| Unclassified Operating Cash Flow | — | — | — | -4,687,350USD | — | — | — | — |
| Change To Inventory | — | — | — | — | -481,861USD | -256,527USD | — | — |
| Exchange Rate Changes | — | — | — | — | — | -30,276USD | -139,860USD | 378,704USD |
| 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.