ZSTK
ZeroStack Corp.
Company overview
- Market capitalization
- $10.31M
- Employees
- 21
- Latest publication
- 2026-09-29
About ZeroStack Corp.
ZeroStack Corp., through its subsidiary, Phatebo GmbH, engages in the pharmaceutical distribution business in Germany. It operates through Commercial & Wholesale and Digital Assets segments. The company distributes a range of pharmaceutical goods and medical products to treat various health indications, including drugs related to cancer therapies, attention-deficit/hyperactivity disorder, multiple sclerosis, and anti-depressants. It also operates as a decentralized AI treasury company that invests in the future of AI infrastructure through strategic ownership of 0G tokens. In addition, the company invests in early-stage companies. The company was formerly known as Flora Growth Corp. and changed its name to ZeroStack Corp. in January 2026. ZeroStack Corp. was incorporated in 2019 and is based in Toronto, Canada.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q3 20232023-09-30 · USD | Q2 20212021-06-30 · USD | Q1 20212021-03-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 13,658,000USD | 7,274,000USD | 9,748,000USD | 14,796,000USD | 11,786,000USD | 17,317,000USD | 1,059,000USD | 1,059,000USD |
| Cost Of Revenue | 12,040,000USD | 4,128,000USD | 9,413,000USD | 11,966,000USD | 8,898,000USD | 12,375,000USD | 553,000USD | 553,000USD |
| Gross Profit | 1,618,000USD | 3,146,000USD | 335,000USD | 2,830,000USD | 2,888,000USD | 4,942,000USD | 506,000USD | 506,000USD |
| Total Operating Expenses | 25,852,000USD | 65,799,000USD | 3,601,000USD | 5,396,000USD | 3,865,000USD | 5,482,000USD | 3,082,000USD | 3,082,000USD |
| Operating Income | -24,234,000USD | -62,653,000USD | -3,266,000USD | -2,566,000USD | -977,000USD | -540,000USD | -2,576,000USD | -2,576,000USD |
| Total Other Income Expense Net | -123,000USD | 25,984,000USD | -343,000USD | 106,000USD | 257,000USD | 1,119,000USD | 7,000USD | 7,000USD |
| Professional Fees | 1,022,000USD | — | — | — | — | — | — | — |
| Income Before Tax | -24,357,000USD | -36,669,000USD | -3,609,000USD | -2,460,000USD | -720,000USD | 579,000USD | -2,569,000USD | -2,569,000USD |
| Income Tax Expense | 258,000USD | -9,000USD | 18,000USD | -48,000USD | 38,000USD | -51,000USD | — | — |
| Discontinued Operations | 0USD | 0USD | -3,032,000USD | — | — | — | — | — |
| Net Income | -24,615,000USD | -36,660,000USD | -6,659,000USD | -2,412,000USD | -758,000USD | 1,237,000USD | -2,548,500USD | -2,548,500USD |
| Interest Expense | — | 66,000USD | — | — | 51,000USD | 16,000USD | 21,000USD | — |
| Net Interest Income | — | -66,000USD | -61,000USD | -96,000USD | -51,000USD | — | — | — |
| Selling General Administrative | — | — | 473,000USD | 760,000USD | 3,293,000USD | 3,391,000USD | 2,254,500USD | 2,254,500USD |
| General And Administrative Expenses | — | — | 473,000USD | 760,000USD | — | — | — | — |
| Minority Interest | — | — | 0USD | 0USD | — | — | — | — |
| Research Development | — | — | — | 73,000USD | 113,000USD | 8,000USD | 42,500USD | 42,500USD |
| Selling And Marketing Expenses | — | — | — | — | 905,000USD | 1,142,000USD | 590,000USD | 590,000USD |
| Tax Provision | — | — | — | — | 38,000USD | — | — | — |
| Net Income From Continuing Ops | — | — | — | — | -758,000USD | — | — | — |
| Ebit | — | — | — | — | -669,000USD | 595,000USD | -2,576,000USD | -2,576,000USD |
| Ebitda | — | — | — | — | -487,000USD | 901,000USD | -2,516,500USD | -2,516,500USD |
| Depreciation And Amortization | — | — | — | — | 182,000USD | 306,000USD | 59,500USD | 59,500USD |
| Reconciled Depreciation | — | — | — | — | 182,000USD | — | — | — |
| Source | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|
| Total Revenue | 35,676,000USD | 106,000USD | — |
| Cost Of Revenue | 34,027,000USD | 35,000USD | 25,865USD |
| Gross Profit | 1,649,000USD | 71,000USD | -25,865USD |
| Selling General Administrative | 1,391,000USD | 11,847,000USD | 2,830,800USD |
| General And Administrative Expenses | 1,391,000USD | — | — |
| Total Operating Expenses | 156,301,000USD | 14,355,000USD | 2,792,642USD |
| Operating Income | -154,652,000USD | -14,284,000USD | -2,818,510USD |
| Total Other Income Expense Net | 39,301,000USD | -50,000USD | -25,604USD |
| Net Interest Income | -243,000USD | — | — |
| Income Before Tax | -115,351,000USD | -14,334,000USD | -2,844,111USD |
| Income Tax Expense | 59,000USD | — | — |
| Discontinued Operations | -4,322,000USD | — | — |
| Net Income | -119,732,000USD | -14,170,000USD | -2,844,111USD |
| Research Development | — | 78,000USD | 21,040USD |
| Unclassified Operating Expenses | — | 2,430,000USD | — |
| Interest Expense | — | 30,000USD | 19,485USD |
| Ebit | — | -14,304,000USD | -2,824,627USD |
| Ebitda | — | -14,191,000USD | -2,798,762USD |
| Depreciation And Amortization | — | 113,000USD | 25,865USD |
| Selling And Marketing Expenses | — | — | 59,198USD |
| Source | DisclosureDeterministicFinal | 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 | 25,187,000USD | 45,190,000USD | 130,235,000USD | 74,016,000USD | 22,667,000USD | 22,395,000USD | 26,227,000USD | 29,284,000USD |
| Cash And Equivalents | 2,640,000USD | 1,978,000USD | 5,596,000USD | 13,100,000USD | 1,471,000USD | — | — | — |
| Total Current Assets | 10,548,000USD | 11,248,000USD | 8,716,000USD | 18,090,000USD | 13,197,000USD | 13,217,000USD | 19,763,000USD | 21,288,000USD |
| Other Current Assets | 3,982,000USD | 1,562,000USD | 323,000USD | 92,000USD | 661,000USD | 700,000USD | 673,000USD | 5,300,000USD |
| Other Non Current Assets | 55,000USD | 55,000USD | 55,000USD | 56,000USD | 165,000USD | — | — | — |
| Total Liabilities | 11,369,000USD | 8,393,000USD | 59,683,000USD | 9,096,000USD | 18,644,000USD | — | — | — |
| Total Current Liabilities | 11,107,000USD | 8,104,000USD | 8,628,000USD | 8,697,000USD | 13,808,000USD | 12,590,000USD | 18,832,000USD | 20,893,000USD |
| Total Stockholder Equity | 13,818,000USD | 36,797,000USD | 70,552,000USD | 64,920,000USD | 4,023,000USD | 4,758,000USD | 4,510,000USD | 4,250,000USD |
| Total Equity Including Noncontrolling Interest | 13,818,000USD | 36,797,000USD | 70,552,000USD | 64,920,000USD | 4,023,000USD | — | — | — |
| Short Long Term Debt | 2,379,000USD | 6,238,000USD | 5,444,000USD | 2,697,000USD | 2,755,000USD | 2,296,000USD | 2,080,000USD | 2,235,000USD |
| Long Term Debt | 34,000USD | 38,000USD | 50,767,000USD | 64,000USD | 326,000USD | 2,052,000USD | — | — |
| Net Receivables | 927,000USD | 783,000USD | 799,000USD | 2,292,000USD | 5,088,000USD | 4,049,000USD | 7,302,000USD | 3,922,000USD |
| Inventory | 1,604,000USD | 1,612,000USD | 1,897,000USD | 2,483,000USD | 4,801,000USD | 4,792,000USD | 5,771,000USD | 7,857,000USD |
| Property Plant Equipment Net | 436,000USD | 470,000USD | 514,000USD | 562,000USD | 1,889,000USD | 1,862,000USD | 1,609,000USD | 1,966,000USD |
| Accounts Payable | 2,183,000USD | 2,480,000USD | 2,328,000USD | 2,961,000USD | 3,807,000USD | 3,867,000USD | 5,464,000USD | 6,654,000USD |
| Short Term Debt | 116,000USD | 139,000USD | 163,000USD | 177,000USD | 833,000USD | 3,125,000USD | 2,871,000USD | 3,067,000USD |
| Common Stock | 0USD | 0USD | 0USD | 0USD | 0USD | — | — | — |
| Retained Earnings | -339,063,000USD | -314,448,000USD | -277,788,000USD | -167,885,000USD | -161,310,000USD | -158,898,000USD | -158,140,000USD | -152,010,000USD |
| Accumulated Other Comprehensive Income | 203,000USD | 187,000USD | 180,000USD | 196,000USD | 251,000USD | -196,000USD | -221,000USD | 185,000USD |
| Other Current Liabilities | — | — | 1,200,000USD | — | — | — | — | — |
| Goodwill | — | — | — | — | 4,698,000USD | — | — | — |
| Intangible Assets | — | — | — | — | 2,718,000USD | 2,684,000USD | 2,746,000USD | 3,778,000USD |
| Total Liab | — | — | — | — | — | 17,637,000USD | 21,717,000USD | 24,097,000USD |
| Other Current Liab | — | — | — | — | — | 5,598,000USD | 10,497,000USD | 11,172,000USD |
| Capital Stock | — | — | — | — | — | 0USD | 0USD | 0USD |
| Good Will | — | — | — | — | — | 4,526,000USD | 2,006,000USD | 2,150,000USD |
| Cash | — | — | — | — | — | 3,676,000USD | 6,017,000USD | 4,209,000USD |
| Cash And Short Term Investments | — | — | — | — | — | 3,676,000USD | 6,017,000USD | 4,209,000USD |
| Net Debt | — | — | — | — | — | 3,626,000USD | -1,117,000USD | 1,091,000USD |
| Short Long Term Debt Total | — | — | — | — | — | 7,302,000USD | 4,900,000USD | 5,300,000USD |
| Property Plant Equipment Gross | — | — | — | — | — | 2,188,000USD | 2,005,000USD | 2,353,000USD |
| Common Stock Shares Outstanding | — | — | — | — | — | 190,640shares | 4,553,320shares | 4,553,320shares |
| Non Current Assets Total | — | — | — | — | — | 9,178,000USD | 6,464,000USD | 7,996,000USD |
| Non Current Liabilities Total | — | — | — | — | — | 5,047,000USD | 2,885,000USD | 3,204,000USD |
| Non Currrent Assets Other | — | — | — | — | — | 106,000USD | 103,000USD | 102,000USD |
| Net Working Capital | — | — | — | — | — | 627,000USD | 931,000USD | 395,000USD |
| Unclassified Current Liabilities | — | — | — | — | — | -2,296,000USD | -2,080,000USD | -2,235,000USD |
| Unclassified Non Current Liabilities | — | — | — | — | — | 2,995,000USD | 2,885,000USD | 3,204,000USD |
| Unclassified Equity | — | — | — | — | — | 163,852,000USD | 162,871,000USD | 156,075,000USD |
| Long Term Investments | — | — | — | — | — | — | 0USD | — |
| Source | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | 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 | 130,235,000USD | 26,227,000USD | 23,626,000USD | 80,987,000USD | 85,479,000USD | 19,452,000USD | 1,173,000USD |
| Cash And Equivalents | 5,596,000USD | — | — | — | — | — | — |
| Total Current Assets | 8,716,000USD | 19,763,000USD | 21,364,000USD | 31,155,000USD | 47,943,000USD | 17,634,000USD | 461,000USD |
| Other Current Assets | 323,000USD | 673,000USD | 1,403,000USD | 4,514,000USD | 1,702,000USD | 347,000USD | 321,000USD |
| Other Non Current Assets | 55,000USD | — | — | — | — | — | — |
| Total Liabilities | 59,683,000USD | — | — | — | — | — | — |
| Total Current Liabilities | 8,628,000USD | 18,832,000USD | 16,280,000USD | 17,447,000USD | 6,119,000USD | 2,743,000USD | 2,232,000USD |
| Other Current Liabilities | 1,200,000USD | — | — | — | — | — | — |
| Total Stockholder Equity | 70,552,000USD | 4,510,000USD | 6,404,000USD | 56,823,000USD | 77,166,000USD | 16,363,000USD | -1,294,000USD |
| Total Equity Including Noncontrolling Interest | 70,552,000USD | — | — | — | — | — | — |
| Short Long Term Debt | 5,444,000USD | 2,080,000USD | 1,931,000USD | 1,086,000USD | 18,000USD | — | — |
| Long Term Debt | 50,767,000USD | — | — | — | — | — | — |
| Net Receivables | 799,000USD | 7,302,000USD | 7,103,000USD | 8,959,000USD | 5,597,000USD | 1,224,000USD | 111,488USD |
| Inventory | 1,897,000USD | 5,771,000USD | 8,508,000USD | 8,747,000USD | 3,030,000USD | 540,000USD | — |
| Property Plant Equipment Net | 514,000USD | 1,609,000USD | 1,236,000USD | 3,336,000USD | 4,979,000USD | 729,000USD | 435,000USD |
| Accounts Payable | 2,328,000USD | 5,464,000USD | 5,111,000USD | 7,831,000USD | 2,415,000USD | 1,809,000USD | 328,000USD |
| Short Term Debt | 163,000USD | 2,871,000USD | 2,730,000USD | 2,202,000USD | 430,000USD | 329,000USD | 1,083,000USD |
| Common Stock | 0USD | — | — | — | 102,428,000USD | 27,254,000USD | 1,400,000USD |
| Retained Earnings | -277,788,000USD | -158,140,000USD | -142,549,000USD | -90,865,000USD | -38,536,000USD | -17,287,000USD | -2,824,000USD |
| Accumulated Other Comprehensive Income | 180,000USD | -221,000USD | -140,000USD | -2,732,000USD | -1,108,000USD | 39,000USD | 129,999USD |
| Intangible Assets | — | 2,746,000USD | 946,000USD | 17,739,000USD | 9,736,000USD | 658,000USD | 277,000USD |
| Total Liab | — | 21,717,000USD | 17,222,000USD | 24,575,000USD | 8,538,000USD | 3,202,000USD | 2,478,000USD |
| Other Current Liab | — | 10,497,000USD | 8,439,000USD | 7,414,000USD | 3,274,000USD | 605,000USD | 821,000USD |
| Capital Stock | — | 0USD | 0USD | 0USD | 0USD | — | — |
| Good Will | — | 2,006,000USD | 0USD | 23,372,000USD | 20,054,000USD | 431,000USD | — |
| Cash | — | 6,017,000USD | 4,350,000USD | 8,935,000USD | 37,614,000USD | 15,523,000USD | 140,000USD |
| Cash And Short Term Investments | — | 6,017,000USD | 4,350,000USD | 8,935,000USD | 37,614,000USD | 15,523,000USD | 140,000USD |
| Net Debt | — | -1,117,000USD | -678,000USD | -5,172,000USD | -36,276,000USD | -14,874,000USD | 1,189,000USD |
| Short Long Term Debt Total | — | 4,900,000USD | 3,672,000USD | 3,763,000USD | 1,338,000USD | 649,000USD | 1,329,000USD |
| Long Term Investments | — | 0USD | 0USD | 730,000USD | 2,670,000USD | — | — |
| Property Plant Equipment Gross | — | 2,005,000USD | 1,498,000USD | 3,544,000USD | 5,202,000USD | — | — |
| Common Stock Shares Outstanding | — | 12,267,000shares | 7,356,000shares | 3,832,000shares | 3,275,870shares | 1,753,725shares | 4,388,505shares |
| Non Current Assets Total | — | 6,464,000USD | 2,262,000USD | 49,832,000USD | 37,536,000USD | 1,818,000USD | 712,000USD |
| Non Current Liabilities Total | — | 2,885,000USD | 942,000USD | 7,128,000USD | 2,419,000USD | 459,000USD | 246,000USD |
| Non Currrent Assets Other | — | 103,000USD | 80,000USD | 4,655,000USD | 97,000USD | — | — |
| Net Working Capital | — | 931,000USD | 5,084,000USD | 13,708,000USD | 41,824,000USD | — | — |
| Unclassified Current Liabilities | — | -2,080,000USD | -1,931,000USD | -1,086,000USD | — | — | — |
| Unclassified Non Current Liabilities | — | 2,885,000USD | — | 3,581,000USD | 2,419,000USD | — | — |
| Unclassified Equity | — | 162,871,000USD | 149,093,000USD | 150,420,000USD | 14,382,000USD | 6,357,000USD | — |
| Non Current Liabilities Other | — | — | — | 3,547,000USD | — | — | — |
| Source | DisclosureDeterministicFinal | 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 | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q2 20242024-06-30 · USD | Q1 20242024-03-31 · USD | Q3 20232023-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Depreciation | 4,000USD | 4,000USD | 195,000USD | 182,000USD | 211,000USD | 257,000USD | 74,000USD | 305,000USD |
| Stock Based Compensation | 2,771,000USD | 323,000USD | 172,000USD | 172,000USD | 2,351,000USD | 12,000USD | 10,000USD | 4,000USD |
| Other Non Cash Items | 3,074,000USD | 106,002,869USD | 237,000USD | -1,178,000USD | 3,475,999USD | 594,065USD | 1,728,000USD | 447,089USD |
| Change To Inventory | 269,000USD | -3,018,997USD | -82,000USD | 928,000USD | 1,639,263USD | 1,881,847USD | -914,000USD | -2,494,825USD |
| Change To Liabilities | -913,000USD | — | — | — | — | — | — | — |
| Change In Working Capital | -1,937,000USD | 508,131USD | -1,032,000USD | -1,184,000USD | 1,119,069USD | 1,653,292USD | 94,000USD | -930,122USD |
| Operating Cash Flow | -3,847,000USD | — | — | — | — | — | — | — |
| Capital Expenditures | 0USD | -29,000USD | -65,000USD | -24,000USD | -2,375USD | -25,198USD | -88,000USD | -6,159USD |
| Investing Cash Flow | 0USD | — | — | — | — | — | — | — |
| Net Debt Issuance | 456,000USD | — | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | 115,000USD | 14,197,847USD | -1,158,000USD | — | -5,120,780USD | -1,050,977USD | — | — |
| Financing Cash Flow | 571,000USD | — | — | — | — | — | — | — |
| Effect Of Forex Changes On Cash | -42,000USD | — | — | — | — | — | — | — |
| Change In Cash | -3,318,000USD | -7,504,000USD | -2,205,000USD | -2,341,000USD | 1,808,000USD | 1,971,000USD | -194,000USD | 2,991,000USD |
| End Cash Flow | 2,303,000USD | — | — | — | — | — | — | — |
| Net Income | — | -109,903,000USD | -2,412,000USD | -758,000USD | -6,130,000USD | -2,630,000USD | -3,374,000USD | 745,000USD |
| Change To Account Receivables | — | -527,460USD | -1,298,000USD | -1,082,000USD | 719,319USD | -308,718USD | -292,000USD | 740,871USD |
| Total Cash From Operating Activities | — | -3,160,000USD | -2,888,000USD | -2,728,000USD | -1,253,115USD | -253,641USD | -1,340,000USD | 514,958USD |
| Free Cash Flow | — | -3,189,000USD | -2,953,000USD | -2,752,000USD | -1,250,740USD | -278,840USD | -1,428,000USD | 508,800USD |
| Total Cashflows From Investing Activities | — | -4,105,000USD | -1,073,000USD | 437,000USD | -3,605USD | 55,233USD | -88,000USD | -77,454USD |
| Net Borrowings | — | -1,754,000USD | 420,000USD | 0USD | -20,000USD | — | — | — |
| Total Cash From Financing Activities | — | -719,000USD | 1,512,000USD | 0USD | 3,258,839USD | 2,156,165USD | 1,188,000USD | 2,343,890USD |
| Issuance Of Capital Stock | — | 1,473,000USD | 1,158,000USD | 0USD | 4,272,000USD | — | — | — |
| Begin Period Cash Flow | — | 13,125,000USD | 3,711,000USD | 6,052,000USD | 4,244,000USD | 4,191,000USD | 4,385,000USD | 1,807,000USD |
| End Period Cash Flow | — | 5,621,000USD | 1,506,000USD | 3,711,000USD | 6,052,000USD | 6,162,000USD | 4,191,000USD | 4,798,000USD |
| Other Cashflows From Investing Activities | — | -4,537,000USD | -1,008,000USD | 461,000USD | — | — | — | — |
| Other Cashflows From Financing Activities | — | -14,635,847USD | 1,092,000USD | — | 4,127,619USD | 3,207,142USD | — | 2,749,514USD |
| Unclassified Operating Cash Flow | — | — | — | — | -2,280,183USD | — | — | — |
| Source | DisclosureDeterministicFinal | 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 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|
| Depreciation | 582,000USD | 768,000USD | 2,629,000USD | 765,000USD | 113,000USD | 25,865USD |
| Stock Based Compensation | 1,208,000USD | 2,779,000USD | 3,404,000USD | 1,340,000USD | 4,901,000USD | 1,808,400USD |
| Deferred Income Tax | 56,000USD | — | — | — | — | — |
| Other Non Cash Items | 1,612,000USD | 4,360,000USD | 28,375,000USD | 3,743,000USD | 1,775,000USD | 1,597,714USD |
| Change To Inventory | -51,000USD | 1,317,000USD | 1,219,000USD | -1,141,000USD | -55,000USD | — |
| Change To Liabilities | 3,160,000USD | — | — | — | — | — |
| Change In Working Capital | 2,763,000USD | 3,145,000USD | 3,824,000USD | -5,037,000USD | -876,000USD | 837,129USD |
| Operating Cash Flow | -8,676,000USD | — | — | — | — | — |
| Capital Expenditures | -127,000USD | -134,000USD | -1,294,000USD | -3,983,000USD | -234,000USD | -140,174USD |
| Other Investing Activities | -461,000USD | — | — | — | — | — |
| Unclassified Investing Cash Flow | -2,870,000USD | — | -14,508,000USD | -8,087,000USD | — | — |
| Investing Cash Flow | -3,458,000USD | — | — | — | — | — |
| Net Debt Issuance | 435,000USD | — | — | — | — | — |
| Unclassified Financing Cash Flow | 10,913,000USD | — | 5,000,000USD | 42,617,000USD | 28,926,000USD | — |
| Financing Cash Flow | 11,348,000USD | — | — | — | — | — |
| Effect Of Forex Changes On Cash | 1,159,000USD | — | — | — | — | — |
| Change In Cash | 373,000USD | 1,667,000USD | -28,079,000USD | 22,091,000USD | 15,383,000USD | 143,616USD |
| End Cash Flow | 5,621,000USD | — | — | — | — | — |
| Net Income | — | -15,907,000USD | -52,629,000USD | -21,361,000USD | -14,334,000USD | -2,844,111USD |
| Change To Account Receivables | — | -685,000USD | 143,000USD | -5,688,000USD | -472,000USD | -18,687USD |
| Total Cash From Operating Activities | — | -5,032,000USD | -15,935,000USD | -20,648,000USD | -8,421,000USD | -453,820USD |
| Free Cash Flow | — | -5,166,000USD | -17,229,000USD | -24,631,000USD | -8,655,000USD | -593,994USD |
| Investments | — | 0USD | 0USD | -2,509,000USD | — | — |
| Total Cashflows From Investing Activities | — | 203,000USD | -15,802,000USD | -14,550,000USD | -2,164,000USD | -431,226USD |
| Net Borrowings | — | 259,000USD | 1,000USD | -302,000USD | — | — |
| Total Cash From Financing Activities | — | 6,494,000USD | 4,413,000USD | 58,106,000USD | 25,816,000USD | 1,004,662USD |
| Issuance Of Capital Stock | — | 7,502,000USD | 5,000,000USD | 42,617,000USD | — | — |
| Begin Period Cash Flow | — | 4,385,000USD | 37,616,000USD | 15,523,000USD | 140,000USD | -3,724USD |
| End Period Cash Flow | — | 6,052,000USD | 9,537,000USD | 37,614,000USD | 15,523,000USD | 139,892USD |
| Other Cashflows From Investing Activities | — | 273,000USD | — | 29,000USD | -1,200,000USD | -390,022USD |
| Other Cashflows From Financing Activities | — | -1,267,000USD | -333,000USD | 15,791,000USD | -3,110,000USD | 1,004,662USD |
| Sale Purchase Of Stock | — | — | -255,000USD | 0USD | — | — |
| Unclassified Operating Cash Flow | — | — | -1,538,000USD | — | — | -1,878,817USD |
| Dividends Paid | — | — | — | 0USD | — | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD |
|---|---|---|
| Depreciation | 578,000USD | 377,000USD |
| Stock Based Compensation | 885,000USD | 344,000USD |
| Change To Inventory | 2,923,000USD | 846,000USD |
| Change To Liabilities | -1,703,000USD | -562,000USD |
| Change In Working Capital | 1,707,000USD | 164,000USD |
| Operating Cash Flow | -5,516,000USD | -5,616,000USD |
| Capital Expenditures | -98,000USD | -89,000USD |
| Other Investing Activities | 413,000USD | -2,000USD |
| Unclassified Investing Cash Flow | -962,000USD | -545,000USD |
| Investing Cash Flow | -647,000USD | -636,000USD |
| Net Debt Issuance | 439,000USD | 420,000USD |
| Unclassified Financing Cash Flow | 11,628,000USD | 1,092,000USD |
| Financing Cash Flow | 12,067,000USD | 1,512,000USD |
| Effect Of Forex Changes On Cash | 679,000USD | 194,000USD |
| Change In Cash | 7,877,000USD | -4,546,000USD |
| End Cash Flow | 13,125,000USD | 1,506,000USD |
| Source | DisclosureDeterministicFinal | DisclosureDeterministicFinal |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q2 2026Quarterly · 2026-06-30 | Geography | Germany | 12,640,000 | USD | Disclosure |
| Q2 2026Quarterly · 2026-06-30 | Geography | United States | 1,018,000 | USD | Disclosure |
| Q1 2026Quarterly · 2026-03-31 | Geography | Germany | 4,503,000 | USD | Disclosure |
| Q1 2026Quarterly · 2026-03-31 | Geography | United States | 2,771,000 | USD | Disclosure |
| Q2 2025Quarterly · 2025-06-30 | Geography | Australia | 489,000 | USD | Disclosure |
| Q2 2025Quarterly · 2025-06-30 | Geography | Germany | 9,881,000 | USD | Disclosure |
| Q2 2025Quarterly · 2025-06-30 | Geography | United Kingdom | 33,000 | USD | Disclosure |
| Q2 2025Quarterly · 2025-06-30 | Geography | United States | 4,393,000 | USD | Disclosure |
| Q4 2024Quarterly · 2024-12-31 | Geography | Australia | 241,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Geography | Germany | 7,646,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Geography | United Kingdom | 162,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Geography | United States | 5,277,000 | USD | Legacy provider |
| FY 2024Yearly · 2024-12-31 | Geography | Australia | 671,000 | USD | 0001062993-25-006145 |
| FY 2024Yearly · 2024-12-31 | Geography | Germany | 35,865,000 | USD | 0001062993-25-006145 |
| FY 2024Yearly · 2024-12-31 | Geography | United Kingdom | 728,000 | USD | 0001062993-25-006145 |
| FY 2024Yearly · 2024-12-31 | Geography | United States | 22,241,000 | USD | 0001062993-25-006145 |
| Q3 2024Quarterly · 2024-09-30 | Geography | Australia | 189,000 | USD | 0001062993-24-019023 |
| Q3 2024Quarterly · 2024-09-30 | Geography | Germany | 7,238,000 | USD | 0001062993-24-019023 |
| Q3 2024Quarterly · 2024-09-30 | Geography | United Kingdom | 197,000 | USD | 0001062993-24-019023 |
| Q3 2024Quarterly · 2024-09-30 | Geography | United States | 4,841,000 | USD | 0001062993-24-019023 |
| Q1 2024Quarterly · 2024-03-31 | Geography | Australia | 0 | USD | 0001062993-25-009247 |
| Q1 2024Quarterly · 2024-03-31 | Geography | Germany | 11,343,000 | USD | 0001062993-25-009247 |
| Q1 2024Quarterly · 2024-03-31 | Geography | United Kingdom | 170,000 | USD | 0001062993-25-009247 |
| Q1 2024Quarterly · 2024-03-31 | Geography | United States | 6,518,000 | USD | 0001062993-25-009247 |
| Q4 2023Quarterly · 2023-12-31 | Geography | Germany | 10,461,000 | USD | Legacy provider |
| Q4 2023Quarterly · 2023-12-31 | Geography | United Kingdom | 242,000 | USD | Legacy provider |
| Q4 2023Quarterly · 2023-12-31 | Geography | United States | 7,272,000 | USD | Legacy provider |
| FY 2023Yearly · 2023-12-31 | Geography | Australia | 0 | USD | 0001062993-25-006145 |
| FY 2023Yearly · 2023-12-31 | Geography | Germany | 38,262,000 | USD | 0001062993-25-006145 |
| FY 2023Yearly · 2023-12-31 | Geography | United Kingdom | 1,273,000 | USD | 0001062993-25-006145 |
| FY 2023Yearly · 2023-12-31 | Geography | United States | 36,536,000 | USD | 0001062993-25-006145 |
| Q3 2023Quarterly · 2023-09-30 | Geography | Australia | 0 | USD | 0001062993-24-019023 |
| Q3 2023Quarterly · 2023-09-30 | Geography | Germany | 9,046,000 | USD | 0001062993-24-019023 |
| Q3 2023Quarterly · 2023-09-30 | Geography | United Kingdom | 358,000 | USD | 0001062993-24-019023 |
| Q3 2023Quarterly · 2023-09-30 | Geography | United States | 7,913,000 | USD | 0001062993-24-019023 |
| FY 2022Yearly · 2022-12-31 | Geography | Germany | 87,000 | USD | 0001062993-24-007367 |
| FY 2022Yearly · 2022-12-31 | Geography | United Kingdom | 1,002,000 | USD | 0001062993-24-007367 |
| FY 2022Yearly · 2022-12-31 | Geography | United States | 32,312,000 | USD | 0001062993-24-007367 |
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.