Anavex Life Sciences Corp.
AVXL
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Cost of Revenues | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 12.00 | 0.00 | 63.11 | 12.81 | |
| Gross Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -12.00 | 0.00 | -63.11 | -12.81 |
| Revenue | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Cost of Revenues | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Gross Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.00 | 0.00 | 0.00 | 43,717.00 | 37,915.75 | 32,983.67 | 25,231.62 | 22,260.35 | 13,344.42 | 10,672.09 | 7,254.30 | 2,271.74 | 732.40 | 263.85 | 2,653.86 | 2,597.28 | 2,728.84 | |
| Selling General & Admin Expenses | 0.00 | 0.00 | 0.00 | 12,039.00 | 13,070.07 | 9,017.51 | 5,856.61 | 6,846.60 | 5,989.17 | 5,008.28 | 8,334.74 | 4,836.98 | 2,236.58 | 1,868.55 | 1,659.81 | 3,572.95 | 2,911.66 | |
| Depreciation & Amortization | 0.00 | 0.00 | 50,586.00 | -2,718.00 | 4,313.38 | 241.08 | -305.51 | -129.52 | 1,803.87 | -27.62 | 1.25 | 1.00 | 0.77 | 0.58 | 1.86 | 1.66 | 0.91 | |
| Total Operating Expenses | 44,598.00 | 51,408.00 | 52,877.00 | 55,756.00 | 50,985.82 | 41,947.09 | 30,938.34 | 28,808.01 | 19,184.54 | 15,539.42 | 14,876.76 | 7,108.71 | 2,968.98 | 2,132.97 | 4,315.53 | 6,180.58 | 5,641.40 | |
| Operating Income | -44,598.00 | -51,408.00 | -52,877.00 | -55,756.00 | -54,395.58 | -41,920.82 | -30,758.37 | -28,751.86 | -19,184.54 | -15,539.42 | -14,876.76 | -7,108.71 | -2,968.98 | -2,132.97 | -4,321.49 | -6,180.58 | -5,648.27 |
| Operating Income | TTM | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,060.64 | ||
| Selling General & Admin Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,591.55 | ||
| Depreciation & Amortization | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -22,748.00 | 14,203.00 | 12,047.00 | 0.00 | 11,982.30 | ||
| Total Operating Expenses | 6,782.00 | 10,844.00 | 14,459.00 | 12,513.00 | 13,592.00 | 14,336.00 | 14,729.00 | 12,519.00 | 11,378.00 | 12,652.19 | ||
| Operating Income | -6,782.00 | -10,844.00 | -14,459.00 | -12,513.00 | -13,592.00 | -14,336.00 | -14,729.00 | -12,624.00 | -11,378.00 | -12,652.19 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 4,363.00 | 4,678.00 | 7,320.00 | 6,519.00 | 946.99 | 26.26 | 179.97 | 207.28 | 255.09 | 88.10 | 11.32 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest Expense | 0.00 | 0.00 | 0.00 | 964.00 | 946.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 11,322.00 | 71.83 | 7.09 | 51.34 | 144.30 | 90.25 | 291.83 | |
| Other Expense | 4,669.00 | 5,031.00 | 9,875.00 | 8,258.00 | 6,776.15 | 4,279.76 | 4,500.57 | 2,539.06 | 1,579.72 | 2,050.52 | 164.16 | 70.55 | 232.70 | -1,511.34 | -3,841.87 | -1,036.32 | -2,849.81 | |
| IBT | -39,929.00 | -46,377.00 | -43,002.00 | -47,498.00 | -47,619.43 | -37,641.07 | -26,257.81 | -26,212.80 | -17,380.66 | -13,400.80 | -14,707.08 | -12,108.13 | -11,368.35 | -3,700.05 | -8,163.36 | -7,216.90 | -8,498.08 | |
| Income Tax Expense | 18.00 | 0.00 | 0.00 | 7.00 | 358.49 | 267.57 | 22.66 | 82.18 | 72.75 | 59.61 | 29.62 | 71.83 | 7.09 | 51.34 | 3,986.18 | 1,126.57 | 3,141.64 | |
| Net Income | -39,947.00 | -46,377.00 | -43,002.00 | -47,505.00 | -47,977.92 | -37,908.63 | -26,280.47 | -26,294.98 | -17,453.41 | -13,460.41 | -14,736.70 | -12,108.13 | -11,368.35 | -3,700.05 | -8,301.71 | -7,307.15 | -8,783.04 |
| Net Income | TTM | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 1,079.00 | 999.00 | 1,075.00 | 1,210.00 | 1,394.00 | 1,759.00 | 1,796.00 | 1,756.00 | 2,008.00 | 1,958.22 | ||
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Other Expense | 1,119.00 | 1,017.00 | 1,216.00 | 1,317.00 | 1,481.00 | 2,592.00 | 2,448.00 | 2,078.00 | 2,756.00 | 2,442.21 | ||
| IBT | -5,663.00 | -9,827.00 | -13,243.00 | -11,196.00 | -12,111.00 | -11,744.00 | -12,281.00 | -10,546.00 | -9,214.00 | -10,209.98 | ||
| Income Tax Expense | 18.00 | 0.00 | 0.00 | 0.00 | 0.00 | -124.00 | -67.00 | 0.00 | 0.00 | -63.95 | ||
| Net Income | -5,681.00 | -9,827.00 | -13,243.00 | -11,196.00 | -12,111.00 | -11,620.00 | -12,214.00 | -10,546.00 | -8,622.00 | -10,146.03 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $-0.60 | $-0.62 | $-0.54 | $-0.45 | $-0.54 | $-0.39 | $-0.33 | $-0.42 | $-0.65 | $-1.16 | $-0.46 | $-1.18 | $-1.16 | $-1.64 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-0.60 | $-0.62 | $-0.54 | $-0.45 | $-0.54 | $-0.39 | $-0.33 | $-0.42 | $-0.65 | $-1.16 | $-0.46 | $-1.18 | $-1.16 | $-1.64 | |
| Shares Outstanding | 89,029.46 | 85,289.45 | 83,468.00 | 79,787.60 | 76,909.99 | 69,802.96 | 58,194.89 | 48,906.47 | 44,655.73 | 40,841.03 | 35,153.43 | 18,584.82 | 9,804.54 | 7,977.11 | 7,042.20 | 6,292.27 | 5,360.14 | |
| Diluted Shares Outstanding | 89,029.46 | 85,289.45 | 83,468.00 | 79,787.60 | 76,909.99 | 69,802.96 | 58,194.89 | 48,906.47 | 44,655.73 | 40,841.03 | 35,153.43 | 18,584.82 | 9,804.54 | 7,977.11 | 7,042.20 | 6,292.27 | 5,360.14 |
| Per Share Data | TTM | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.13 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.13 | ||
| Shares Outstanding | 89,029.46 | 85,893.76 | 85,380.59 | 85,073.77 | 84,806.00 | 84,002.00 | 84,535.00 | 82,464.00 | 82,078.00 | 79,787.60 | ||
| Diluted Shares Outstanding | 89,029.46 | 85,893.76 | 85,380.59 | 85,073.77 | 84,806.00 | 84,002.00 | 84,535.00 | 82,464.00 | 82,078.00 | 79,787.60 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 138,756.00 | 132,187.00 | 151,024.00 | 149,157.86 | 152,107.75 | 29,249.02 | 22,185.63 | 22,930.64 | 27,440.26 | 9,186.81 | 15,290.98 | 7,262.14 | 345.07 | 11.36 | 134.70 | 264.67 | |
| Short Term Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Cash & ST Investments | 138,756.00 | 132,187.00 | 151,024.00 | 149,157.86 | 152,107.75 | 29,249.02 | 22,185.63 | 22,930.64 | 27,440.26 | 9,186.81 | 15,290.98 | 7,262.14 | 345.07 | 11.36 | 134.70 | 264.67 | |
| Accounts Receivable | 1,720.00 | 2,449.00 | 2,709.00 | 3,192.58 | 9,136.83 | 4,849.34 | 2,642.75 | 40.17 | 9.75 | 79.35 | 76.84 | 0.00 | 0.00 | 0.00 | 0.81 | 37.82 | |
| Inventory | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2,642.75 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Current Assets | 1,059.00 | 931.00 | 653.00 | 354.16 | 0.00 | 0.00 | 3,143.74 | 1,352.93 | 335.93 | 180.12 | 100.85 | 89.12 | 48.38 | 1.22 | 65.09 | 23.27 | |
| Total Current Assets | 141,535.00 | 135,567.00 | 154,386.00 | 152,704.60 | 161,616.49 | 34,542.20 | 25,329.37 | 24,323.74 | 27,785.93 | 9,446.29 | 15,468.66 | 7,351.26 | 393.45 | 12.58 | 200.61 | 325.76 |
| Current Assets | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 101,164.00 | 115,771.00 | 120,775.00 | 132,187.00 | 138,756.00 | 139,386.00 | 143,765.00 | 151,024.00 | 154,817.16 | 153,466.96 | |
| Short Term Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Cash & ST Investments | 101,164.00 | 115,771.00 | 120,775.00 | 132,187.00 | 138,756.00 | 139,386.00 | 143,765.00 | 151,024.00 | 154,817.16 | 153,466.96 | |
| Accounts Receivable | 820.00 | 666.00 | 2,557.00 | 2,449.00 | 1,720.00 | 3,785.00 | 3,549.00 | 2,709.00 | 2,165.13 | 4,737.66 | |
| Inventory | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Current Assets | -820.00 | 702.00 | 711.00 | 931.00 | 1,059.00 | 1,345.00 | 756.00 | 653.00 | 827.57 | 981.77 | |
| Total Current Assets | 101,164.00 | 117,139.00 | 124,043.00 | 135,567.00 | 141,535.00 | 144,516.00 | 148,070.00 | 154,386.00 | 157,809.86 | 159,186.40 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.25 | 2.25 | 0.00 | 0.58 | 2.43 | 4.09 | |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Long-Term Investments | 89.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Long-Term Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 52.40 | 52.40 | 52.40 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Long-Term Assets | 89.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 52.40 | 52.40 | 52.40 | 1.25 | 2.25 | 0.00 | 0.58 | 2.43 | 4.09 | |
| Total Assets | 141,624.00 | 135,567.00 | 154,386.00 | 152,704.60 | 161,616.49 | 34,542.20 | 25,329.37 | 24,376.14 | 27,838.33 | 9,498.68 | 15,469.91 | 7,353.50 | 393.45 | 13.15 | 203.04 | 329.85 |
| Long-Term Assets | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Long-Term Investments | 0.00 | 0.00 | 0.00 | 0.00 | 89.00 | 234.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Long-Term Assets | 0.00 | 0.00 | 0.00 | 0.00 | -89.00 | 0.00 | 0.00 | 3,362.00 | 0.00 | 0.00 | |
| Total Long-Term Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 234.00 | 0.00 | 3,362.00 | 0.00 | 0.00 | |
| Total Assets | 102,432.00 | 117,139.00 | 124,043.00 | 135,567.00 | 141,535.00 | 144,750.00 | 148,070.00 | 154,386.00 | 157,809.86 | 159,186.40 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 3,503.00 | 9,627.00 | 4,322.00 | 3,824.78 | 4,739.78 | 3,989.05 | 3,523.33 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 410.02 | 0.00 | |
| Short-Term Debt | -917.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 85.24 | 192.07 | 210.86 | 299.00 | 867.92 | 2,492.31 | |
| Other Current Liabilities | 8,251.00 | 4,835.00 | 8,212.00 | 5,944.95 | 5,614.77 | 3,316.57 | 1,516.34 | 3,884.63 | 3,584.33 | 3,119.99 | 2,503.73 | 1,249.08 | 1,741.80 | 2,589.32 | 67.50 | 797.76 | |
| Current Liabilities | 11,754.00 | 15,304.00 | 12,534.00 | 10,213.56 | 10,798.39 | 7,305.63 | 5,039.67 | 3,884.63 | 3,584.33 | 3,190.53 | 2,660.58 | 1,441.15 | 1,952.66 | 2,888.32 | 1,345.44 | 3,290.07 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 6,740.00 | 6,997.00 | 4,567.00 | 9,627.00 | 3,503.00 | 3,726.00 | 4,292.00 | 4,322.00 | 4,152.85 | 6,281.74 | |
| Short-Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Current Liabilities | 0.00 | 9,555.00 | 7,732.00 | 4,835.00 | 7,334.00 | 4,915.00 | 7,286.00 | 7,295.00 | 6,902.42 | 7,739.60 | |
| Current Liabilities | 7,545.00 | 17,381.00 | 13,128.00 | 15,304.00 | 11,754.00 | 9,558.00 | 12,495.00 | 12,534.00 | 11,055.27 | 14,021.34 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.33 | 5,719.73 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Capital Leases | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Def. Tax Liability | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Liabilities | 11,754.00 | 15,304.00 | 12,534.00 | 10,213.56 | 10,798.39 | 7,305.63 | 5,039.67 | 3,884.63 | 3,584.33 | 3,190.53 | 2,660.91 | 7,160.88 | 2,856.66 | 2,888.32 | 1,345.44 | 3,290.07 |
| Long-Term Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Capital Leases | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Def. Tax Liability | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Liabilities | 11,474.00 | 17,381.00 | 13,128.00 | 15,304.00 | 11,754.00 | 9,558.00 | 12,495.00 | 12,534.00 | 11,055.27 | 14,021.34 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 85.00 | 85.00 | 82.00 | 77.94 | 75.92 | 62.05 | 52.65 | 45.94 | 43.33 | 36.17 | 32.04 | 47.20 | 37.24 | 30.24 | 26.57 | 23.52 | |
| Retained Earnings | -324,451.00 | -336,071.00 | -293,069.00 | -245,563.78 | -197,585.86 | -159,677.23 | -133,396.76 | -108,931.97 | -91,478.56 | -78,018.15 | -63,281.46 | -52,573.33 | -41,204.97 | -37,504.93 | -29,203.22 | -21,896.07 | |
| Comprehensive Income | -89.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.76 | -0.77 | -5.63 | -5.06 | -3.20 | -1.54 | |
| Total Common Equity | 129,870.00 | 120,263.00 | 141,852.00 | 142,491.04 | 150,818.10 | 27,236.57 | 20,289.70 | 20,491.51 | 24,254.00 | 6,308.16 | 12,809.00 | 192.63 | -2,463.21 | -2,875.17 | -1,142.40 | -2,960.22 |
| Total Common Equity | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 85.00 | 85.00 | 85.00 | 85.00 | 85.00 | 84.00 | 82.00 | 82.00 | 81.39 | 80.24 | |
| Retained Earnings | -372,621.00 | -359,378.00 | -348,182.00 | -336,071.00 | -324,451.00 | -312,237.00 | -301,691.00 | -293,069.00 | -282,922.76 | -271,642.78 | |
| Comprehensive Income | 0.00 | 0.00 | 0.00 | 0.00 | -89.00 | -234.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Common Equity | 90,958.00 | 99,758.00 | 110,915.00 | 120,263.00 | 129,781.00 | 135,192.00 | 135,575.00 | 141,852.00 | 146,754.60 | 145,165.05 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 85.57 | 5,911.79 | 210.86 | 299.00 | 867.92 | 2,492.31 | |
| Book Value | 129,870.00 | 120,263.00 | 141,852.00 | 142,491.04 | 150,818.10 | 27,236.57 | 20,289.70 | 20,491.51 | 24,254.00 | 6,308.16 | 12,809.00 | 192.63 | -2,463.21 | -2,875.17 | -1,142.40 | -2,960.22 |
| Other | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Book Value | 90,958.00 | 99,758.00 | 110,915.00 | 120,263.00 | 129,781.00 | 135,192.00 | 135,575.00 | 141,852.00 | 146,754.60 | 145,165.05 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -41,528.03 | -46,377.00 | -43,002.00 | -47,505.00 | -47,977.92 | -37,908.63 | -26,280.47 | -26,294.98 | -17,453.41 | -13,460.41 | -14,736.70 | -12,108.13 | -11,368.35 | -3,700.05 | -8,301.71 | -7,307.15 | -8,783.04 | |
| Depreciation & Amortization | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.25 | 1.00 | 0.77 | 0.58 | 1.86 | 1.66 | 0.91 | |
| Stock-Based Compensation | 10,611.65 | 11,549.00 | 9,438.00 | 16,370.00 | 18,379.24 | 8,231.40 | 4,876.91 | 6,430.87 | 5,517.00 | 4,135.57 | 5,062.27 | 1,633.98 | 637.93 | 1,002.50 | 302.21 | 1,273.16 | 770.06 | |
| Change Working Capital | 971.25 | -4,216.00 | 2,752.00 | 2,505.00 | 5,360.81 | -706.44 | 116.52 | 1,301.61 | -646.00 | 382.81 | 640.07 | 1,237.69 | -336.25 | 465.91 | 2,291.49 | 1,179.94 | -60.91 | |
| Change In Accounts Receivable | 445.55 | 1,640.00 | 260.00 | 484.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Change In Accounts Payable | -591.07 | -5,378.00 | 5,305.00 | 497.00 | -915.00 | 750.73 | 465.72 | 683.80 | 0.00 | 0.00 | -151,402.00 | 0.00 | 0.00 | 976.88 | 2,281.05 | 334.05 | 444.00 | |
| Change In Inventories | 401.45 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-cash Items | 7,137.50 | 0.00 | 0.00 | 845.00 | 0.00 | 0.00 | 0.00 | 35.38 | 0.00 | -75.20 | -145.57 | 4,526.30 | 2,841.57 | 978.10 | 121.48 | -7,337.73 | 2,979.62 | |
| Cash from Operations | -30,003.63 | 0.00 | 0.00 | -27,785.00 | -24,237.86 | -30,383.67 | -21,287.05 | -18,527.12 | -12,582.41 | -9,017.23 | -9,236.82 | -4,227.01 | -2,659.38 | -777.57 | -1,692.94 | -3,801.48 | -4,593.59 |
| Cash Flow From Operating Activities | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -5,681.00 | -9,827.00 | -13,243.00 | -11,196.00 | -12,111.00 | -11,620.00 | -12,214.00 | -10,546.00 | -8,622.00 | -10,146.03 | |
| Depreciation & Amortization | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Stock-Based Compensation | 1,107.00 | 3,721.00 | 4,324.00 | 1,449.00 | 2,055.00 | 2,013.00 | 2,487.00 | 2,652.00 | 2,286.00 | 3,186.65 | |
| Change Working Capital | -2,577.00 | -2,498.00 | -3,545.00 | 3,891.00 | -2,064.00 | 2,890.00 | 4,606.00 | -3,762.00 | -982.00 | 1,109.25 | |
| Change In Accounts Receivable | -35.00 | 11.00 | -154.00 | 1,891.00 | -108.00 | -729.00 | 2,065.00 | -236.00 | -840.00 | -543.45 | |
| Change In Accounts Payable | -1,610.00 | -2,491.00 | 2,006.00 | 167.00 | -5,060.00 | 6,065.00 | -164.00 | -566.00 | -30.00 | 168.93 | |
| Change In Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -142.00 | 543.45 | |
| Other Non-cash Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 59.00 | -59.00 | 0.00 | 0.00 | 0.50 | |
| Cash from Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -5,849.63 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -3.02 | 0.00 | 0.00 | 0.00 | -3.31 | |
| Acquisitions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Sales of Investment | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Investing Activities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Cash from Investing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -3.02 | 0.00 | 0.00 | 0.00 | -3.31 |
| Cash Flow From Investing Activities | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Acquisitions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Sales of Investment | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Investing Activities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Cash from Investing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -34.76 | -88.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Debt Issued | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -50.81 | -5,738.08 | 5,700.93 | -88.14 | -568.92 | -1,624.39 | 2,492.31 | |
| Issuance of Common Stock | 13,073.98 | 0.00 | 0.00 | 27,875.00 | 20,984.67 | 153,218.76 | 28,754.20 | 17,832.11 | 8,173.92 | 27,270.67 | 3,167.42 | 12,343.99 | 368.17 | 801.29 | 996.25 | 0.00 | 3,095.57 | |
| Repurchase of Common Stock | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Dividends Paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Financing Activities | 12,695.40 | 0.00 | 0.00 | 1,776.00 | 303.31 | 23.64 | -403.76 | -50.00 | -101.13 | 0.00 | 0.00 | 0.00 | 9,211.29 | 310.00 | 573.35 | 3,671.51 | 1,415.00 | |
| Cash from Financing | 13,942.33 | 0.00 | 0.00 | 29,651.00 | 21,287.98 | 153,242.40 | 28,350.43 | 17,782.11 | 8,072.79 | 27,270.67 | 3,132.66 | 12,255.84 | 9,579.46 | 1,111.29 | 1,569.60 | 3,671.51 | 4,510.57 |
| Cash Flow From Financing Activities | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Debt Issued | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Issuance of Common Stock | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,187.98 | |
| Repurchase of Common Stock | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Dividends Paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Financing Activities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 868.34 | |
| Cash from Financing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,056.33 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -16,061.16 | -29,610.00 | -18,837.00 | 1,866.00 | -2,949.88 | 122,858.73 | 7,063.39 | -745.01 | -4,509.62 | 18,253.44 | -6,104.16 | 8,028.84 | 6,917.06 | 333.71 | -123.34 | -129.97 | -86.33 | |
| Closing Cash Balance | 138,756.00 | 102,577.00 | 132,187.00 | 151,024.00 | 149,157.86 | 152,107.75 | 29,249.02 | 22,185.63 | 22,930.64 | 27,440.26 | 9,186.81 | 15,290.98 | 7,262.14 | 345.07 | 11.36 | 134.70 | 264.67 |
| Cash position | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 29,172.00 | 1,413.00 | -14,607.00 | -5,004.00 | -11,412.00 | -6,569.00 | -630.00 | -4,379.00 | -7,259.00 | -3,793.16 | |
| Closing Cash Balance | 131,749.00 | 102,577.00 | 101,164.00 | 115,771.00 | 120,775.00 | 132,187.00 | 138,756.00 | 139,386.00 | 143,765.00 | 151,024.00 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -30,003.63 | -39,044.00 | -30,812.00 | -27,785.00 | -24,237.86 | -30,383.67 | -21,287.05 | -18,527.12 | -12,582.41 | -9,017.23 | -9,236.82 | -4,227.01 | -2,662.39 | -777.57 | -1,692.94 | -3,801.48 | -4,596.90 | |
| Real Free Cash Flow | -40,615.28 | -50,593.00 | -40,250.00 | -44,155.00 | -42,617.11 | -38,615.08 | -26,163.95 | -24,957.99 | -18,099.41 | -13,152.80 | -14,299.09 | -5,860.99 | -3,300.32 | -1,780.07 | -1,995.15 | -5,074.64 | -5,366.95 |
| Free Cash Flow | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -7,151.00 | -8,604.00 | -12,464.00 | -5,856.00 | -12,120.00 | -6,658.00 | -5,180.00 | -11,656.00 | -7,318.00 | -5,849.63 | |
| Real Free Cash Flow | -8,258.00 | -12,325.00 | -16,788.00 | -7,305.00 | -14,175.00 | -8,671.00 | -7,667.00 | -14,308.00 | -9,604.00 | -9,036.28 |
