XCUR
EXICURE, INC.
Company overview
- Market capitalization
- $8.08M
- Employees
- 8
- Latest publication
- 2026-09-29
About EXICURE, INC.
Exicure, Inc. does not have significant operations. Previously, it focused on developing nucleic acid therapies targeting ribonucleic acid against validated targets. The company has a co-development agreement with Adbiotech Co., Ltd. to explore combination therapies based on Burixafor (GPC-100) across multiple therapeutic areas. Exicure, Inc. was founded in 2011 and is headquartered in Redwood City, California.
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 | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Research Development | 174,000USD | 312,000USD | 655,000USD | 888,000USD | 935,000USD | 808,000USD | 0USD | 0USD |
| Selling General Administrative | 889,000USD | 1,185,000USD | 1,601,000USD | 1,499,000USD | 1,514,000USD | 2,217,000USD | 1,444,000USD | 1,434,000USD |
| General And Administrative Expenses | 889,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 1,054,000USD | 1,497,000USD | 2,099,000USD | 2,391,000USD | 2,509,000USD | -2,949,000USD | 7,589,000USD | 2,572,000USD |
| Operating Income | -1,054,000USD | -1,603,000USD | -2,256,000USD | -2,391,000USD | -2,509,000USD | 2,949,000USD | -7,589,000USD | -2,572,000USD |
| Total Other Income Expense Net | -67,000USD | -225,000USD | -1,276,000USD | -46,000USD | -112,000USD | 61,000USD | 408,000USD | 1,489,000USD |
| Interest Income | 11,000USD | 0USD | 9,000USD | 29,000USD | 4,000USD | 5,000USD | 1,000USD | 1,000USD |
| Income Before Tax | -1,121,000USD | -1,828,000USD | -3,532,000USD | -2,437,000USD | -2,621,000USD | 3,010,000USD | -7,181,000USD | -1,083,000USD |
| Income Tax Expense | 0USD | — | -634,000USD | — | — | — | — | 8,000USD |
| Net Income | -1,121,000USD | -1,828,000USD | -2,898,000USD | -2,437,000USD | -2,621,000USD | 3,010,000USD | -7,181,000USD | -1,091,000USD |
| Cost Of Revenue | — | 106,000USD | 157,000USD | — | 128,000USD | 108,000USD | 404,000USD | 208,000USD |
| Gross Profit | — | -106,000USD | -157,000USD | — | -128,000USD | -108,000USD | -96,000USD | -208,000USD |
| Net Interest Income | — | 0USD | -10,000USD | 29,000USD | 4,000USD | 5,000USD | 1,000USD | -11,000USD |
| Tax Provision | — | 0USD | -634,000USD | 0USD | 0USD | 0USD | 0USD | 8,000USD |
| Net Income From Continuing Ops | — | -1,828,000USD | -2,898,000USD | -2,437,000USD | -2,621,000USD | 3,010,000USD | -7,181,000USD | -1,091,000USD |
| Ebit | — | -1,603,000USD | -2,256,000USD | -2,437,000USD | -2,449,000USD | -3,025,000USD | -7,181,000USD | -1,071,000USD |
| Ebitda | — | -1,497,000USD | -2,099,000USD | -2,366,000USD | -2,321,000USD | -2,917,000USD | -6,969,000USD | -863,000USD |
| Depreciation And Amortization | — | 106,000USD | 157,000USD | 71,000USD | 128,000USD | 108,000USD | 212,000USD | 208,000USD |
| Reconciled Depreciation | — | 106,000USD | 157,000USD | 67,000USD | 128,000USD | 108,000USD | 212,000USD | 208,000USD |
| Interest Expense | — | — | 1,000USD | 0USD | — | — | 0USD | 12,000USD |
| Unclassified Operating Expenses | — | — | — | — | — | -5,974,000USD | 6,145,000USD | 1,138,000USD |
| 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 | 0USD | 500,000USD | 0USD | 28,826,000USD | -483,000USD | 16,613,000USD | 1,296,000USD | 118,000USD |
| Cost Of Revenue | 460,000USD | 824,000USD | 1,423,000USD | 1,856,000USD | 1,779,000USD | 32,094,000USD | 14,119,000USD | 14,119,000USD |
| Gross Profit | -460,000USD | 500,000USD | -1,423,000USD | 26,970,000USD | -483,000USD | -15,481,000USD | 1,296,000USD | 118,000USD |
| Research Development | 3,286,000USD | 0USD | 1,423,000USD | 19,767,000USD | 48,979,000USD | 32,094,000USD | 19,340,000USD | 14,119,000USD |
| Selling General Administrative | 6,831,000USD | 5,449,000USD | 12,653,000USD | 10,890,000USD | 13,087,000USD | 9,955,000USD | 8,573,000USD | 7,818,000USD |
| Total Operating Expenses | 9,657,000USD | 12,732,000USD | 13,573,000USD | 28,801,000USD | 62,066,000USD | 9,955,000USD | 27,913,000USD | 21,937,000USD |
| Operating Income | -10,117,000USD | -12,232,000USD | -14,996,000USD | -1,831,000USD | -62,549,000USD | -25,436,000USD | -26,617,000USD | -21,819,000USD |
| Interest Income | 29,000USD | 8,000USD | 32,000USD | 15,000USD | 141,000USD | 972,000USD | 178,000USD | 672,000USD |
| Interest Expense | 1,000USD | 18,000USD | 0USD | 595,000USD | 1,691,000USD | 573,000USD | 786,000USD | 672,000USD |
| Net Interest Income | 28,000USD | -10,000USD | 32,000USD | -580,000USD | -1,550,000USD | 399,000USD | -608,000USD | -672,000USD |
| Income Before Tax | -5,580,000USD | -9,693,000USD | -16,914,000USD | -2,373,000USD | -64,102,000USD | -24,668,000USD | -26,303,000USD | -22,413,000USD |
| Income Tax Expense | -634,000USD | 8,000USD | -16,914,000USD | 209,000USD | 1,680,000USD | 895,000USD | 1,165,000USD | 423,000USD |
| Tax Provision | -634,000USD | 8,000USD | 0USD | 209,000USD | 0USD | 0USD | — | — |
| Net Income | -4,946,000USD | -9,701,000USD | -16,914,000USD | -2,582,000USD | -64,102,000USD | -24,668,000USD | -26,303,000USD | -22,413,000USD |
| Net Income From Continuing Ops | -4,946,000USD | -9,701,000USD | -16,914,000USD | -2,582,000USD | -64,102,000USD | -24,668,000USD | -26,303,000USD | -22,413,000USD |
| Ebit | -10,117,000USD | -9,675,000USD | -16,914,000USD | -1,778,000USD | -62,411,000USD | -24,095,000USD | -25,517,000USD | -22,064,000USD |
| Ebitda | -9,657,000USD | -8,851,000USD | -15,539,000USD | 78,000USD | -60,632,000USD | -22,648,000USD | -24,793,000USD | -21,706,000USD |
| Depreciation And Amortization | 460,000USD | 824,000USD | 1,375,000USD | 1,856,000USD | 1,779,000USD | 1,447,000USD | 724,000USD | 358,000USD |
| Reconciled Depreciation | 460,000USD | 824,000USD | 1,375,000USD | 1,856,000USD | 1,779,000USD | 1,447,000USD | 724,000USD | 358,000USD |
| Total Other Income Expense Net | 4,537,000USD | 2,539,000USD | -1,918,000USD | -542,000USD | -1,553,000USD | 768,000USD | 314,000USD | 74,000USD |
| Unclassified Operating Expenses | — | 7,283,000USD | — | -1,856,000USD | — | -32,094,000USD | — | — |
| Net Income Applicable To Common Shares | — | — | — | -2,582,000USD | -64,102,000USD | -24,668,000USD | -26,303,000USD | -22,413,000USD |
| Non Operating Income Net Other | — | — | — | — | — | 1,341,000USD | — | — |
| 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 | 11,397,000USD | 12,755,000USD | 14,041,000USD | 15,267,000USD | 18,738,000USD | 20,680,000USD | 15,056,000USD | 10,631,000USD |
| Total Current Assets | 2,322,000USD | 3,532,000USD | 4,624,000USD | 5,439,000USD | 8,646,000USD | 11,305,000USD | 13,673,000USD | 2,600,000USD |
| Other Current Assets | 597,000USD | 868,000USD | 820,000USD | 946,000USD | 711,000USD | 713,000USD | 644,000USD | 907,000USD |
| Other Non Current Assets | 714,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 10,420,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 4,170,000USD | 4,460,000USD | 3,888,000USD | 2,769,000USD | 4,569,000USD | 3,889,000USD | 3,071,000USD | 3,655,000USD |
| Other Current Liabilities | 1,985,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 977,000USD | 2,098,000USD | 3,926,000USD | 6,927,000USD | 8,863,000USD | 11,382,000USD | 6,772,000USD | 1,545,000USD |
| Total Equity Including Noncontrolling Interest | 977,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 178,000USD | 219,000USD | 306,000USD | 816,000USD | 976,000USD | 802,000USD | 26,000USD | 5,959,000USD |
| Goodwill | 4,399,000USD | — | — | — | — | — | — | — |
| Intangible Assets | 3,784,000USD | 3,784,000USD | 3,784,000USD | 3,784,000USD | 3,784,000USD | 3,784,000USD | — | — |
| Accounts Payable | 2,185,000USD | 2,445,000USD | 1,690,000USD | 1,307,000USD | 1,838,000USD | 1,210,000USD | 1,031,000USD | 1,337,000USD |
| Short Term Debt | 0USD | 22,000USD | 176,000USD | 340,000USD | 476,000USD | 592,000USD | 722,000USD | 697,000USD |
| Common Stock | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | — |
| Retained Earnings | -207,159,000USD | -206,038,000USD | -204,210,000USD | -201,312,000USD | -198,875,000USD | -196,254,000USD | -199,264,000USD | -192,083,000USD |
| Accumulated Other Comprehensive Income | -2,000USD | -2,000USD | -2,000USD | 102,000USD | 101,000USD | — | — | — |
| Total Liab | — | 10,657,000USD | 10,115,000USD | 8,340,000USD | 9,875,000USD | 9,298,000USD | 8,284,000USD | 9,086,000USD |
| Other Current Liab | — | 1,993,000USD | 2,022,000USD | 1,122,000USD | 2,255,000USD | 2,087,000USD | 1,318,000USD | 1,621,000USD |
| Capital Stock | — | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 0USD |
| Good Will | — | 4,399,000USD | 4,399,000USD | 3,340,000USD | 3,340,000USD | 3,340,000USD | 0USD | — |
| Cash | — | 2,604,000USD | 3,746,000USD | 4,438,000USD | 7,858,000USD | 10,420,000USD | 12,508,000USD | 343,000USD |
| Cash And Short Term Investments | — | 2,604,000USD | 3,746,000USD | 4,438,000USD | 7,858,000USD | 10,420,000USD | 12,508,000USD | 343,000USD |
| Net Debt | — | -2,582,000USD | -3,570,000USD | -4,072,000USD | -7,382,000USD | -9,801,000USD | -6,573,000USD | 5,785,000USD |
| Short Long Term Debt Total | — | 22,000USD | 176,000USD | 366,000USD | 476,000USD | 619,000USD | 5,935,000USD | 6,128,000USD |
| Net Receivables | — | 60,000USD | 58,000USD | 55,000USD | 77,000USD | 172,000USD | 521,000USD | 1,350,000USD |
| Property Plant Equipment Gross | — | 431,000USD | 501,000USD | 1,004,000USD | 1,091,000USD | 863,000USD | 279,000USD | 6,205,000USD |
| Common Stock Shares Outstanding | — | 6,373,903shares | 6,297,094shares | 6,322,078shares | 6,317,744shares | 6,182,679shares | 6,026,841shares | 7,338,960shares |
| Non Current Assets Total | — | 9,223,000USD | 9,417,000USD | 9,828,000USD | 10,092,000USD | 9,375,000USD | 1,383,000USD | 8,031,000USD |
| Non Current Liabilities Total | — | 6,197,000USD | 6,227,000USD | 5,571,000USD | 5,306,000USD | 5,409,000USD | 5,213,000USD | 5,431,000USD |
| Non Current Liabilities Other | — | 5,774,000USD | 5,804,000USD | 5,545,000USD | 5,306,000USD | 5,382,000USD | — | — |
| Non Currrent Assets Other | — | 821,000USD | 928,000USD | 1,888,000USD | 1,992,000USD | 1,449,000USD | 1,357,000USD | 1,464,000USD |
| Net Working Capital | — | -928,000USD | 736,000USD | 2,670,000USD | 4,077,000USD | 7,416,000USD | 10,602,000USD | -1,055,000USD |
| Unclassified Equity | — | 208,136,000USD | 208,136,000USD | 208,135,000USD | 207,635,000USD | 207,634,000USD | 206,034,000USD | 193,628,000USD |
| Unclassified Non Current Liabilities | — | — | — | — | — | — | 5,213,000USD | 5,431,000USD |
| 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 | 14,041,000USD | 15,056,000USD | 11,580,000USD | 23,328,000USD | 64,868,000USD | 100,444,000USD | 115,263,000USD | 28,756,000USD |
| Intangible Assets | 3,784,000USD | — | — | — | — | — | — | — |
| Other Current Assets | 820,000USD | 644,000USD | 958,000USD | 1,474,000USD | 4,525,000USD | 4,231,000USD | 1,955,000USD | 746,000USD |
| Total Liab | 10,115,000USD | 8,284,000USD | 8,549,000USD | 8,406,000USD | 53,636,000USD | 38,938,000USD | 34,516,000USD | 7,804,000USD |
| Total Stockholder Equity | 3,926,000USD | 6,772,000USD | 3,031,000USD | 14,922,000USD | 11,232,000USD | 61,506,000USD | 80,747,000USD | 20,952,000USD |
| Other Current Liab | 2,022,000USD | 1,318,000USD | 253,000USD | 739,000USD | 6,005,000USD | 11,645,000USD | 2,143,000USD | 1,543,000USD |
| Common Stock | 1,000USD | 1,000USD | 1,000USD | — | 11,000USD | 9,000USD | 9,000USD | 4,000USD |
| Capital Stock | 1,000USD | 1,000USD | 1,000USD | 0USD | 11,000USD | 9,000USD | 9,000USD | 4,000USD |
| Retained Earnings | -204,210,000USD | -199,264,000USD | -189,563,000USD | -172,649,000USD | -170,067,000USD | -105,965,000USD | -81,297,000USD | -54,994,000USD |
| Good Will | 4,399,000USD | 0USD | — | — | — | — | — | — |
| Cash | 3,746,000USD | 12,508,000USD | 816,000USD | 8,577,000USD | 34,644,000USD | 33,262,000USD | 48,460,000USD | 26,268,000USD |
| Cash And Short Term Investments | 3,746,000USD | 12,508,000USD | 816,000USD | 8,577,000USD | 39,141,000USD | 82,080,000USD | 110,786,000USD | 26,268,000USD |
| Total Current Assets | 4,624,000USD | 13,673,000USD | 2,024,000USD | 10,051,000USD | 43,666,000USD | 86,322,000USD | 112,776,000USD | 27,663,000USD |
| Total Current Liabilities | 3,888,000USD | 3,071,000USD | 2,510,000USD | 1,639,000USD | 34,067,000USD | 13,734,000USD | 31,087,000USD | 2,043,000USD |
| Net Debt | -3,570,000USD | -6,573,000USD | 5,849,000USD | -1,271,000USD | -19,908,000USD | -8,491,000USD | -43,144,000USD | -21,343,000USD |
| Short Term Debt | 176,000USD | 722,000USD | 626,000USD | 539,000USD | 7,332,000USD | 223,000USD | 5,257,000USD | — |
| Short Long Term Debt Total | 176,000USD | 5,935,000USD | 6,665,000USD | 7,306,000USD | 14,736,000USD | 24,770,999USD | 5,316,000USD | 4,925,000USD |
| Net Receivables | 58,000USD | 521,000USD | 250,000USD | 111,000USD | 0USD | 11,000USD | 35,000USD | 3,000USD |
| Accounts Payable | 1,690,000USD | 1,031,000USD | 1,631,000USD | 361,000USD | 3,413,000USD | 1,866,000USD | 1,814,000USD | 500,000USD |
| Property Plant Equipment Net | 306,000USD | 26,000USD | 6,571,000USD | 9,787,000USD | 11,877,000USD | 12,729,000USD | 2,455,000USD | 1,061,000USD |
| Property Plant Equipment Gross | 501,000USD | 279,000USD | 6,796,000USD | 9,787,000USD | 14,544,000USD | 12,729,000USD | 2,455,000USD | 1,061,000USD |
| Accumulated Other Comprehensive Income | -2,000USD | — | — | — | -2,000USD | 83,000USD | -27,000USD | -1,189,000USD |
| Common Stock Shares Outstanding | 6,297,094shares | 6,104,760shares | 8,013,840shares | 4,619,471shares | 2,953,911shares | 2,906,786shares | 1,922,391shares | 1,372,972shares |
| Non Current Assets Total | 9,417,000USD | 1,383,000USD | 9,556,000USD | 13,277,000USD | 21,202,000USD | 14,122,000USD | 2,487,000USD | 1,093,000USD |
| Non Current Liabilities Total | 6,227,000USD | 5,213,000USD | 6,039,000USD | 6,767,000USD | 19,569,000USD | 25,204,000USD | 3,429,000USD | 5,761,000USD |
| Non Current Liabilities Other | 5,804,000USD | — | — | — | 656,000USD | 8,615,000USD | 59,000USD | 39,000USD |
| Non Currrent Assets Other | 928,000USD | 1,357,000USD | 1,785,000USD | 2,290,000USD | 9,325,000USD | 1,393,000USD | 32,000USD | 32,000USD |
| Net Working Capital | 736,000USD | 10,602,000USD | -486,000USD | 8,412,000USD | 9,599,000USD | 72,588,000USD | 81,689,000USD | 25,620,000USD |
| Unclassified Equity | 208,136,000USD | 206,034,000USD | 192,592,000USD | 187,571,000USD | 181,279,000USD | 167,370,000USD | 162,053,000USD | 77,127,000USD |
| Unclassified Non Current Liabilities | — | 5,213,000USD | 6,039,000USD | 6,767,000USD | 6,748,000USD | — | — | — |
| Inventory | — | — | -250,000USD | 510,000USD | — | 3,030,000USD | 646,000USD | 646,000USD |
| Unclassified Non Current Assets | — | — | 1,200,000USD | -2,290,000USD | -9,325,000USD | -9,999,000USD | — | — |
| Other Assets | — | — | — | 3,490,000USD | 9,325,000USD | 9,999,000USD | 32,000USD | 32,000USD |
| Short Term Investments | — | — | — | 0USD | 4,497,000USD | 48,818,000USD | 62,326,000USD | — |
| Net Tangible Assets | — | — | — | 14,922,000USD | 11,232,000USD | 61,506,000USD | 80,747,000USD | 20,952,000USD |
| Other Liab | — | — | — | — | 12,165,000USD | 656,000USD | 3,370,000USD | 836,000USD |
| Current Deferred Revenue | — | — | — | — | 17,317,000USD | 8,343,000USD | 21,873,000USD | — |
| Short Long Term Debt | — | — | — | — | 6,873,000USD | — | 4,965,000USD | — |
| Unclassified Current Liabilities | — | — | — | — | -6,873,000USD | -8,343,000USD | -4,965,000USD | — |
| Long Term Debt | — | — | — | — | — | 16,589,000USD | — | 4,925,000USD |
| Unclassified Current Assets | — | — | — | — | — | -3,030,000USD | — | — |
| 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 |
|---|---|
| Stock Based Compensation | 0USD |
| Change To Liabilities | 76,000USD |
| Change In Working Capital | 875,000USD |
| Operating Cash Flow | -2,029,000USD |
| Capital Expenditures | 0USD |
| Other Investing Activities | 0USD |
| Investing Cash Flow | 0USD |
| Financing Cash Flow | 0USD |
| Change In Cash | -2,029,000USD |
| End Cash Flow | 1,717,000USD |
| 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 | -1,828,000USD | -7,833,000USD | -2,437,000USD | -2,621,000USD | 3,010,000USD | -7,181,000USD | -1,091,000USD | -600,000USD |
| Depreciation | 106,000USD | 352,000USD | 67,000USD | 128,000USD | 108,000USD | 212,000USD | 208,000USD | 203,000USD |
| Other Non Cash Items | 580,000USD | 5,849,000USD | 162,000USD | 219,000USD | -6,003,000USD | 5,314,000USD | 5,000USD | 6,000USD |
| Change In Working Capital | 355,000USD | 1,117,000USD | -1,253,000USD | -9,000USD | 1,287,000USD | 804,000USD | 429,000USD | -775,000USD |
| Total Cash From Operating Activities | -1,142,000USD | -1,147,000USD | -3,528,000USD | -2,282,000USD | -1,598,000USD | -845,000USD | -449,000USD | -1,166,000USD |
| Capital Expenditures | 0USD | -213,000USD | -106,000USD | -320,000USD | 0USD | 0USD | 0USD | 0USD |
| Free Cash Flow | -1,142,000USD | -934,000USD | -3,422,000USD | -2,602,000USD | -1,598,000USD | -845,000USD | -449,000USD | -1,166,000USD |
| Total Cash From Financing Activities | 0USD | 0USD | 0USD | 0USD | 1,600,000USD | 12,402,000USD | 0USD | 1,000,000USD |
| Issuance Of Capital Stock | 0USD | 0USD | 0USD | 0USD | 1,600,000USD | 12,402,000USD | 0USD | 0USD |
| Change In Cash | -1,142,000USD | -692,000USD | -3,420,000USD | -2,562,000USD | -2,088,000USD | 11,557,000USD | -185,000USD | 162,000USD |
| Begin Period Cash Flow | 3,746,000USD | 4,438,000USD | 7,858,000USD | 10,420,000USD | 12,508,000USD | 951,000USD | 528,000USD | 366,000USD |
| End Period Cash Flow | 2,604,000USD | 3,746,000USD | 4,438,000USD | 7,858,000USD | 10,420,000USD | 12,508,000USD | 343,000USD | 528,000USD |
| Stock Based Compensation | — | 2,000USD | 0USD | 1,000USD | 0USD | 6,000USD | 5,000USD | 6,000USD |
| Change To Account Receivables | — | -115,000USD | 23,000USD | 95,000USD | 1,339,000USD | 829,000USD | -791,000USD | -544,000USD |
| Total Cashflows From Investing Activities | — | 455,000USD | 108,000USD | -280,000USD | -2,089,999USD | — | — | — |
| Net Borrowings | — | 0USD | 0USD | — | — | 0USD | 0USD | — |
| Dividends Paid | — | -79,000USD | — | — | — | -1,000USD | -1,000USD | -1,000USD |
| Other Cashflows From Investing Activities | — | 456,000USD | -212,000USD | -2,050,000USD | — | — | — | — |
| Other Cashflows From Financing Activities | — | 79,000USD | — | — | — | 1,000USD | -1,000USD | 1,000,000USD |
| Investments | — | — | 108,000USD | -280,000USD | -2,090,000USD | 0USD | 0USD | 0USD |
| Unclassified Investing Cash Flow | — | — | — | 2,370,000USD | — | — | — | — |
| 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 | -4,946,000USD | -9,701,000USD | -16,914,000USD | -2,582,000USD | -64,102,000USD | -24,668,000USD | -26,303,000USD | -22,413,000USD |
| Depreciation | 460,000USD | 824,000USD | 1,375,000USD | 1,856,000USD | 1,779,000USD | 1,447,000USD | 724,000USD | 358,000USD |
| Stock Based Compensation | 2,000USD | 22,000USD | 1,348,000USD | 1,369,000USD | 2,939,000USD | 2,184,000USD | 1,840,000USD | 1,809,000USD |
| Other Non Cash Items | -4,579,000USD | 5,314,000USD | 2,920,000USD | 514,000USD | 460,000USD | 99,000USD | 228,000USD | 496,000USD |
| Change To Account Receivables | 1,342,000USD | -506,000USD | 0USD | 0USD | 11,000USD | 24,000USD | -32,000USD | 10,000USD |
| Change In Working Capital | 1,142,000USD | 631,000USD | 914,000USD | -36,815,000USD | 24,105,000USD | -18,332,000USD | 25,214,000USD | -11,000USD |
| Total Cash From Operating Activities | -8,555,000USD | -2,910,000USD | -10,357,000USD | -35,658,000USD | -34,819,000USD | -39,270,000USD | 1,317,000USD | -19,487,000USD |
| Capital Expenditures | -1,000USD | 0USD | 0USD | -10,000USD | -968,000USD | -3,171,000USD | -1,082,000USD | -94,000USD |
| Free Cash Flow | -8,556,000USD | -2,910,000USD | -10,357,000USD | -35,668,000USD | -35,787,000USD | -42,441,000USD | 235,000USD | -19,581,000USD |
| Total Cashflows From Investing Activities | -1,807,000USD | — | -1,078,000USD | 4,696,000USD | 43,085,000USD | 10,142,000USD | -63,432,000USD | -94,000USD |
| Net Borrowings | 0USD | 1,000,000USD | 0USD | -7,500,000USD | -10,000,000USD | 11,997,000USD | 12,501,000USD | 12,501,000USD |
| Total Cash From Financing Activities | 1,600,000USD | 13,402,000USD | 3,674,000USD | -3,105,000USD | 1,116,000USD | 15,130,000USD | 84,307,000USD | 20,085,000USD |
| Issuance Of Capital Stock | 1,600,000USD | 12,402,000USD | 5,440,000USD | 5,040,000USD | 11,486,000USD | 2,973,000USD | 90,750,000USD | 22,001,000USD |
| Change In Cash | -8,762,000USD | 10,492,000USD | -7,761,000USD | -34,067,000USD | 9,382,000USD | -13,998,000USD | 22,192,000USD | 504,000USD |
| Begin Period Cash Flow | 12,508,000USD | 2,016,000USD | 9,777,000USD | 43,844,000USD | 34,462,000USD | 48,460,000USD | 26,268,000USD | 25,764,000USD |
| End Period Cash Flow | 3,746,000USD | 12,508,000USD | 2,016,000USD | 9,777,000USD | 43,844,000USD | 34,462,000USD | 48,460,000USD | 26,268,000USD |
| Other Cashflows From Investing Activities | -1,806,000USD | — | 922,000USD | 205,000USD | -968,000USD | -3,171,000USD | -62,350,000USD | — |
| Other Cashflows From Financing Activities | 1,600,000USD | — | -1,766,000USD | -645,000USD | -362,000USD | -344,000USD | -6,443,000USD | -1,916,000USD |
| Unclassified Financing Cash Flow | -1,600,000USD | — | 6,240,000USD | 5,044,000USD | 11,492,000USD | — | -12,576,000USD | -12,542,000USD |
| Investments | — | 0USD | -1,078,000USD | 4,696,000USD | 44,053,000USD | 13,313,000USD | -62,350,000USD | -62,350,000USD |
| Sale Purchase Of Stock | — | — | -800,000USD | -4,000USD | -14,000USD | 3,340,000USD | 90,825,000USD | 22,042,000USD |
| Change To Liabilities | — | — | — | -31,878,000USD | 22,065,000USD | 1,291,000USD | 25,618,000USD | -557,000USD |
| Change To Inventory | — | — | — | — | 2,029,000USD | -2,234,000USD | -372,000USD | 775,000USD |
| Cash And Cash Equivalents Changes | — | — | — | — | — | -13,998,000USD | — | — |
| Unclassified Investing Cash Flow | — | — | — | — | — | 3,171,000USD | 62,350,000USD | 62,350,000USD |
| 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.