$SCWO - 374Water Inc.
Since The Great Reset, I’ve been collecting copyright-free data on 374Water Inc., so I can help you with independent, unbiased insights in the future. No data vendors. No restrictions. No noise.
- 📄 Public filings collected
- ⚙️ Independent price harvester in development
- 📊 Fundamental Analysis 👉 ready for data
- 📈 Technical Analysis 👉 ready for data
If you want to stay updated:
Balance Sheet
Showing financial position from 2007-12-31 to 2025-09-30.
* Currently collecting and mapping data
| 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-03-30 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2009-12-31 | 2008-12-31 | 2007-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 12,359 | 15,978 | 19,184 | 10,060 | 12,215 | 14,544 | 16,121 | 18,030 | 19,499 | 16,216 | 9,917 | 11,005 | 11,897 | 12,462 | 12,413 | 7,981 | 7,412 | 0 | 104 | 0 | 31 | 95 | 37 | 60 | 131 | 310 | 104 | 143 | 221 | 334 | 509 | 256 | 341 | 0 | 363 | 267 | 352 | 266 | 303 | 264 | 164 | 225 | 328 | 355 | 392 | 392 | 466 | 645 | 722 | 569 | 712 | 3,685 | 3,425 | 3,571 | 0 | 67 | 288 | 777 | 0 | 33 | 0 | 0 | 0 | 0 | 0 |
| Current | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 7,525 | 11,583 | 14,888 | 6,079 | 8,810 | 13,349 | 14,902 | 16,843 | 18,337 | 15,039 | 8,724 | 9,865 | 10,859 | 11,412 | 11,350 | 6,901 | 6,317 | 47 | 103 | 172 | 31 | 95 | 37 | 60 | 131 | 239 | 29 | 65 | 139 | 248 | 414 | 152 | 228 | 8 | 232 | 126 | 203 | 209 | 239 | 193 | 83 | 177 | 220 | 188 | 165 | 107 | 136 | 254 | 276 | 121 | 208 | 487 | 171 | 260 | 0 | 51 | 270 | 758 | 439 | 21 | 20 | 45 | 20 | 0 | 0 |
| Cash | 🔒 Login | 0 | 0 | 10,652 | 1,960 | 5,083 | 7,936 | 10,445 | 12,354 | 13,203 | 2,696 | 4,047 | 2,408 | 3,132 | 11,244 | 11,131 | 6,848 | 6,295 | 30 | 72 | 139 | 10 | 57 | 20 | 32 | 117 | 218 | 8 | 37 | 129 | 35 | 1 | 7 | 14 | 8 | 5 | 6 | 8 | 54 | 6 | 13 | 8 | 3 | 5 | 59 | 8 | 37 | 48 | 77 | 107 | 13 | 45 | 20 | 100 | 221 | 0 | 8 | 235 | 235 | 439 | 16 | 20 | 45 | 20 | 0 | 0 |
| Cash Equivalents | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,100 | 0 | 11,131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Investments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,944 | 5,936 | 6,956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 🔒 Login | 361 | 2,163 | 1,653 | 1,721 | 1,772 | 1,772 | 1,495 | 1,698 | 1,709 | 1,672 | 918 | 165 | 243 | 0 | 0 | 13 | 8 | 1 | 0 | 19 | 13 | 22 | 6 | 9 | 6 | 5 | 10 | 10 | 2 | 162 | 370 | 109 | 169 | 0 | 171 | 89 | 187 | 141 | 220 | 122 | 33 | 155 | 189 | 73 | 126 | 40 | 50 | 129 | 109 | 71 | 116 | 34 | 30 | 14 | 0 | 19 | 13 | 113 | 0 | 5 | 0 | 0 | 0 | 0 | 0 |
| Inventory | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 1,822 | 1,877 | 1,701 | 1,344 | 1,016 | 2,602 | 2,277 | 1,910 | 1,804 | 1,788 | 1,661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Finished Goods | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Raw Materials | 🔒 Login | 1,872 | 1,927 | 1,751 | 1,394 | 1,066 | 717 | 457 | 417 | 396 | 534 | 755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Parts | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory WIP | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Prepaid Expenses | 🔒 Login | 295 | 338 | 431 | 655 | 857 | 921 | 581 | 416 | 206 | 130 | 153 | 1,298 | 528 | 168 | 218 | 41 | 15 | 16 | 0 | 14 | 8 | 16 | 11 | 19 | 9 | 16 | 11 | 18 | 8 | 16 | 9 | 11 | 46 | 0 | 57 | 31 | 8 | 14 | 13 | 16 | 4 | 12 | 14 | 37 | 12 | 10 | 18 | 29 | 40 | 17 | 47 | 31 | 41 | 24 | 0 | 24 | 12 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Noncurrent | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property Plant And Equipment | 🔒 Login | 3,205 | 2,719 | 2,568 | 279 | 260 | 223 | 231 | 182 | 140 | 141 | 143 | 125 | 7 | 4 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 5 | 8 | 12 | 15 | 0 | 22 | 26 | 30 | 33 | 37 | 41 | 45 | 49 | 52 | 58 | 61 | 65 | 55 | 62 | 62 | 8 | 10 | 11 | 12 | 14 | 0 | 16 | 18 | 19 | 0 | 12 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 🔒 Login | 980 | 998 | 1,017 | 1,022 | 981 | 972 | 988 | 1,005 | 1,022 | 1,036 | 1,050 | 1,016 | 1,031 | 1,047 | 1,063 | 1,058 | 1,073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72 | 74 | 77 | 79 | 82 | 87 | 92 | 98 | 103 | 109 | 114 | 120 | 24 | 27 | 30 | 37 | 0 | 0 | 110 | 165 | 220 | 275 | 330 | 385 | 440 | 495 | 550 | 604 | 659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,638 | 2,638 | 2,638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Right Of Use Assets | 🔒 Login | 633 | 662 | 691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 🔒 Login | 0 | 0 | 417 | 0 | 0 | 0 | 58 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 🔒 Login | 4,818 | 4,380 | 4,692 | 1,301 | 1,241 | 1,195 | 1,277 | 1,187 | 1,162 | 1,177 | 1,226 | 1,141 | 1,038 | 1,051 | 1,064 | 1,060 | 1,075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72 | 75 | 78 | 81 | 86 | 95 | 104 | 113 | 103 | 131 | 140 | 149 | 57 | 64 | 71 | 81 | 49 | 52 | 168 | 226 | 285 | 330 | 391 | 447 | 448 | 504 | 3,198 | 3,255 | 3,311 | 0 | 16 | 18 | 19 | 0 | 12 | 0 | 0 | 0 | 0 | 0 |
| Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 3,442 | 3,401 | 3,709 | 10,060 | 1,537 | 1,634 | 1,374 | 565 | 517 | 1,073 | 1,663 | 1,262 | 1,432 | 911 | 86 | 100 | 175 | 677 | 93 | 660 | 571 | 556 | 407 | 342 | 322 | 341 | 39 | 3 | 5 | 14 | 245 | 281 | 370 | 0 | 504 | 460 | 518 | 509 | 528 | 587 | 493 | 467 | 516 | 355 | 392 | 392 | 522 | 611 | 718 | 544 | 533 | 1,057 | 617 | 511 | 0 | 360 | 251 | 468 | 0 | 154 | 0 | 0 | 0 | 0 | 0 |
| Current | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 2,881 | 2,848 | 3,128 | 1,595 | 1,537 | 1,634 | 1,374 | 565 | 517 | 1,073 | 1,663 | 1,262 | 1,432 | 911 | 86 | 100 | 175 | 493 | 93 | 186 | 144 | 155 | 101 | 61 | 43 | 73 | 39 | 3 | 5 | 14 | 245 | 281 | 370 | 400 | 504 | 460 | 518 | 509 | 528 | 203 | 53 | 90 | 142 | 562 | 555 | 493 | 522 | 273 | 431 | 265 | 280 | 1,057 | 617 | 326 | 0 | 179 | 74 | 294 | 0 | 154 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 🔒 Login | 1,053 | 820 | 906 | 769 | 892 | 756 | 572 | 382 | 334 | 868 | 1,450 | 1,044 | 683 | 144 | 63 | 77 | 155 | 199 | 76 | 186 | 144 | 155 | 101 | 61 | 43 | 73 | 39 | 3 | 5 | 14 | 95 | 81 | 70 | 400 | 79 | 38 | 29 | 74 | 42 | 91 | 28 | 48 | 100 | 140 | 126 | 122 | 44 | 120 | 258 | 137 | 110 | 356 | 69 | 326 | 0 | 179 | 74 | 164 | 0 | 154 | 0 | 0 | 0 | 0 | 0 |
| Accrued Liabilities | 🔒 Login | 15 | 38 | 17 | 22 | 12 | 10 | 37 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 🔒 Login | 194 | 170 | 198 | 203 | 33 | 133 | 130 | 183 | 183 | 205 | 200 | 200 | 733 | 763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Lease Liabilities | 🔒 Login | 110 | 106 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Noncurrent | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98 | 97 | 246 | 428 | 401 | 94 | 281 | 279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Lease Liabilities | 🔒 Login | 494 | 523 | 551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Lease Liabilities | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 🔒 Login | 30 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 🔒 Login | 0 | 0 | 417 | 0 | 0 | 0 | 58 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 🔒 Login | 561 | 553 | 581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 184 | 224 | 474 | 428 | 401 | 306 | 281 | 279 | 268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 384 | 441 | 377 | 374 | 0 | 0 | 0 | 0 | 338 | 287 | 279 | 253 | 0 | 0 | 185 | 0 | 181 | 177 | 174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 8,917 | 12,577 | 15,475 | 8,465 | 10,679 | 12,910 | 14,747 | 17,465 | 18,981 | 15,143 | 8,254 | 9,743 | 10,464 | 11,552 | 12,327 | 7,881 | 7,237 | -45 | 11 | 37 | -37 | -36 | -36 | -282 | -191 | -30 | 65 | 140 | 215 | 320 | 263 | -24 | -28 | 0 | -141 | -193 | -165 | -243 | -225 | -323 | -329 | -242 | -188 | -207 | -164 | -102 | -56 | 34 | 4 | 25 | 179 | 2,628 | 2,808 | 3,060 | 0 | -294 | 37 | 310 | 0 | -121 | 0 | 0 | -110 | -329 | 405 |
| Common Stock | 🔒 Login | 15 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 12 | 10 | 4 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 0 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 3 | 3 | 3 | 0 | 3 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid In Capital | 🔒 Login | 45,566 | 44,646 | 43,845 | 32,062 | 31,573 | 30,873 | 30,685 | 30,326 | 30,104 | 24,620 | 16,110 | 15,894 | 15,711 | 15,572 | 15,475 | 10,357 | 9,164 | 13,542 | 0 | 13,165 | 12,690 | 12,690 | 12,690 | 12,690 | 12,610 | 12,610 | 12,610 | 12,610 | 12,574 | 12,129 | 12,129 | 12,129 | 12,129 | 0 | 12,129 | 12,127 | 11,994 | 11,922 | 11,922 | 11,534 | 11,532 | 11,532 | 11,532 | 11,506 | 11,406 | 11,338 | 11,099 | 11,026 | 10,876 | 10,720 | 10,278 | 9,471 | 9,275 | 8,872 | 0 | 4,731 | 4,680 | 4,426 | 0 | 2,180 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 🔒 Login | -36,666 | -32,086 | -28,388 | -23,612 | -20,910 | -17,978 | -15,954 | -12,872 | -11,141 | -9,490 | -7,850 | -6,160 | -5,247 | -4,033 | -3,160 | 2,488 | -1,936 | -13,385 | 5 | -12,866 | -12,744 | -12,664 | -12,573 | -12,485 | -12,314 | -12,153 | -12,058 | -11,983 | -11,872 | -11,322 | -11,379 | -11,667 | -11,671 | 0 | -11,783 | -11,833 | -11,671 | -11,677 | -11,659 | -11,369 | -11,373 | 0 | -11,233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | 🔒 Login | 2 | 2 | 2 | 2 | 2 | 2 | 2 | -2 | 5 | 0 | -19 | -4 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Treasury Stock | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 791 | 791 | 791 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 0 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | -491 | 286 | 286 | 171 | 0 | 171 | 171 | 171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Temporary Equity | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Statement
Performance overview from 2007-12-31 to 2025-09-30.
| 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-03-30 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2009-12-31 | 2008-12-31 | 2007-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 595 | 543 | 445 | 81 | 37 | 315 | 744 | 12 | 50 | 801 | 3,016 | 923 | 1,031 | 273 | 48 | 19 | 15 | 0 | 87 | 33 | 3 | 16 | 24 | 3 | 1 | 5 | 190 | 8 | 3 | 162 | 852 | 134 | 169 | 171 | 588 | 89 | 187 | 141 | 530 | 122 | 33 | 155 | 429 | 73 | 126 | 40 | 359 | 129 | 109 | 71 | 194 | 34 | 30 | 14 | 0 | 193 | 143 | 21 | 10 | 34 | 10 | 6 | 0 | 0 | 0 |
| Segments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment1 | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Segment2 | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Segment3 | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 871 | 405 | 1,358 | 42 | 44 | 617 | 1,852 | 179 | 45 | 720 | 2,679 | 812 | 903 | 248 | 1,400 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 0 | 137 | 130 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 🔒 Login | -276 | 138 | -913 | 39 | -7 | -302 | -1,108 | -166 | 5 | 81 | 337 | 110 | 128 | 25 | 48 | 19 | 15 | 0 | 72 | 33 | 3 | 16 | 24 | 3 | 1 | 5 | 190 | 8 | 3 | 162 | 852 | 134 | 169 | 171 | 588 | 89 | 187 | 141 | 530 | 122 | 33 | 155 | 429 | 73 | 126 | 40 | 359 | 129 | 109 | 71 | 194 | 34 | 30 | 14 | 0 | 56 | 13 | 14 | 10 | 34 | 10 | 6 | 0 | 0 | 0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 2,974 | 2,185 | 7,190 | 1,948 | 1,665 | 1,039 | 5,097 | 1,012 | 1,177 | 1,156 | 3,290 | 689 | 941 | 545 | 1,675 | 345 | 193 | 54 | 76 | 7 | 2 | 96 | 586 | 314 | 152 | 96 | 1,351 | 155 | 998 | 106 | 421 | 124 | 103 | 106 | 857 | 233 | 168 | 144 | 1,290 | 313 | 106 | 194 | 3,504 | 4,124 | 4,154 | 4,245 | 4,063 | 2,934 | 3,026 | 3,418 | 5,596 | 770 | 800 | 930 | 0 | 3,090 | 952 | 1,677 | 560 | 369 | 73 | 82 | 0 | 0 | 0 |
| Research And Development | 🔒 Login | 531 | 534 | 2,143 | 425 | 567 | 535 | 1,496 | 318 | 272 | 356 | 1,114 | 118 | 423 | 186 | 375 | 116 | 125 | 29 | 58 | 2 | 0 | 35 | 219 | 115 | 35 | 35 | 631 | 71 | 489 | 35 | 211 | 78 | 47 | 48 | 331 | 178 | 47 | 58 | 628 | 52 | 56 | 85 | 364 | 46 | 111 | 151 | 460 | 68 | 77 | 236 | 1,321 | 125 | 295 | 577 | 0 | 995 | 237 | 359 | 200 | 170 | 41 | 30 | 0 | 0 | 0 |
| Selling General And Administrative | 🔒 Login | 1,185 | 942 | 3,831 | 645 | 823 | 321 | 2,675 | 542 | 676 | 586 | 1,566 | 387 | 380 | 261 | 1,095 | 143 | 53 | 10 | 17 | 5 | 2 | 61 | 218 | 50 | 49 | 61 | 239 | 48 | 64 | 70 | 210 | 46 | 56 | 58 | 318 | 55 | 121 | 86 | 272 | 53 | 50 | 110 | 502 | 138 | 102 | 153 | 844 | 107 | 190 | 453 | 979 | 281 | 271 | 221 | 0 | 1,629 | 300 | 903 | 229 | 199 | 32 | 52 | 0 | 0 | 0 |
| Stock Based Compensation | 🔒 Login | 1,259 | 709 | 1,216 | 879 | 275 | 183 | 925 | 153 | 229 | 215 | 611 | 184 | 139 | 98 | 204 | 86 | 15 | 10 | 0 | 0 | 0 | 0 | 80 | 80 | 0 | 0 | 481 | 36 | 445 | 0 | 0 | 0 | 0 | 0 | 208 | 0 | 0 | 0 | 390 | 208 | 0 | 0 | 0 | 1,303 | 1,303 | 1,303 | 121 | 121 | 121 | 91 | 658 | 365 | 233 | 131 | 0 | 467 | 416 | 416 | 131 | 0 | 0 | 0 | 0 | 0 | 0 |
| Allocated Stock Based Compensation | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 80 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 208 | 0 | 0 | 0 | 390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121 | 121 | 121 | 210 | 131 | 365 | 233 | 0 | 0 | 467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Impairment Charges | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 69 | 69 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,638 | 2,638 | 2,638 | 2,638 | 2,638 | 2,638 | 2,638 | 2,638 | 2,638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Restructuring Charges | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Expenses | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 🔒 Login | -4,638 | -3,786 | -12,803 | -2,742 | -3,019 | -2,201 | -8,643 | -1,882 | -1,769 | -1,679 | -4,756 | -913 | -1,215 | -874 | -3,166 | -552 | -1,875 | -67 | -12 | 24 | -2 | -80 | -412 | -162 | -82 | -91 | -680 | -111 | -550 | 56 | 431 | 10 | 65 | 65 | -61 | -144 | 20 | -3 | -370 | 17 | -74 | -40 | -437 | -110 | -87 | -265 | -945 | -46 | -158 | -617 | -4,744 | -372 | -537 | -784 | 0 | -2,567 | -523 | -1,248 | -418 | -335 | -63 | -76 | 0 | 0 | 0 |
| Non Operating | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 447 | 0 | 0 | 0 | 67 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91 | 135 | 23 | 14 | 12 | 33 | 9 | 9 | 4 | 1 | 1 | 1 | 1 | 28 | 6 | 8 | 10 | 62 | 17 | 14 | 15 | 57 | 14 | 14 | 14 | 129 | 33 | -42 | -21 | -147 | 34 | 22 | 20 | -14 | 4 | 4 | 4 | 0 | 10 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gain On Asset Sales | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non Operating Income | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax | 🔒 Login | -4,580 | -3,698 | -12,434 | -2,702 | -2,932 | -2,024 | -8,104 | -1,731 | -1,651 | -1,640 | -4,690 | -913 | -1,214 | -873 | -3,165 | -552 | -1,874 | -67 | 40 | -23 | -79 | -92 | -515 | -9 | -161 | -95 | -679 | -111 | -550 | 57 | 404 | 4 | 57 | 55 | -124 | -162 | 6 | -18 | -427 | 4 | -87 | -53 | -566 | -143 | -129 | -286 | -1,055 | -120 | -176 | -596 | -4,755 | -375 | -540 | -787 | 0 | -2,553 | -526 | -1,251 | -395 | 0 | -63 | -76 | 0 | 0 | 0 |
| Income Tax | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 🔒 Login | -4,580 | -3,698 | -12,434 | -7,659 | -2,932 | -2,024 | -8,104 | -1,731 | -1,651 | -1,640 | 4,690 | -913 | -1,214 | 873 | -3,165 | -552 | 1,941 | -67 | 40 | -123 | 1 | -1 | -515 | -171 | -161 | -95 | -679 | -111 | -550 | 57 | 404 | 4 | 57 | 55 | -124 | -162 | 6 | -18 | -427 | 4 | -87 | -53 | -566 | -143 | -129 | -286 | -1,055 | -120 | -176 | -596 | -4,755 | -375 | -540 | -787 | 0 | -2,553 | -526 | -1,251 | -395 | -308 | -63 | -76 | -891 | -830 | -274 |
Cash Flow Statement
Operational cash dynamics from 2007-12-31 to 2025-09-30.
| 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-03-30 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2009-12-31 | 2008-12-31 | 2007-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 🔒 Login | -4,580 | -3,698 | -12,434 | -2,702 | -2,932 | -2,024 | -8,104 | -1,731 | -1,651 | -1,640 | -4,690 | -913 | -1,214 | -873 | -3,165 | -552 | -1,874 | -67 | 40 | 74 | 0 | -1 | -515 | -171 | -161 | -95 | -679 | -111 | -550 | 57 | 404 | 117 | 112 | 55 | -124 | -174 | -12 | -18 | -427 | -137 | -141 | -53 | -566 | -143 | -129 | -286 | -1,055 | -120 | -176 | -596 | -4,755 | -375 | -540 | -787 | 0 | -2,553 | -526 | -1,251 | -395 | -308 | -63 | -76 | -891 | -830 | -274 |
| Adjustments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation And Amortization | 🔒 Login | 167 | 146 | 70 | 18 | 17 | 17 | 68 | 51 | 17 | 17 | 65 | 49 | 33 | 0 | 45 | 16 | 0 | 0 | 1 | 0 | 0 | 0 | 5 | 5 | 5 | 3 | 12 | 10 | 7 | 5 | 22 | 716 | 706 | 706 | 18 | 12 | 7 | 3 | 61 | 58 | 55 | 3 | 220 | 165 | 110 | 55 | 0 | 165 | 110 | 110 | 6 | 5 | 4 | 2 | 0 | 7 | 6 | 4 | 2 | 6 | 4 | 3 | 0 | 0 | 0 |
| Stock Based Compensation | 🔒 Login | 1,259 | 709 | 1,216 | 879 | 275 | 183 | 925 | 153 | 229 | 215 | 611 | 184 | 139 | 98 | 204 | 86 | 15 | 10 | 0 | 0 | 0 | 0 | 80 | 80 | 0 | 0 | 481 | 36 | 445 | 0 | 0 | 0 | 0 | 0 | 208 | 0 | 0 | 0 | 390 | 208 | 0 | 0 | 0 | 1,303 | 1,303 | 1,303 | 121 | 121 | 121 | 91 | 658 | 365 | 233 | 131 | 0 | 467 | 416 | 416 | 131 | 0 | 0 | 0 | 0 | 0 | 0 |
| Impairments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 69 | 69 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,638 | 2,638 | 2,638 | 2,638 | 2,638 | 2,638 | 2,638 | 2,638 | 2,638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gain On Asset Sales | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change In Working Capital | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Operations | 🔒 Login | -7,621 | -3,494 | -10,590 | -7,498 | -4,934 | -2,509 | -9,035 | -6,700 | -4,877 | -3,178 | -4,949 | -2,598 | -1,024 | 116 | -1,841 | -1,054 | -472 | -4 | 65 | 79 | -1 | -55 | -287 | -252 | -168 | -57 | 157 | 186 | 278 | 184 | 272 | 228 | 134 | 29 | -147 | 148 | 100 | 97 | -39 | 0 | 19 | -1 | -337 | -283 | -334 | -237 | -314 | -261 | -83 | -108 | -1,044 | -760 | -628 | -236 | 0 | -1,469 | -1,242 | -1,242 | -466 | -298 | -261 | -169 | -891 | -830 | -274 |
| Investing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash From Investing | 🔒 Login | -902 | -297 | -654 | -999 | -402 | -1 | 1,852 | 1,906 | 1,951 | -10 | -2,160 | -6,124 | -7,007 | -3 | 28 | 7 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | -16 | -16 | 0 | -14 | -14 | -14 | -14 | -58 | -58 | -56 | -35 | -35 | -35 | -35 | -35 | 0 | -11 | -11 | -11 | -11 | -4 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditures | 🔒 Login | 313 | 297 | 555 | 75 | 46 | 0 | 106 | 52 | 7 | 7 | 145 | 125 | 7 | 3 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | 14 | 14 | -58 | 58 | 56 | 36 | 36 | 36 | 36 | 36 | 0 | 11 | 11 | 11 | 11 | 4 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase Of Investments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,963 | 5,998 | 7,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale Of Investments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Financing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash From Financing | 🔒 Login | 20 | 24 | 11,450 | 12 | -26 | 0 | 13,579 | 13,549 | 13,479 | 8,295 | 25 | 0 | 0 | 0 | 12,872 | 7,822 | 6,687 | 5 | 2 | 0 | 2 | 92 | 299 | 276 | 276 | 268 | -150 | -150 | -150 | -150 | -275 | -225 | -125 | -25 | -148 | -148 | -98 | -49 | 56 | 25 | 0 | 0 | 308 | 308 | 308 | 240 | 375 | 350 | 200 | 75 | 1,082 | 772 | 721 | 450 | 0 | 1,472 | 1,472 | 1,472 | 900 | 297 | 261 | 194 | 0 | 0 | 0 |
| Debt Issued | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Repaid | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Convertible Debt Repaid | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189 | 0 | 0 | 0 | 189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance Costs | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 13 | 10 | 8 | 26 | 24 | 24 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -320 | 320 | 320 | 320 | -320 | 320 | 320 | 320 | -320 | 43 | 31 | 171 | 0 | 171 | 171 | 171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Issuance | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Lease Principal Payments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest Distributions | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Taxes Paid | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 24 | 24 | 0 | 24 | 24 | 24 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 26 | 11 | 11 | 0 | 1 | 0 | 0 | 1 | 48 | 39 | 21 | 21 | 25 | 24 | 17 | 5 | 44 | 20 | 0 | 0 | 43 | 20 | 21 | 21 | 21 | 21 | 21 | 0 | 24 | 24 | 24 | 0 | 0 | 24 | 24 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Effect Of Exchange Rate On Cash | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Summary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change In Cash | 🔒 Login | -7,621 | 3,494 | 10,590 | 7,498 | 4,934 | 2,509 | 9,035 | 6,700 | 4,877 | 3,178 | 4,949 | 2,598 | 1,024 | 116 | 11,131 | 1,841 | 472 | -65 | 72 | 119 | -11 | 37 | 12 | 24 | 108 | 210 | 7 | 36 | 128 | 34 | -3 | 3 | 9 | 4 | -1 | 0 | 2 | 49 | 1 | 9 | 3 | -1 | -44 | 10 | -40 | -11 | 3 | 31 | 62 | -33 | 38 | 12 | 93 | 214 | 0 | -8 | 219 | 219 | 423 | -5 | 0 | 25 | -20 | 0 | 0 |
| Beginning Cash | 🔒 Login | 0 | 0 | 62 | -5,537 | 5,083 | 7,936 | 1,410 | 6,102 | 9,722 | 5,975 | -902 | 2,408 | 6,232 | 11,128 | 0 | 5,007 | 5,823 | 138 | 0 | -35 | 16 | 20 | -6 | 8 | 8 | 8 | 1 | 1 | 1 | 1 | 5 | 7 | 5 | 8 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 48 | 59 | 8 | 37 | 45 | 77 | 107 | 13 | 8 | 20 | 100 | 221 | 0 | 8 | 235 | 235 | 439 | 16 | 20 | 45 | 20 | 0 | 0 |
| Ending Cash | - | - | - | 10,652 | 1,960 | - | - | 10,445 | 12,802 | 14,599 | 9,153 | 4,047 | - | - | 11,244 | 11,131 | 6,848 | 6,295 | 73 | 72 | 84 | 5 | 57 | 5 | 32 | 117 | 218 | 8 | 37 | 129 | 35 | 1 | - | 14 | - | 5 | 6 | 8 | 54 | 6 | 13 | 8 | 3 | 5 | - | - | - | 48 | - | - | - | 45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Comments
How you think about this?