MicroVision, Inc(NASDAQ:MVIS)

MicroVision, Inc. develops lidar sensors used in automotive safety and autonomous driving applications. Its laser beam scanning technology is based on micro-electrical mechanical systems, laser diodes, opto-mechanics, electronics, algorithms and software. The company also develops micro-display conc...
Website: http://www.microvision.com
Founded: 1993
Full Time Employees: 30
Sector: Technology
Industry: Scientific & Technical Instruments
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 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 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2004-09-30 | 2001-03-31 | 2000-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 935,000 | 223,000 | 241,000 | 155,000 | 589,000 | 1,650,000 | 190,000 | 1,900,000 | 956,000 | 5,101,000 | 1,047,000 | 329,000 | 782,000 | 2,337,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | 58.74% | -86.48% | 26.84% | -91.84% | -38.39% | -67.65% | -81.85% | 477.51% | 22.25% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | 319.28% | -7.47% | 55.48% | -73.68% | -64.30% | 768.42% | -90.00% | 98.74% | -81.26% | 387.20% | 218.24% | -57.93% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of revenue | 572,000 | 16,325,000 | 957,000 | 716,000 | 550,000 | 4,116,000 | 583,000 | 1,554,000 | 1,277,000 | 902,000 | 625,000 | 701,000 | 544,000 | 1,562,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gross profit | 363,000 | -561,000 | 39,000 | -2,466,000 | -393,000 | 346,000 | 4,199,000 | 422,000 | -372,000 | 238,000 | -33,000 | -45,000 | 296,000 | 346,000 | 509,000 | 728,000 | 777,000 | 484,000 | 395,000 | 639,000 | 588,000 | 70,000 | 1,179,000 | -882,000 | -583,000 | 608,000 | -2,606,000 | 8,927,000 | 333,000 | 315,000 | 10,000 | 243,000 | 508,000 | 254,000 | 505,000 | 1,207,000 | 1,563,000 | 1,112,000 | 379,000 | 585,000 | 1,187,000 | -143,000 | ||||||||||||||||||||||
yoy | 830.77% | -262.14% | -158.73% | -193.13% | -193.01% | -12824.24% | -1037.78% | -225.68% | -31.21% | -106.48% | -106.18% | -61.90% | -28.51% | 28.86% | 13.93% | 32.14% | 591.43% | -66.50% | -172.45% | -200.86% | -88.49% | -145.24% | -109.88% | -275.08% | 93.02% | -26160.00% | 3573.66% | -34.45% | 24.02% | -98.02% | -79.87% | -67.50% | -77.16% | 33.25% | 106.32% | 31.68% | -877.62% | |||||||||||||||||||||||||||
qoq | -1538.46% | -101.58% | 527.48% | -213.58% | 895.02% | -213.44% | -256.30% | -821.21% | -26.67% | -115.20% | -14.45% | -32.02% | -30.08% | -6.31% | 60.54% | 22.53% | -38.18% | 8.67% | 740.00% | -94.06% | -233.67% | 51.29% | -195.89% | -123.33% | -129.19% | 2580.78% | 5.71% | 3050.00% | -95.88% | -52.17% | 100.00% | -49.70% | -58.16% | -22.78% | 40.56% | 193.40% | -35.21% | -50.72% | -930.07% | |||||||||||||||||||||||||
gross margin % | 38.82% | 0% | 0% | -361.94% | 6.62% | -149.45% | -206.84% | 18.21% | 0% | 82.32% | 40.31% | -113.07% | 30.43% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 0% | |
research and development expense | 14,445,000 | 8,681,000 | 7,978,000 | 7,658,000 | 7,403,000 | 8,764,000 | 8,736,000 | 14,204,000 | 17,311,000 | 14,580,000 | 15,584,000 | 13,851,000 | 12,692,000 | 7,585,000 | 7,535,000 | 7,700,000 | 7,593,000 | 6,482,000 | 5,791,000 | 7,376,000 | 4,462,000 | 2,578,000 | 1,972,000 | 1,607,000 | 3,683,000 | 3,177,000 | 3,566,000 | 5,945,000 | 5,973,000 | 6,761,000 | 6,386,000 | 6,691,000 | 4,828,000 | 4,679,000 | 3,427,000 | 3,672,000 | 3,318,000 | 3,605,000 | 3,053,000 | 2,879,000 | 2,597,000 | 2,540,000 | 2,231,000 | 2,011,000 | 1,898,000 | 1,919,000 | 2,369,000 | 2,236,000 | 2,543,000 | 2,783,000 | 2,893,000 | 2,339,000 | 2,252,000 | 2,871,000 | 3,097,000 | 3,227,000 | 3,940,000 | 3,833,000 | 3,641,000 | 3,478,000 | 4,327,000 | 4,666,000 | 8,067,000 | |
sales, marketing, general and administrative expense | 9,511,000 | 3,185,000 | 4,027,000 | 6,437,000 | 6,676,000 | 5,923,000 | 6,599,000 | 7,746,000 | 9,078,000 | 9,517,000 | 8,743,000 | 9,692,000 | 8,737,000 | 6,377,000 | 5,522,000 | 6,265,000 | 5,877,000 | 6,648,000 | 5,006,000 | 8,355,000 | 2,247,000 | 1,381,000 | 1,485,000 | 1,280,000 | 1,771,000 | 1,282,000 | 1,697,000 | 2,455,000 | 2,699,000 | 2,570,000 | 2,253,000 | 2,093,000 | 2,607,000 | 3,189,000 | 2,062,000 | 2,325,000 | 2,580,000 | 2,273,000 | 2,231,000 | 2,171,000 | 2,068,000 | 2,139,000 | 1,873,000 | 1,946,000 | 1,921,000 | 1,589,000 | 1,588,000 | 1,869,000 | 1,959,000 | 2,156,000 | 2,132,000 | 2,101,000 | 2,403,000 | 2,475,000 | 2,425,000 | 3,064,000 | 3,288,000 | 3,132,000 | 3,306,000 | 3,577,000 | 3,299,000 | |||
impairment loss on operating lease right-of-use assets | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of fixed assets | -108,000 | -5,500 | -22,000 | -9,000 | -10,000 | -15,000 | -450,000 | -7,250 | -28,000 | -33,000 | -32,000 | -46,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 23,857,000 | 25,309,000 | 12,005,000 | 14,095,000 | 14,079,000 | 16,006,000 | 15,313,000 | 24,977,000 | 26,389,000 | 24,088,000 | 24,317,000 | 23,528,000 | 21,429,000 | 13,962,000 | 13,057,000 | 13,965,000 | 13,470,000 | 13,130,000 | 10,797,000 | 15,731,000 | 6,709,000 | 3,959,000 | 3,457,000 | 2,887,000 | 5,004,000 | 4,459,000 | 5,263,000 | 8,400,000 | 8,672,000 | 9,331,000 | 8,639,000 | 8,784,000 | 7,435,000 | 7,868,000 | 5,489,000 | 5,997,000 | 5,898,000 | 5,846,000 | 5,284,000 | 5,050,000 | 4,665,000 | 4,679,000 | 4,103,000 | 3,957,000 | 3,819,000 | 3,529,000 | 3,956,000 | 3,849,000 | 4,275,000 | 5,060,000 | 4,992,000 | 4,440,000 | 4,653,000 | 5,314,000 | 5,476,000 | 6,290,000 | 7,228,000 | 6,965,000 | 6,943,000 | 7,055,000 | 7,619,000 | 9,600,000 | 12,231,000 | |
income from operations | -23,494,000 | -41,411,000 | -12,721,000 | -14,656,000 | -14,040,000 | -18,472,000 | -15,706,000 | -24,631,000 | -26,710,000 | -19,889,000 | -23,895,000 | -23,900,000 | -21,191,000 | -13,995,000 | -13,102,000 | -13,669,000 | -13,124,000 | -12,621,000 | -10,069,000 | -14,954,000 | -6,225,000 | -3,564,000 | -2,818,000 | -2,299,000 | -4,934,000 | -3,280,000 | -6,145,000 | -8,983,000 | -8,064,000 | -11,937,000 | 288,000 | -8,451,000 | -7,120,000 | -7,858,000 | -5,246,000 | -5,489,000 | -5,644,000 | -5,341,000 | -4,077,000 | -3,487,000 | -3,553,000 | -4,300,000 | -3,518,000 | -2,770,000 | -3,962,000 | -3,351,000 | -3,356,000 | -3,406,000 | -3,055,000 | -3,896,000 | -4,112,000 | -3,433,000 | -3,653,000 | -4,076,000 | -4,001,000 | -4,962,000 | -9,828,000 | -9,887,000 | -7,824,000 | -9,280,000 | -9,039,000 | -11,456,000 | ||
yoy | 67.34% | 124.18% | -19.01% | -40.50% | -47.44% | -7.12% | -34.27% | 3.06% | 26.04% | 42.12% | 82.38% | 74.85% | 61.47% | 10.89% | 30.12% | -8.59% | 110.83% | 254.12% | 257.31% | 550.46% | 26.17% | 8.66% | -54.14% | -74.41% | -38.81% | -72.52% | -2233.68% | 6.30% | 13.26% | 51.91% | -105.49% | 53.96% | 26.15% | 47.13% | 28.67% | 57.41% | 58.85% | 24.21% | 15.89% | 25.88% | -10.32% | 28.32% | 4.83% | -18.67% | 29.69% | -13.99% | -18.39% | -0.79% | -16.37% | -4.42% | 2.77% | -30.81% | -62.83% | -58.77% | -48.86% | -46.53% | 8.73% | -31.70% | ||||||
qoq | -43.27% | 225.53% | -13.20% | 4.39% | -23.99% | 17.61% | -36.23% | -7.78% | 34.30% | -16.77% | -0.02% | 12.78% | 51.42% | 6.82% | -4.15% | 4.15% | 3.99% | 25.35% | -32.67% | 140.22% | 74.66% | 26.47% | 22.58% | -53.40% | 50.43% | -46.62% | -31.59% | 11.40% | -32.45% | -4244.79% | -103.41% | 18.69% | -9.39% | 49.79% | -4.43% | -2.75% | 5.67% | 31.00% | 16.92% | -1.86% | -17.37% | 22.23% | 27.00% | -30.09% | 18.23% | -0.15% | -1.47% | 11.49% | -21.59% | -5.25% | 19.78% | -6.02% | -10.38% | 1.87% | -19.37% | -49.51% | -0.60% | 26.37% | -15.69% | 2.67% | ||||
operating margin % | -2512.73% | -18569.96% | -5278.42% | -9455.48% | -2383.70% | -1119.52% | -8266.32% | -1296.37% | -2793.93% | -389.90% | -2282.23% | -7264.44% | -2709.85% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | -490.20% | |
interest expense | -2,753,000 | -1,261,000 | -2,197,000 | -2,170,000 | -12,903,000 | -12,000 | -12,000 | -13,000 | -24,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative liability | 3,380,000 | 1,856,000 | 1,059,000 | 1,952,000 | 842,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on warrant liability | 604,000 | 2,184,000 | -326,000 | 803,000 | 1,761,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on debt extinguishment | -3,083,000 | -4,654,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain | 147,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 87,000 | 454,000 | 140,000 | -65,000 | 288,000 | 721,000 | 297,000 | 785,000 | 631,000 | 664,000 | 637,000 | 3,570,000 | 639,000 | 520,000 | 251,000 | 72,000 | 4,000 | -4,750 | 1,000 | 5,000 | -29,000 | 7,000 | 11,000 | 2,000 | 5,000 | 1,000 | 5,000 | 1,000 | 5,000 | 4,000 | 71,000 | 48,000 | 2,000 | 156,000 | 24,000 | 82,000 | 34,000 | 105,000 | ||||||||||||||||||||||||||
net loss before taxes | -25,112,000 | -38,178,000 | -14,045,000 | -14,136,000 | -28,706,000 | -31,074,000 | -15,409,000 | -23,846,000 | -26,079,000 | -19,262,000 | -23,258,000 | -20,330,000 | -18,846,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -182,000 | -84,500 | -172,000 | -93,000 | -73,000 | -81,000 | -108,000 | -84,000 | -234,000 | -475,000 | -211,000 | -279,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -25,294,000 | -37,756,000 | -14,217,000 | -14,229,000 | -28,779,000 | -31,155,000 | -15,517,000 | -23,930,000 | -26,313,000 | -19,737,000 | -23,469,000 | -20,609,000 | -19,027,000 | -13,475,000 | -12,851,000 | -13,597,000 | -13,168,000 | -12,625,000 | -9,382,000 | -14,962,000 | -6,231,000 | -3,570,000 | -2,826,000 | -2,304,000 | -4,934,000 | -3,284,000 | -6,141,000 | -8,990,000 | -8,068,000 | -11,948,000 | 289,000 | -8,459,000 | -7,132,000 | -7,861,000 | -5,241,000 | -5,494,000 | -5,647,000 | -5,370,000 | -4,070,000 | -3,476,000 | -3,556,000 | -4,298,000 | -3,513,000 | -2,769,000 | -3,962,000 | -3,346,000 | -3,355,000 | -3,401,000 | -8,018,000 | -2,421,000 | -3,667,000 | -3,436,000 | -3,654,000 | -4,074,000 | -3,845,000 | -4,971,000 | -9,803,000 | -9,806,000 | -7,790,000 | -9,175,000 | -9,037,000 | -10,220,000 | ||
yoy | -12.11% | 21.19% | -8.38% | -40.54% | 9.37% | 57.85% | -33.88% | 16.11% | 38.29% | 46.47% | 82.62% | 51.57% | 44.49% | 6.73% | 36.98% | -9.12% | 111.33% | 253.64% | 231.99% | 549.39% | 26.29% | 8.71% | -53.98% | -74.37% | -38.84% | -72.51% | -2224.91% | 6.28% | 13.12% | 51.99% | -105.51% | 53.97% | 26.30% | 46.39% | 28.77% | 58.06% | 58.80% | 24.94% | 15.86% | 25.53% | -10.25% | 28.45% | 4.71% | -18.58% | -50.59% | 38.21% | -8.51% | -1.02% | 119.43% | -40.57% | -4.63% | -30.88% | -62.73% | -58.45% | -50.64% | -45.82% | 8.48% | -23.78% | ||||||
qoq | -33.01% | 165.57% | -0.08% | -50.56% | -7.63% | 100.78% | -35.16% | -9.06% | 33.32% | -15.90% | 13.88% | 8.31% | 41.20% | 4.86% | -5.49% | 3.26% | 4.30% | 34.57% | -37.29% | 140.12% | 74.54% | 26.33% | 22.66% | -53.30% | 50.24% | -46.52% | -31.69% | 11.43% | -32.47% | -4234.26% | -103.42% | 18.61% | -9.27% | 49.99% | -4.61% | -2.71% | 5.16% | 31.94% | 17.09% | -2.25% | -17.26% | 22.35% | 26.87% | -30.11% | 18.41% | -0.27% | -1.35% | -57.58% | 231.19% | -33.98% | 6.72% | -5.97% | -10.31% | 5.96% | -22.65% | -49.29% | -0.03% | 25.88% | -15.10% | 1.53% | ||||
net income margin % | -2705.24% | -16930.94% | -5899.17% | -9180.00% | -4886.08% | -1888.18% | -8166.84% | -1259.47% | -2752.41% | -386.92% | -2241.55% | -6264.13% | -2433.12% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | -437.31% | |
net income per share | -0.08 | -0.13 | -0.05 | -0.06 | -0.12 | -0.14 | -0.07 | -0.11 | -0.13 | -0.1 | -0.12 | -0.12 | -0.11 | -0.08 | -0.08 | -0.08 | -0.08 | -0.08 | -0.06 | -0.09 | -0.04 | -0.03 | -0.02 | -0.02 | -0.04 | -0.03 | -0.05 | -0.08 | -0.08 | -0.13 | -0.1 | -0.09 | -0.1 | -0.07 | -0.08 | -0.08 | -0.1 | -0.08 | -0.07 | -0.07 | -0.09 | -0.07 | -0.06 | -0.09 | -0.08 | -0.08 | -0.08 | -0.23 | -0.07 | -0.13 | -0.13 | -0.14 | -0.14 | -0.15 | -0.26 | -0.58 | -2.32 | -0.07 | -0.09 | -0.09 | -0.47 | -0.86 | ||
weighted-average shares outstanding - basic and diluted | 308,650 | 273,136 | 295,461 | 254,658 | 235,933 | 209,510 | 213,004 | 208,665 | 196,748 | 182,802 | 188,306 | 177,302 | 174,703 | 165,958 | 165,687 | 165,238 | 164,563 | 160,662 | 163,985 | 158,818 | 155,454 | 139,829 | 143,685 | 140,107 | 127,214 | 111,297 | 106,872 | 101,971 | 86,983 | 81,321 | 78,610 | 72,786 | 74,922 | 69,373 | 68,113 | 51,958 | 52,111 | 51,567 | 47,566 | 46,540 | 47,216 | 46,663 | 44,963 | 43,858 | 43,015 | 34,842 | 28,448 | 26,493 | 25,240 | 24,974 | 19,167 | 17,027 | 109,238 | 106,176 | 102,697 | 21,508 | 11,917 | |||||||
gross loss | -309,500 | -716,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on intangible assets | 1,154,000 | 3,027,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain, net of tax | -37,000 | 1,706,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross margin | -321,000 | 178,000 | 600,000 | 443,000 | 1,220,000 | 1,164,000 | 880,000 | 1,007,000 | 1,000,000 | 1,238,000 | 1,475,000 | 1,328,000 | -2,600,000 | -2,922,000 | -881,000 | -2,225,000 | -1,420,000 | 263,000 | 775,000 | |||||||||||||||||||||||||||||||||||||||||||||
provision for income taxes | -181,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
product revenue | 100,000 | 1,247,000 | 4,147,000 | 999,000 | 199,000 | 2,000 | 2,298,000 | 2,547,000 | 3,617,000 | 3,530,000 | 3,155,000 | 1,451,000 | 2,078,000 | 2,182,000 | 741,000 | 348,000 | 16,000 | 19,000 | 9,000 | 29,000 | 176,000 | 917,000 | 1,219,000 | 2,488,000 | 2,015,000 | 750,000 | 1,529,000 | 1,023,000 | 1,525,000 | 904,000 | 886,000 | 572,000 | ||||||||||||||||||||||||||||||||
license and royalty revenue | 314,000 | 350,000 | 557,000 | 718,000 | 746,000 | 479,000 | 395,000 | 539,000 | 572,000 | 212,000 | 82,000 | 17,000 | 10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
contract revenue | 15,000 | 10,000 | 376,000 | 174,000 | 1,240,000 | 1,652,000 | 1,833,000 | 1,572,000 | 2,014,000 | 2,177,000 | 2,230,000 | 3,429,000 | 1,107,000 | 257,000 | 37,000 | 52,000 | 16,000 | 4,000 | 7,000 | 11,000 | 1,537,000 | 16,000 | 339,000 | 722,000 | 324,000 | 17,000 | 119,000 | 128,000 | 73,000 | 282,000 | 322,000 | 515,000 | 545,000 | 201,000 | 481,000 | 314,000 | 251,000 | 233,000 | 2,157,000 | |||||||||||||||||||||||||
total revenue | 314,000 | 350,000 | 557,000 | 718,000 | 746,000 | 479,000 | 395,000 | 639,000 | 587,000 | 1,469,000 | 4,605,000 | 1,190,000 | 1,240,000 | 1,851,000 | 1,833,000 | 11,572,000 | 2,014,000 | 2,188,000 | 2,560,000 | 6,086,000 | 1,453,000 | 792,000 | 2,905,000 | 4,000,000 | 4,155,000 | 3,701,000 | 901,000 | 687,000 | 968,000 | 611,000 | 1,219,000 | 1,217,000 | 964,000 | 1,870,000 | 1,801,000 | 2,727,000 | 2,613,000 | 1,295,000 | 1,730,000 | 1,504,000 | 1,839,000 | 1,155,000 | 1,119,000 | 2,729,000 | ||||||||||||||||||||
cost of product revenue | 33,000 | 45,000 | 18,000 | 4,000 | 48,000 | -10,000 | -31,000 | 1,395,000 | 3,340,000 | 2,039,000 | 1,025,000 | 288,000 | 3,470,000 | 1,434,000 | 326,000 | 238,000 | 787,000 | 3,224,000 | 135,000 | 213,000 | 2,378,000 | 2,767,000 | 2,587,000 | 2,588,000 | 1,463,000 | 1,810,000 | 2,074,000 | 1,037,000 | 200,000 | 5,000 | 33,000 | -10,000 | 9,000 | 8,000 | 837,000 | 664,000 | 1,304,000 | 887,000 | -281,000 | 4,175,000 | 3,932,000 | 2,483,000 | 2,985,000 | 2,240,000 | 886,000 | |||||||||||||||||||
cost of contract revenue | 4,000 | 86,000 | 33,000 | 798,000 | 955,000 | 969,000 | 1,211,000 | 1,355,000 | 1,635,000 | 1,763,000 | 2,619,000 | 810,000 | 325,000 | 22,000 | 26,000 | 5,000 | 1,000 | 4,000 | 3,000 | 782,000 | 7,000 | 309,000 | 363,000 | 135,000 | 9,000 | 44,000 | 76,000 | 26,000 | 137,000 | 185,000 | 251,000 | 248,000 | 155,000 | 494,000 | 237,000 | 395,000 | 299,000 | 1,580,000 | ||||||||||||||||||||||||||
total cost of revenue | 33,000 | 45,000 | 18,000 | 4,000 | 48,000 | -10,000 | -31,000 | 1,399,000 | 3,426,000 | 2,072,000 | 1,823,000 | 1,243,000 | 4,439,000 | 2,645,000 | 1,681,000 | 1,873,000 | 2,550,000 | 5,843,000 | 945,000 | 538,000 | 2,400,000 | 2,793,000 | 2,592,000 | 2,589,000 | 1,044,000 | 509,000 | 368,000 | 168,000 | 53,000 | 84,000 | 863,000 | 801,000 | 1,489,000 | 1,138,000 | -33,000 | 4,330,000 | 4,426,000 | 2,720,000 | 3,380,000 | 2,539,000 | 2,466,000 | |||||||||||||||||||||||
gain on debt extinguishment | 692,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expenses | -44,000 | -4,000 | -5,000 | -8,000 | -3,250 | -12,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding - basic | 114,874 | 93,073 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding - diluted | 114,874 | 93,204 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
royalty revenue | 11,000 | 328,000 | 359,000 | 346,000 | 535,000 | 321,000 | 331,000 | 609,000 | 542,000 | 388,000 | 309,000 | 324,000 | 144,000 | 20,750 | 83,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
development revenue | 230,000 | 268,000 | 1,193,000 | 1,069,000 | 660,000 | 880,000 | 300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 1,835,500 | 2,398,000 | 4,043,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cost of revenues | 1,428,250 | 1,813,000 | 2,856,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of previously reserved inventory | -8,000 | -228,000 | -227,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on warrant exchange | -4,967,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in warrant liability | 1,404,000 | 397,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on warrant exchange | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 10,000 | 11,000 | 9,000 | 12,000 | 15,000 | 43,000 | 706,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
marketing, general and administrative expense | 4,722,000 | 3,701,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation expense | 212,000 | 463,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on sale of investment securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before minority interests and equity in losses of lumera | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests in loss of consolidated subsidiary | 54,000 | 554,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses of lumera | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: stated dividend on mandatorily redeemable convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash accretion on preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss available for common shareholders | -10,094,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before minority interests | -10,774,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 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 | 2017-09-30 | 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 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2004-09-30 | 2001-03-31 | 2000-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 46,120,000 | 32,363,000 | 72,832,000 | 74,094,000 | 51,918,000 | 54,486,000 | 16,523,000 | 26,748,000 | 44,298,000 | 45,167,000 | 49,366,000 | 62,308,000 | 23,187,000 | 20,536,000 | 21,977,000 | 36,964,000 | 55,611,000 | 82,647,000 | 125,135,000 | 135,288,000 | 75,338,000 | 16,862,000 | 5,027,000 | 7,805,000 | 2,325,000 | 5,837,000 | 6,642,000 | 4,614,000 | 6,979,000 | 13,766,000 | 13,210,000 | 20,993,000 | 7,228,000 | 25,303,000 | 17,744,000 | 7,655,000 | 15,139,000 | 5,803,000 | 7,191,000 | 11,209,000 | 7,888,000 | 11,160,000 | 15,085,000 | 16,685,000 | 8,349,000 | 10,896,000 | 12,464,000 | 15,338,000 | 5,375,000 | 8,321,000 | 3,310,000 | 10,743,000 | 14,764,000 | 6,808,000 | 9,369,000 | 9,339,000 | 14,469,000 | 8,752,000 | 22,290,000 | 7,307,400 |
investment securities, available-for-sale | 42,471,000 | 26,676,000 | 17,313,000 | 17,126,000 | 20,216,000 | 26,679,000 | 29,934,000 | 28,770,000 | 28,611,000 | 28,677,000 | 31,565,000 | 44,544,000 | 62,173,000 | 61,281,000 | 55,926,000 | 47,651,000 | 32,720,000 | 13,000 | 8,000 | 9,000 | 12,000 | 31,784,000 | 33,410,000 | |||||||||||||||||||||||||||||||||||||
restricted cash, current | 485,000 | 497,000 | 328,000 | 76,000 | 70,000 | 261,000 | 270,000 | 73,000 | 71,000 | 3,263,000 | 3,263,000 | 3,263,000 | 3,263,000 | |||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 732,000 | 47,000 | 40,000 | 104,000 | 252,000 | 926,000 | 232,000 | 1,970,000 | 1,121,000 | 949,000 | 740,000 | 821,000 | 506,000 | 552,000 | 1,079,000 | 505,000 | 2,524,000 | 274,000 | 476,000 | 5,044,000 | 2,672,000 | 2,502,000 | 240,000 | 805,000 | 160,000 | 245,000 | 1,821,000 | 2,087,000 | 996,000 | 1,687,000 | 574,000 | 1,320,000 | 478,000 | 669,000 | 577,000 | 54,000 | 135,000 | 24,000 | 137,000 | 1,506,000 | 979,000 | 558,000 | 389,000 | 877,000 | 684,000 | 880,000 | 789,000 | 1,181,000 | 1,032,500 | |||||||||||
inventory | 4,028,000 | 745,000 | 8,131,000 | 6,128,000 | 2,534,000 | 2,294,000 | 4,486,000 | 4,203,000 | 3,738,000 | 3,874,000 | 3,616,000 | 2,933,000 | 3,116,000 | 1,861,000 | 1,762,000 | 1,833,000 | 1,815,000 | 1,780,000 | 1,182,000 | 151,000 | 192,000 | 241,000 | 54,000 | 1,062,000 | 1,109,000 | 3,347,000 | 4,505,000 | 4,519,000 | 4,253,000 | 2,677,000 | 2,052,000 | 1,233,000 | 1,252,000 | 1,118,000 | 906,000 | 862,000 | 269,000 | 348,000 | 432,000 | 116,000 | 79,000 | 31,000 | 49,000 | 49,000 | 28,000 | 217,000 | 622,000 | 866,000 | 1,119,000 | 4,443,000 | 5,042,000 | 5,423,000 | 2,781,000 | |||||||
other current assets | 2,858,000 | 4,989,000 | 6,969,000 | 5,468,000 | 7,100,000 | 4,287,000 | 4,857,000 | 3,646,000 | 4,302,000 | 4,890,000 | 5,765,000 | 2,332,000 | 2,182,000 | 2,306,000 | 2,832,000 | 1,027,000 | 1,865,000 | 2,283,000 | 2,780,000 | 885,000 | 565,000 | 698,000 | 748,000 | 301,000 | 413,000 | 729,000 | 574,000 | 951,000 | 1,091,000 | 1,311,000 | 893,000 | 1,221,000 | 1,547,000 | 3,192,000 | 4,233,000 | 810,000 | 731,000 | 461,000 | 626,000 | 590,000 | 638,000 | 543,000 | 542,000 | 541,000 | 491,000 | 458,000 | 547,000 | 256,000 | 336,000 | 420,000 | 699,000 | 606,000 | 501,000 | 925,000 | 1,120,000 | 978,000 | 477,000 | 800,000 | 2,575,000 | 975,600 |
total current assets | 54,223,000 | 81,112,000 | 114,976,000 | 103,183,000 | 79,000,000 | 82,470,000 | 53,047,000 | 66,574,000 | 82,300,000 | 86,754,000 | 91,427,000 | 103,275,000 | 76,990,000 | 91,008,000 | 87,852,000 | 95,750,000 | 106,942,000 | 119,430,000 | 129,097,000 | 136,324,000 | 75,903,000 | 17,560,000 | 5,775,000 | 8,106,000 | 3,290,000 | 7,837,000 | 7,962,000 | 8,143,000 | 10,605,000 | 17,649,000 | 23,574,000 | 29,391,000 | 16,054,000 | 32,988,000 | 25,459,000 | 10,986,000 | 17,348,000 | 9,337,000 | 11,022,000 | 13,701,000 | 11,075,000 | 12,546,000 | 17,295,000 | 18,136,000 | 9,625,000 | 12,010,000 | 13,096,000 | 15,778,000 | 5,784,000 | 8,918,000 | 5,744,000 | 12,962,000 | 16,701,000 | 9,317,000 | 16,074,000 | 16,490,000 | 21,690,000 | 14,128,000 | 58,905,000 | 45,966,900 |
property and equipment | 17,300,000 | 4,280,000 | 6,574,000 | 6,739,000 | 6,816,000 | 7,061,000 | 7,668,000 | 8,131,000 | 8,549,000 | 9,032,000 | 9,461,000 | 9,949,000 | 10,284,000 | 6,830,000 | 4,545,000 | 3,419,000 | 3,248,000 | 3,026,000 | 2,780,000 | 2,742,000 | 2,245,000 | 1,883,000 | 1,515,000 | 1,623,000 | 1,733,000 | 1,849,000 | 2,111,000 | 2,263,000 | 2,675,000 | 2,993,000 | 2,954,000 | 3,122,000 | 2,950,000 | 3,200,000 | 3,299,000 | 2,569,000 | 1,537,000 | 1,367,000 | 1,324,000 | 1,537,000 | 1,669,000 | 1,662,000 | 1,519,000 | 1,025,000 | 894,000 | 842,000 | 893,000 | 924,000 | 1,065,000 | 1,182,000 | 1,003,000 | 1,465,000 | 1,650,000 | 1,984,000 | 2,736,000 | 3,380,000 | 3,843,000 | 2,776,000 | 7,523,000 | 7,515,900 |
operating lease right-of-use assets | 17,929,000 | 14,075,000 | 15,365,000 | 16,123,000 | 16,306,000 | 16,746,000 | 12,090,000 | 12,348,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash, net of current portion | 1,189,000 | 1,204,000 | 1,374,000 | 1,621,000 | 1,537,000 | 1,500,000 | 1,572,000 | 1,961,000 | 1,968,000 | 961,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 13,662,000 | 32,000 | 10,281,000 | 10,510,000 | 10,739,000 | 10,972,000 | 12,563,000 | 13,081,000 | 16,662,000 | 17,235,000 | 17,766,000 | 18,321,000 | 19,000,000 | 75,000 | 85,000 | 95,000 | 105,000 | 115,000 | 127,000 | 139,000 | 152,000 | 164,000 | 178,000 | 192,000 | 207,000 | 221,000 | 306,000 | 428,000 | 457,000 | 486,000 | 515,000 | 544,000 | 573,000 | 631,000 | 660,000 | 689,000 | 718,000 | 750,000 | 781,000 | 813,000 | 845,000 | 877,000 | 909,000 | 941,000 | 973,000 | 1,046,000 | 1,079,000 | 1,112,000 | 1,145,000 | 1,462,000 | 1,540,000 | 1,910,000 | 1,956,000 | 2,002,000 | 2,094,000 | 2,140,000 | 2,186,000 | |||
goodwill | 3,677,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 2,224,000 | 2,416,000 | 2,252,000 | 2,441,000 | 2,345,000 | 2,412,000 | 1,322,000 | 1,321,000 | 1,491,000 | 1,895,000 | 2,110,000 | 1,335,000 | 1,281,000 | 1,086,000 | 1,005,000 | 1,028,000 | 1,014,000 | 985,000 | 974,000 | 24,000 | 25,000 | 18,000 | 18,000 | 18,000 | 18,000 | 186,000 | 186,000 | 1,494,000 | 1,470,000 | 1,470,000 | 2,492,000 | 2,498,000 | 2,506,000 | 50,000 | 58,000 | 144,000 | 68,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 22,000 | 22,000 | 34,000 | 30,000 | 30,000 | 30,000 | 232,000 | 2,099,000 | 113,900 |
total assets | 110,204,000 | 103,119,000 | 150,822,000 | 140,617,000 | 116,743,000 | 121,161,000 | 88,262,000 | 103,416,000 | 124,182,000 | 129,635,000 | 135,948,000 | 148,655,000 | 123,262,000 | 114,996,000 | 109,391,000 | 107,192,000 | 117,769,000 | 130,225,000 | 134,065,000 | 140,417,000 | 79,611,000 | 21,006,000 | 8,961,000 | 11,506,000 | 6,904,000 | 11,836,000 | 12,394,000 | 14,240,000 | 17,201,000 | 23,033,000 | 29,970,000 | 35,990,000 | 22,518,000 | 37,304,000 | 29,911,000 | 14,823,000 | 20,106,000 | 11,907,000 | 13,580,000 | 16,504,000 | 14,042,000 | 15,538,000 | 20,176,000 | 20,555,000 | 11,945,000 | 14,351,000 | 15,521,000 | 18,267,000 | 8,447,000 | 12,015,000 | 8,740,000 | 16,795,000 | 20,765,000 | 13,773,000 | 21,953,000 | 23,059,000 | 28,768,000 | 29,536,000 | 71,574,000 | 56,171,200 |
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 4,537,000 | 1,628,000 | 1,339,000 | 1,564,000 | 1,268,000 | 1,132,000 | 1,487,000 | 1,448,000 | 2,161,000 | 2,271,000 | 2,294,000 | 1,890,000 | 3,629,000 | 2,061,000 | 1,519,000 | 1,415,000 | 1,919,000 | 3,584,000 | 1,394,000 | 1,540,000 | 698,000 | 630,000 | 1,513,000 | 1,498,000 | 2,113,000 | 1,871,000 | 1,091,000 | 1,705,000 | 2,003,000 | 2,411,000 | 1,631,000 | 2,275,000 | 1,989,000 | 3,858,000 | 1,852,000 | 2,237,000 | 2,195,000 | 2,149,000 | 2,496,000 | 2,354,000 | 2,183,000 | 1,627,000 | 1,971,000 | 2,152,000 | 1,626,000 | 1,660,000 | 1,715,000 | 1,369,000 | 1,610,000 | 1,809,000 | 2,314,000 | 3,877,000 | 4,348,000 | 6,406,000 | 6,301,000 | 6,785,000 | 6,808,000 | 2,621,000 | 1,346,000 | 1,974,500 |
accrued liabilities | 7,542,000 | 5,426,000 | 3,754,000 | 2,267,000 | 2,194,000 | 2,542,000 | 5,893,000 | 8,894,000 | 9,971,000 | 8,640,000 | 7,204,000 | 6,595,000 | 4,223,000 | 2,058,000 | 1,588,000 | 1,416,000 | 1,288,000 | 1,170,000 | 885,000 | 641,000 | 710,000 | 495,000 | 295,000 | 501,000 | 837,000 | 2,045,000 | 4,064,000 | 4,816,000 | 5,092,000 | 5,602,000 | 5,719,000 | 6,155,000 | 6,607,000 | 3,995,000 | 4,706,000 | 4,219,000 | 3,882,000 | 3,242,000 | 3,153,000 | 3,882,000 | 3,399,000 | 2,776,000 | 3,269,000 | 2,948,000 | 2,729,000 | 2,361,000 | 2,118,000 | 2,700,000 | 2,455,000 | 3,014,000 | 3,501,000 | 4,087,000 | 4,438,000 | 5,031,000 | 4,432,000 | 4,026,000 | 4,305,000 | 3,977,000 | 3,402,000 | 2,359,000 |
deferred revenue | 411,000 | 15,000 | 21,000 | 28,000 | 5,000,000 | 999,000 | 999,000 | 999,000 | 999,000 | 2,184,000 | 1,904,000 | 1,203,000 | 2,122,000 | 1,002,000 | 1,284,000 | 1,224,000 | 363,000 | |||||||||||||||||||||||||||||||||||||||||||
derivative liability | 2,035,000 | 1,856,000 | 2,915,000 | 4,867,000 | 14,581,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable | 32,141,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities, current | 4,985,000 | 3,481,000 | 3,154,000 | 3,462,000 | 2,979,000 | 2,682,000 | 2,149,000 | 2,113,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
finance lease liabilities, current | 13,000 | 14,000 | 14,000 | 13,000 | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 99,000 | 388,000 | 672,000 | 116,000 | 458,000 | 902,000 | 24,000 | 270,000 | 669,000 | 1,058,000 | 211,000 | 839,000 | 1,459,000 | 474,000 | 1,181,000 | 1,884,000 | 42,000 | 83,000 | 8,000 | 10,042,000 | 10,095,000 | 10,154,000 | 10,027,000 | 10,063,000 | 10,103,000 | 10,034,000 | 10,070,000 | |||||||||||||||||||||||||||||||||
total current liabilities | 51,763,000 | 30,149,000 | 39,899,000 | 42,829,000 | 41,854,000 | 45,951,000 | 10,611,000 | 12,651,000 | 17,751,000 | 20,503,000 | 24,066,000 | 22,698,000 | 22,155,000 | 11,426,000 | 9,961,000 | 8,055,000 | 9,404,000 | 12,462,000 | 11,384,000 | 10,399,000 | 10,101,000 | 10,028,000 | 11,615,000 | 12,078,000 | 12,962,000 | 14,456,000 | 15,866,000 | 17,333,000 | 17,859,000 | 18,188,000 | 17,391,000 | 23,939,000 | 18,703,000 | 20,339,000 | 21,294,000 | 7,582,000 | 7,244,000 | 7,575,000 | 7,553,000 | 7,439,000 | 7,704,000 | 5,410,000 | 6,529,000 | 6,733,000 | 4,585,000 | 4,124,000 | 3,953,000 | 4,421,000 | 9,662,000 | 11,777,000 | 6,963,000 | 8,187,000 | 9,114,000 | 12,175,000 | 10,914,000 | 10,982,000 | 11,284,000 | 6,808,000 | 5,413,000 | 5,415,500 |
warrant liability | 1,271,000 | 1,875,000 | 4,059,000 | 3,733,000 | 4,536,000 | 4,902,000 | 6,716,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities, net of current portion | 16,259,000 | 14,034,000 | 14,434,000 | 15,186,000 | 15,436,000 | 15,954,000 | 11,662,000 | 11,936,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
finance lease liabilities, net of current portion | 21,000 | 27,000 | 31,000 | 30,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 1,347,000 | 1,486,000 | 1,680,000 | 1,735,000 | 1,688,000 | 1,733,000 | 134,000 | 120,000 | 270,000 | 614,000 | 597,000 | 81,000 | 17,000 | 21,000 | 163,000 | 27,000 | 36,000 | 45,000 | 53,000 | 330,000 | ||||||||||||||||||||||||||||||||||||||||
total liabilities | 70,661,000 | 47,571,000 | 60,103,000 | 63,513,000 | 63,539,000 | 72,392,000 | 22,407,000 | 24,707,000 | 30,379,000 | 33,831,000 | 37,690,000 | 36,150,000 | 36,724,000 | 25,255,000 | 23,766,000 | 13,092,000 | 14,301,000 | 17,471,000 | 11,718,000 | 11,520,000 | 11,650,000 | 11,997,000 | 13,154,000 | 14,028,000 | 14,178,000 | 15,813,000 | 17,363,000 | 18,970,000 | 19,633,000 | 18,916,000 | 17,922,000 | 24,376,000 | 19,232,000 | 24,827,000 | 26,086,000 | 12,673,000 | 12,632,000 | 13,203,000 | 13,472,000 | 13,646,000 | 14,195,000 | 12,192,000 | 13,599,000 | 14,088,000 | 5,073,000 | 4,647,000 | 4,510,000 | 4,954,000 | 10,143,000 | 12,205,000 | 6,968,000 | 8,221,000 | 9,226,000 | 12,396,000 | 11,342,000 | 11,687,000 | 12,456,000 | 6,905,000 | 6,053,000 | 6,129,500 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.001; 25,000 shares authorized; zero and zero shares issued and outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 322,000 | 306,000 | 302,000 | 278,000 | 245,000 | 225,000 | 213,000 | 212,000 | 206,000 | 195,000 | 190,000 | 188,000 | 176,000 | 171,000 | 166,000 | 165,000 | 165,000 | 164,000 | 164,000 | 164,000 | 22,000 | |||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 1,021,218,000 | 1,011,835,000 | 1,009,272,000 | 981,597,000 | 943,900,000 | 910,825,000 | 896,424,000 | 894,005,000 | 885,119,000 | 860,765,000 | 843,975,000 | 835,410,000 | 787,856,000 | 772,221,000 | 754,702,000 | 750,311,000 | 746,028,000 | 742,042,000 | 738,991,000 | 736,159,000 | 660,267,000 | 601,224,000 | 578,326,000 | 577,172,000 | 570,128,000 | 568,496,000 | 564,227,000 | 558,334,000 | 551,650,000 | 550,133,000 | 546,123,000 | 545,978,000 | 529,205,000 | 528,623,000 | 514,737,000 | 507,572,000 | 507,249,000 | 493,123,000 | 490,459,000 | 489,734,000 | 483,171,000 | 482,372,000 | 482,090,000 | 479,212,000 | 475,656,000 | 471,997,000 | 442,932,000 | 426,031,000 | 197,096,000 | |||||||||||
accumulated other comprehensive income | 559,000 | 669,000 | 651,000 | 518,000 | 119,000 | 344,000 | 101,000 | 157,000 | 787,000 | 454,200 | ||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -982,556,000 | -957,262,000 | -919,506,000 | -905,289,000 | -891,060,000 | -862,281,000 | -831,126,000 | -815,609,000 | -791,679,000 | -765,366,000 | -745,629,000 | -722,160,000 | -701,551,000 | -682,524,000 | -669,049,000 | -656,198,000 | -642,601,000 | -629,433,000 | -616,808,000 | -607,426,000 | -592,464,000 | -586,233,000 | -582,663,000 | -579,837,000 | -577,533,000 | -572,599,000 | -569,315,000 | -563,174,000 | -554,184,000 | -546,116,000 | -534,168,000 | -534,457,000 | -525,998,000 | -516,225,000 | -510,984,000 | -505,490,000 | -499,843,000 | -494,473,000 | -490,403,000 | -486,927,000 | -483,371,000 | -479,073,000 | -475,560,000 | -472,791,000 | -468,829,000 | -465,483,000 | -462,128,000 | -458,727,000 | -450,709,000 | -448,288,000 | -441,185,000 | -433,457,000 | -429,612,000 | -424,641,000 | -405,032,000 | -397,242,000 | -388,067,000 | -76,357,000 | -66,137,200 | |
total shareholders’ equity | 39,543,000 | 55,548,000 | 90,719,000 | 77,104,000 | 53,204,000 | 48,769,000 | 65,855,000 | 78,709,000 | 93,803,000 | 95,804,000 | 98,258,000 | 112,505,000 | 86,538,000 | 89,741,000 | 15,144,000 | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 110,204,000 | 103,119,000 | 150,822,000 | 140,617,000 | 116,743,000 | 121,161,000 | 88,262,000 | 103,416,000 | 124,182,000 | 129,635,000 | 135,948,000 | 148,655,000 | 123,262,000 | 114,996,000 | ||||||||||||||||||||||||||||||||||||||||||||||
contract liabilities | 147,000 | 337,000 | 314,000 | 308,000 | 180,000 | 172,000 | 213,000 | 300,000 | 4,958,000 | 5,729,000 | 5,676,000 | 4,601,000 | 4,601,000 | 4,601,000 | 4,915,000 | 5,265,000 | 5,822,000 | 6,540,000 | 7,286,000 | 7,765,000 | 8,160,000 | 8,699,000 | 9,271,000 | 9,755,000 | 10,000,000 | |||||||||||||||||||||||||||||||||||
notes payable, current | 19,212,000 | 28,963,000 | 32,271,000 | 30,107,000 | 24,248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of current portion | 8,754,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.001; 25,000 shares authorized; zero and zero shares issued and outstanding as of december 31, 2025 and 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.001; 25,000 shares authorized; zero and zero shares issued and outstanding as of september 30, 2025 and december 31, 2024, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.001; 25,000 shares authorized; zero and zero shares issued and outstanding as of june 30, 2025 and december 31, 2024, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liability for ibeo business combination | 2,969,000 | 6,300,000 | 6,118,000 | 6,191,000 | 6,191,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.001; 25,000 shares authorized; zero and zero shares issued and outstanding as of december 31, 2024 and 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.001; 25,000 shares authorized; zero and zero shares issued and outstanding as of september 30, 2024 and december 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.001; 25,000 shares authorized; zero and zero shares issued and outstanding as of june 30, 2024 and december 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use asset | 13,212,000 | 13,758,000 | 14,223,000 | 14,422,000 | 14,746,000 | 14,579,000 | 14,486,000 | 5,482,000 | 5,368,000 | 5,577,000 | 652,000 | 753,000 | 851,000 | 946,000 | 1,040,000 | 1,132,000 | 1,221,000 | 1,308,000 | 1,394,000 | 1,477,000 | 1,559,000 | |||||||||||||||||||||||||||||||||||||||
current portion of operating lease liability | 2,167,000 | 2,323,000 | 2,432,000 | 2,285,000 | 2,210,000 | 1,846,000 | 769,000 | 590,000 | 686,000 | 849,000 | 691,000 | 686,000 | 680,000 | 676,000 | 671,000 | 666,000 | 661,000 | 656,000 | 651,000 | 646,000 | 642,000 | |||||||||||||||||||||||||||||||||||||||
operating lease liability, net of current portion | 12,358,000 | 12,714,000 | 13,027,000 | 13,371,000 | 13,729,000 | 13,829,000 | 13,803,000 | 5,029,000 | 4,882,000 | 4,983,000 | 307,000 | 467,000 | 624,000 | 774,000 | 922,000 | 1,069,000 | 1,211,000 | 1,348,000 | 1,482,000 | 1,615,000 | 1,746,000 | |||||||||||||||||||||||||||||||||||||||
advance to ibeo | 4,132,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of finance lease obligations | 2,000 | 8,000 | 15,000 | 21,000 | 25,000 | 24,000 | 24,000 | 21,000 | 23,000 | 24,000 | 28,000 | 31,000 | 15,000 | 20,000 | 23,000 | 24,000 | 23,000 | 22,000 | ||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.001; 25,000 shares authorized; zero and zero shares issued and outstanding, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive gain | 210,000 | 45,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 961,000 | 961,000 | 961,000 | 1,418,000 | 1,418,000 | 1,418,000 | 1,092,000 | 1,092,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 435,000 | 436,000 | |||||||||||||||||||
preferred stock, par value 0.001; 25,000 shares authorized; no and no shares issued and outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subscriptions receivable | -323,000 | -925,000 | -6,135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax current | 53,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current deferred tax assets | 392,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -8,000 | 57,000 | -127,000 | -194,000 | -178,000 | -124,000 | -19,000 | -30,000 | -35,000 | -34,000 | -31,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
contract assets | 192,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liabilities | 823,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 9,000 | 98,000 | 392,000 | 685,000 | 968,000 | 699,000 | 431,000 | 961,000 | 694,000 | 42,000 | 91,000 | 97,000 | 95,000 | 91,000 | 89,000 | 87,000 | 75,000 | 53,000 | 51,900 | |||||||||||||||||||||||||||||||||||||||||
finance lease obligations, net of current portion | 2,000 | 8,000 | 15,000 | 26,000 | 27,000 | 33,000 | 39,000 | 44,000 | 1,000 | 5,000 | 9,000 | 15,000 | 22,000 | 28,000 | ||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 85,625,000 | 94,100,000 | 103,468,000 | 112,754,000 | 122,347,000 | 128,897,000 | 67,961,000 | 9,009,000 | -4,193,000 | -2,522,000 | -7,274,000 | -3,977,000 | -4,969,000 | -4,730,000 | -2,432,000 | 4,117,000 | 12,048,000 | 11,614,000 | 3,286,000 | 12,477,000 | 3,825,000 | 2,150,000 | 7,474,000 | 108,000 | 2,858,000 | -153,000 | 3,346,000 | 6,577,000 | 6,467,000 | 6,872,000 | 9,704,000 | 11,011,000 | 13,313,000 | -190,000 | 1,772,000 | 8,574,000 | 11,539,000 | 1,377,000 | 10,611,000 | 11,372,000 | 16,312,000 | 44,756,000 | 50,041,700 | |||||||||||||||||
total liabilities and shareholders' equity | 109,391,000 | 107,192,000 | 117,769,000 | 130,225,000 | 134,065,000 | 140,417,000 | 79,611,000 | 21,006,000 | 8,961,000 | 11,506,000 | 6,904,000 | 11,836,000 | 12,394,000 | 14,240,000 | 17,201,000 | 23,033,000 | 29,970,000 | 35,990,000 | 22,518,000 | 37,304,000 | 29,911,000 | 14,823,000 | 20,106,000 | 13,580,000 | 16,504,000 | 14,042,000 | 15,538,000 | 20,176,000 | 20,555,000 | 11,945,000 | 14,351,000 | 15,521,000 | 18,267,000 | 12,015,000 | 8,740,000 | 16,795,000 | 20,765,000 | 13,773,000 | 21,953,000 | 23,059,000 | 28,768,000 | |||||||||||||||||||
long-term debt | 621,000 | 886,000 | 1,151,000 | 617,000 | 880,000 | 17,000 | 42,000 | 91,000 | 114,000 | 137,000 | 42,000 | 276,000 | 289,600 | |||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.001; 25,000 shares authorized; zero and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
zero shares issued and outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
157,952 and 152,926 shares issued and outstanding at march 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2021 and december 31, 2020, respectively | 158,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
zero shares issued and outstanding, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
152,926 and 125,803 shares issued and outstanding at december 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 and 2019, respectively | 153,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
143,906 and 125,803 shares issued and outstanding at september 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 and december 31, 2019, respectively | 144,000 | 143,000 | 131,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
143,433 and 125,803 shares issued and outstanding at june 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and estimated earnings in excess of billings on uncompleted contracts | 1,199,000 | 987,000 | 1,080,000 | 258,000 | 309,000 | 12,000 | 12,000 | 12,000 | 12,000 | 63,000 | 257,000 | 132,000 | 123,000 | 960,000 | 1,075,000 | 2,116,400 | ||||||||||||||||||||||||||||||||||||||||||||
130,878 and 125,803 shares issued and outstanding at march 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of finance lease obilgations | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent, net of current portion | 695,000 | 504,000 | 416,000 | 366,000 | 59,000 | 102,000 | 143,000 | 185,000 | 226,000 | 265,000 | 304,000 | 342,000 | 381,000 | 417,000 | 453,000 | 488,000 | 523,000 | 557,000 | 533,000 | 481,000 | 428,000 | 48,000 | 119,000 | 253,000 | 497,000 | 600,000 | 43,000 | 246,000 | 242,100 | |||||||||||||||||||||||||||||||
125,803 and 100,105 shares issued and outstanding at december 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019 and 2018, respectively | 126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
119,417 and 100,105 shares issued and outstanding at september 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019 and december 31, 2018, respectively | 119,000 | 110,000 | 102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
billings on uncompleted contracts in excess of related costs | 101,000 | 5,000 | 1,000 | 446,000 | 4,000 | 1,453,000 | 3,667,000 | 127,000 | 168,000 | 5,000 | 5,000 | 409,000 | 230,000 | |||||||||||||||||||||||||||||||||||||||||||||||
110,223 and 100,105 shares issued and outstanding at june 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
102,105 and 100,105 shares issued and outstanding at march 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of capital lease obilgations | 21,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations, net of current portion | 33,000 | 27,000 | 5,000 | 34,000 | 47,000 | 60,000 | 84,000 | 94,000 | 105,000 | 12,000 | 118,000 | 182,300 | ||||||||||||||||||||||||||||||||||||||||||||||||
100,105 and 78,597 shares issued and outstanding at december 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2018 and 2017, respectively | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of capital lease obligations | 13,000 | 5,000 | 15,000 | 29,000 | 51,000 | 46,000 | 44,000 | 41,000 | 40,000 | 35,000 | 37,000 | 48,000 | 289,000 | 316,500 | ||||||||||||||||||||||||||||||||||||||||||||||
93,073 and 78,597 shares issued and outstanding at september 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2018 and december 31, 2017, respectively | 93,000 | 93,000 | 79,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
93,073 and 78,597 shares issued and outstanding at june 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
78,613 and 78,597 shares issued and outstanding at march 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, net of current portion | 4,402,000 | 4,654,000 | 4,903,000 | 5,150,000 | 5,402,000 | 5,654,000 | 5,903,000 | 6,149,000 | 6,401,000 | 6,653,000 | 6,902,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
68,093 shares issued and outstanding | 79,000 | 72,000 | 68,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
68,093 and 47,423 shares issued and outstanding at december 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2016 and 2015, respectively | 68,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
47,423 shares issued and outstanding | 54,000 | 52,000 | 51,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' deficit | -1,296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' deficit | 11,907,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
47,423 and 44,758 shares issued and outstanding at december 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2015 and 2014, respectively | 47,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
44,758 shares issued and outstanding | 47,000 | 47,000 | 46,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.001; 25,000 shares authorized; 0 and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
0 shares issued and outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value .001; 25,000 shares authorized; 0 and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 32,069 shares issued and outstanding at december 31, 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 2013, respectively | 45,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
billings in excess of costs and estimated earnings on uncompleted contracts | 103,000 | 120,000 | 347,000 | 680,000 | 209,000 | 692,000 | 86,000 | 187,000 | 602,000 | 50,000 | 47,000 | 47,000 | 56,000 | 73,000 | 418,600 | |||||||||||||||||||||||||||||||||||||||||||||
32,069 shares issued and outstanding | 44,000 | 44,000 | 43,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additonal paid-in capital | 475,143,000 | 473,095,000 | 448,981,000 | 448,066,000 | 442,006,000 | 441,126,000 | 415,560,000 | 408,540,000 | 404,305,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' (deficit) equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 25,237 shares issued and outstanding at december 31, 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 2012, respectively | 32,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' (deficit) equity | -1,696,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' (deficit) equity | 8,447,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted investments | 435,000 | 436,000 | 436,000 | 1,019,000 | 1,019,000 | 1,019,000 | 1,238,000 | 903,000 | 951,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
25,237 shares issued and outstanding | 32,000 | 25,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
17,019 shares issued and outstanding | 25,000 | 25,000 | 17,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current restricted investments | 306,000 | 306,000 | 1,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
102,471 shares issued and outstanding | 118,000 | 108,000 | 105,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable from lumera | 46,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in lumera | 11,162,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, mandatorily redeemable convertible preferred stock and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for estimated contract losses | 31,000 | 250,000 | 295,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research liability, net of current portion | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 20,765,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mandatorily redeemable convertible preferred stock, par value .001; 25,000 shares authorized; 10 and 0 shares issued and outstanding | 7,487,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation | -3,723,000 | -4,378,200 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subscriptions receivable from related parties | -347,000 | -403,200 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables from related parties | 1,520,000 | 999,900 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, mandatorily redeemable convertible preferred stock and shareholders’ equity | 29,536,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term investment, at cost | 624,000 | 623,600 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares, ... | 124,396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11,884 shares issued and outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, mandatorily redeemable convertible preferred stock and shareholders' equity | 71,574,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, mandatorily redeemable convertible | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock and shareholders' equity | 56,171,200 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mandatorily redeemable convertible preferred stock, no par | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
value, 1,600 shares authorized; 0 and 1,600 issued and outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; 11,883,540 and 10,140,733 shares issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and outstanding | 120,506,100 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, mandatorily redeemable convertible |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 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 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 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 | 2012-03-31 | 2011-06-30 | 2011-03-31 | 2001-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -25,294,000 | -37,756,000 | -14,217,000 | -14,229,000 | -28,779,000 | -31,155,000 | -15,517,000 | -23,930,000 | -26,313,000 | -19,737,000 | -23,469,000 | -20,609,000 | -19,027,000 | -13,475,000 | -12,851,000 | -13,597,000 | -13,168,000 | -12,625,000 | -9,382,000 | -14,962,000 | -6,231,000 | -3,570,000 | -2,826,000 | -2,304,000 | -4,934,000 | -3,284,000 | -6,141,000 | -8,990,000 | -8,068,000 | -11,948,000 | 289,000 | -8,459,000 | -7,132,000 | -5,241,000 | -5,494,000 | -5,647,000 | -3,476,000 | -3,556,000 | -4,298,000 | -3,513,000 | -2,769,000 | -3,962,000 | -3,346,000 | -3,355,000 | -3,401,000 | -8,018,000 | -2,421,000 | -3,667,000 | 2,713,000 | -9,803,000 | -9,175,000 | -9,037,000 | -10,220,000 |
adjustments to reconcile net loss to net cash from operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 2,368,000 | 1,477,000 | 1,395,000 | 1,544,000 | 1,408,000 | 1,674,000 | 1,676,000 | 1,770,000 | 1,800,000 | 1,576,000 | 2,137,000 | 1,627,000 | 2,524,000 | 821,000 | 524,000 | 418,000 | 483,000 | 424,000 | 375,000 | 366,000 | 299,000 | 237,000 | 238,000 | 242,000 | 246,000 | 267,000 | 279,000 | 551,000 | 552,000 | ||||||||||||||||||||||||
unrealized gain on derivative liability | -3,380,000 | -1,059,000 | -1,952,000 | -842,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on warrant liability | -604,000 | -2,184,000 | 326,000 | -803,000 | -1,761,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | 3,083,000 | 0 | 0 | 0 | 4,654,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain | -147,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of fixed assets | -108,000 | -9,000 | -10,000 | -450,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
impairment of operating lease right-of-use assets | 9,000 | -1,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
inventory write-downs | 27,000 | 1,918,000 | 79,000 | 39,000 | 9,000 | 15,000 | 5,000 | 27,000 | 29,000 | 27,000 | 43,000 | 0 | 0 | 0 | 168,000 | 0 | 1,351,000 | 3,275,000 | 1,135,000 | 0 | 4,000 | 165,000 | 49,000 | 122,000 | 0 | 0 | 148,000 | 139,000 | 0 | 17,000 | 0 | 0 | -791,000 | 1,094,000 | 483,000 | 461,000 | |||||||||||||||||
non-cash interest expense | 0 | 0 | 0 | 7,325,000 | -17,000 | 4,000 | 3,000 | 4,000 | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and issuance costs on notes payable | 2,743,000 | 1,249,000 | 2,192,000 | 2,164,000 | 5,559,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 983,000 | -1,547,000 | -1,603,000 | 1,930,000 | 1,921,000 | 2,013,000 | 2,426,000 | 3,353,000 | 3,743,000 | 4,635,000 | 4,691,000 | 3,866,000 | 2,949,000 | 3,526,000 | 4,081,000 | 4,120,000 | 3,734,000 | 2,939,000 | 2,810,000 | 7,897,000 | 1,638,000 | 458,000 | 450,000 | 200,000 | 189,000 | 692,000 | 258,000 | 268,000 | 351,000 | 182,000 | 219,000 | 320,000 | 324,000 | 393,000 | 310,000 | ||||||||||||||||||
net accretion of premium on short-term investments | -81,000 | -248,000 | -89,000 | -77,000 | -118,000 | -175,000 | -241,000 | -247,000 | -288,000 | -289,000 | -291,000 | -299,000 | -396,000 | -269,000 | 21,000 | 109,000 | 160,000 | ||||||||||||||||||||||||||||||||||||
change in: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -685,000 | -7,000 | 64,000 | 148,000 | 674,000 | -694,000 | 1,738,000 | -849,000 | -172,000 | -209,000 | 81,000 | -315,000 | -506,000 | 0 | 0 | 552,000 | 527,000 | -574,000 | 2,019,000 | -2,250,000 | 202,000 | 4,568,000 | -2,372,000 | -170,000 | -2,487,000 | 565,000 | -645,000 | 85,000 | -1,091,000 | 691,000 | -1,113,000 | 746,000 | -842,000 | 191,000 | -92,000 | -523,000 | 81,000 | -111,000 | 113,000 | 951,000 | -47,000 | 74,000 | 196,000 | 236,000 | -148,000 | ||||||||
inventory | 490,000 | -2,478,000 | -2,002,000 | -3,568,000 | -228,000 | 228,000 | -313,000 | -512,000 | 102,000 | -273,000 | -688,000 | 156,000 | -87,000 | -126,000 | 28,000 | -35,000 | -35,000 | -646,000 | -1,031,000 | 0 | 0 | 0 | 24,000 | 49,000 | -1,538,000 | 156,000 | 47,000 | -1,037,000 | 23,000 | 14,000 | 18,000 | -1,741,000 | -662,000 | -819,000 | -261,000 | -166,000 | -593,000 | 79,000 | -64,000 | -455,000 | -37,000 | -21,000 | 16,000 | -1,891,000 | 2,041,000 | -102,000 | 191,000 | ||||||
other current and non-current assets | 308,000 | 4,028,000 | -1,960,000 | 2,503,000 | -2,713,000 | -521,000 | -1,212,000 | 826,000 | 992,000 | 1,118,000 | -3,183,000 | -678,000 | 647,000 | 445,000 | -1,875,000 | 824,000 | 389,000 | 486,000 | -2,845,000 | -319,000 | 126,000 | 50,000 | -447,000 | 100,000 | 451,000 | -110,000 | 1,685,000 | 116,000 | 220,000 | 761,000 | 195,000 | 409,000 | -702,000 | 1,037,000 | -3,200,000 | -271,000 | -36,000 | 48,000 | -104,000 | -13,000 | 16,000 | -46,000 | |||||||||||
accounts payable | 2,800,000 | 289,000 | -225,000 | 337,000 | 95,000 | -355,000 | 66,000 | -323,000 | -527,000 | 46,000 | 650,000 | -1,383,000 | 1,629,000 | 423,000 | -286,000 | -582,000 | -1,292,000 | 1,947,000 | -230,000 | 739,000 | 64,000 | -1,047,000 | 15,000 | -597,000 | 242,000 | 714,000 | -570,000 | -219,000 | -193,000 | 337,000 | -201,000 | -205,000 | -1,010,000 | 2,046,000 | 43,000 | -320,000 | 221,000 | 141,000 | 546,000 | -301,000 | -133,000 | 381,000 | -135,000 | 91,000 | 293,000 | -274,000 | -73,000 | -367,000 | -254,000 | -792,000 | -35,000 | -985,000 | -628,000 |
accrued liabilities | 2,116,000 | 1,797,000 | 1,362,000 | 73,000 | -348,000 | -3,351,000 | -3,001,000 | -1,077,000 | 1,331,000 | 2,250,000 | 183,000 | 2,121,000 | 2,017,000 | 470,000 | 172,000 | 128,000 | 118,000 | 285,000 | 244,000 | -69,000 | 215,000 | 200,000 | -206,000 | -336,000 | -1,208,000 | -2,019,000 | -752,000 | -276,000 | -332,000 | -186,000 | -471,000 | -472,000 | 755,000 | -852,000 | 639,000 | 315,000 | -650,000 | 383,000 | 301,000 | 207,000 | -502,000 | 272,000 | -491,000 | -125,000 | -665,000 | -106,000 | -313,000 | 142,000 | 1,043,000 | ||||
contract liabilities and other current liabilities | 122,000 | -431,000 | 482,000 | -108,000 | -342,000 | -297,000 | 874,000 | -285,000 | -480,000 | -5,047,000 | 287,000 | -981,000 | -711,000 | 93,000 | 1,459,000 | -788,000 | -1,057,000 | -1,260,000 | 1,166,000 | -746,000 | -479,000 | -395,000 | -539,000 | -614,000 | -525,000 | -170,000 | |||||||||||||||||||||||||||
operating lease liabilities | -1,086,000 | -848,000 | -1,091,000 | -541,000 | -556,000 | -547,000 | -645,000 | -660,000 | -639,000 | -687,000 | -717,000 | -427,000 | -669,000 | -342,000 | -319,000 | -320,000 | -299,000 | -256,000 | -171,000 | -169,000 | -166,000 | -165,000 | -166,000 | -164,000 | -161,000 | -161,000 | -160,000 | -161,000 | -160,000 | ||||||||||||||||||||||||
other long-term liabilities | -107,000 | -197,000 | -63,000 | -150,000 | -47,000 | 1,640,000 | -12,000 | -146,000 | -330,000 | -4,000 | -64,000 | 64,000 | 17,000 | 0 | -21,000 | -142,000 | -142,000 | -9,000 | -330,000 | -94,000 | |||||||||||||||||||||||||||||||||
net cash from operating activities | -16,443,000 | -15,405,000 | -16,488,000 | -12,729,000 | -14,098,000 | -15,056,000 | -14,091,000 | -18,634,000 | -20,759,000 | -16,578,000 | -20,388,000 | -16,642,000 | -13,482,000 | -8,403,000 | -9,012,000 | -9,697,000 | -10,907,000 | -8,159,000 | -9,968,000 | -6,746,000 | -4,531,000 | -4,228,000 | -3,477,000 | -2,933,000 | -5,437,000 | -4,310,000 | -3,375,000 | -8,711,000 | -7,647,000 | -3,110,000 | -7,209,000 | -2,697,000 | -9,556,000 | -5,688,000 | 4,570,000 | -6,729,000 | -4,116,000 | -2,982,000 | -3,666,000 | -3,622,000 | -3,589,000 | 5,050,000 | -3,043,000 | -3,243,000 | -3,735,000 | -2,931,000 | -2,708,000 | -3,653,000 | -105,000 | -6,191,000 | -7,391,000 | -8,141,000 | -9,008,000 |
capital expenditures | -143,000 | -244,000 | -128,000 | -208,000 | -99,000 | -103,000 | 9,000 | -166,000 | -114,000 | 46,000 | -497,000 | -869,000 | -615,000 | -2,342,000 | -889,000 | -244,000 | -884,000 | -459,000 | -150,000 | -1,319,000 | -565,000 | -308,000 | 0 | -19,000 | -75,000 | -74,000 | -158,000 | -200,000 | -313,000 | -147,000 | -469,000 | -320,000 | -182,000 | -448,000 | -1,245,000 | -755,000 | -111,000 | -82,000 | -129,000 | -292,000 | -650,000 | -69,000 | -34,000 | -64,000 | -32,000 | -77,000 | 0 | -187,000 | 307,000 | -393,000 | -131,000 | -64,000 | -514,000 |
free cash flows | -16,586,000 | -15,649,000 | -16,616,000 | -12,937,000 | -14,197,000 | -15,159,000 | -14,082,000 | -18,800,000 | -20,873,000 | -16,532,000 | -20,885,000 | -17,511,000 | -14,097,000 | -10,745,000 | -9,901,000 | -9,941,000 | -11,791,000 | -8,618,000 | -10,118,000 | -8,065,000 | -5,096,000 | -4,536,000 | -3,477,000 | -2,952,000 | -5,512,000 | -4,384,000 | -3,533,000 | -8,911,000 | -7,960,000 | -3,257,000 | -7,678,000 | -3,017,000 | -9,738,000 | -6,136,000 | 3,325,000 | -7,484,000 | -4,227,000 | -3,064,000 | -3,795,000 | -3,914,000 | -4,239,000 | 4,981,000 | -3,077,000 | -3,307,000 | -3,767,000 | -3,008,000 | -2,708,000 | -3,840,000 | 202,000 | -6,584,000 | -7,522,000 | -8,205,000 | -9,522,000 |
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of investment securities | 42,528,000 | 3,446,000 | 4,286,000 | 8,880,000 | 13,522,000 | 7,100,000 | 5,656,000 | 14,755,000 | 7,900,000 | 15,000,000 | 13,000,000 | 26,700,000 | 22,000,000 | 25,876,000 | 20,200,000 | 13,000,000 | 1,500,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||
purchases of investment securities | -18,981,000 | -13,552,000 | -8,993,000 | -10,333,000 | -495,000 | -2,082,000 | -15,683,000 | -7,805,000 | -14,609,000 | -9,799,000 | -13,404,000 | -3,898,000 | -26,432,000 | -25,592,000 | -21,438,000 | -16,696,000 | -41,000 | ||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -143,000 | -244,000 | -128,000 | -208,000 | -99,000 | -103,000 | 9,000 | -166,000 | -114,000 | 46,000 | -497,000 | -869,000 | -615,000 | -2,342,000 | -889,000 | -244,000 | -884,000 | -459,000 | -150,000 | -1,319,000 | -565,000 | -308,000 | 0 | -19,000 | -75,000 | -74,000 | -158,000 | -200,000 | -313,000 | -147,000 | -469,000 | -320,000 | -182,000 | -448,000 | -1,245,000 | -755,000 | -111,000 | -82,000 | -129,000 | -292,000 | -650,000 | -69,000 | -34,000 | -64,000 | -32,000 | -77,000 | -187,000 | 307,000 | -393,000 | -131,000 | -64,000 | -514,000 | |
cash paid for business combination | -33,178,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 9,207,000 | -18,023,000 | -9,394,000 | -321,000 | 3,090,000 | 6,502,000 | 3,583,000 | 2,704,000 | 12,427,000 | 6,254,000 | -7,030,000 | -6,281,000 | -8,682,000 | -16,080,000 | -33,284,000 | -150,000 | -1,319,000 | -565,000 | -308,000 | 0 | -19,000 | 450,000 | -74,000 | -158,000 | -200,000 | -313,000 | -147,000 | -469,000 | -320,000 | -182,000 | -448,000 | -1,245,000 | -755,000 | -111,000 | -82,000 | -129,000 | -292,000 | -650,000 | -69,000 | -34,000 | -58,000 | -4,000 | -77,000 | -103,000 | -154,000 | -40,000 | -43,000 | -131,000 | 113,000 | 2,618,000 | |||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under finance leases | -3,000 | -3,000 | -4,000 | -4,000 | -2,000 | -2,000 | -6,000 | -7,000 | -6,000 | -6,000 | -5,000 | -7,000 | -8,000 | -3,000 | -7,000 | -10,000 | -6,000 | -5,000 | |||||||||||||||||||||||||||||||||||
principal proceeds from notes payable, net of debt discount and issuance costs | 20,732,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock and warrants | 311,000 | 4,106,000 | 29,979,000 | 35,082,000 | 8,207,000 | -242,000 | 13,695,000 | 209,000 | 6,385,000 | 523,000 | -11,000 | 2,639,000 | 3,355,000 | 530,000 | 1,733,000 | 870,000 | 12,981,000 | -121,000 | 6,156,000 | 2,426,000 | 3,116,000 | ||||||||||||||||||||||||||||||||
net cash from financing activities | 21,040,000 | -6,889,000 | 24,475,000 | 35,078,000 | 8,205,000 | 46,735,000 | -16,000 | 5,153,000 | 21,018,000 | 11,675,000 | 4,742,000 | 43,336,000 | 12,685,000 | 13,992,000 | 306,000 | 58,000 | -49,000 | -388,000 | -35,000 | 68,015,000 | 63,572,000 | 16,371,000 | 699,000 | 8,432,000 | 1,475,000 | 3,579,000 | 5,561,000 | 6,546,000 | 1,173,000 | 3,813,000 | -105,000 | 13,695,000 | 209,000 | 6,385,000 | 523,000 | -11,000 | 2,639,000 | 3,355,000 | 530,000 | 1,733,000 | 865,000 | 12,971,000 | -135,000 | 6,125,000 | 5,565,000 | -33,000 | 2,392,000 | 3,084,000 | 21,373,000 | ||||
effect of exchange rate changes on cash, cash equivalents, and restricted cash | -74,000 | 150,000 | 238,000 | 81,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
change in cash, cash equivalents, and restricted cash | 13,730,000 | -40,470,000 | -1,257,000 | 22,266,000 | -2,722,000 | 37,882,000 | -10,417,000 | -17,555,000 | -3,054,000 | -4,199,000 | -12,942,000 | 39,121,000 | 5,457,000 | -1,441,000 | -14,987,000 | -18,321,000 | -27,036,000 | -41,831,000 | -10,153,000 | 59,950,000 | 58,476,000 | 11,835,000 | -2,778,000 | 5,480,000 | -3,512,000 | -805,000 | 2,028,000 | -2,365,000 | -6,787,000 | 556,000 | -7,783,000 | 13,765,000 | -9,738,000 | ||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 34,064,000 | 0 | 0 | 0 | 56,247,000 | 0 | 0 | 0 | 49,391,000 | 0 | 0 | 0 | 21,954,000 | 0 | 0 | 0 | 83,739,000 | 0 | 0 | 0 | 17,297,000 | 0 | 0 | 0 | 6,272,000 | 0 | 0 | 0 | 14,201,000 | 0 | 0 | 0 | 17,401,000 | ||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 47,794,000 | -40,470,000 | -1,257,000 | 22,266,000 | 53,525,000 | 37,882,000 | -10,417,000 | -17,555,000 | 46,337,000 | -4,199,000 | -12,942,000 | 39,121,000 | 27,411,000 | -1,441,000 | -14,987,000 | -18,321,000 | 56,703,000 | -41,831,000 | -10,153,000 | 59,950,000 | 75,773,000 | 11,835,000 | -2,778,000 | 5,480,000 | 2,760,000 | -805,000 | 2,028,000 | -2,365,000 | 7,414,000 | 556,000 | -7,783,000 | 13,765,000 | 7,663,000 | ||||||||||||||||||||
supplemental schedule of non-cash investing and financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued in conversions of notes payable | 8,105,000 | 0 | 0 | 21,980,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of warrants | 0 | 0 | 0 | 6,297,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of right-of-use asset | 4,733,000 | -2,000 | 72,000 | 174,000 | -107,000 | 234,000 | |||||||||||||||||||||||||||||||||||||||||||||||
accrued financing fees | 41,000 | -386,000 | 396,000 | -133,000 | -79,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustment | -86,000 | 125,000 | 402,000 | 138,000 | -19,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on investment securities, available-for-sale | -24,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain, net of tax | 0 | 0 | -1,706,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets | 1,154,000 | 0 | 63,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of property and equipment | 13,000 | 0 | 0 | 4,000 | 0 | 0 | 60,000 | 218,000 | 0 | 230,000 | |||||||||||||||||||||||||||||||||||||||||||
advance to scantinel | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for ibeo business combination | 0 | 0 | -3,037,000 | -3,263,000 | 0 | 0 | 0 | -11,233,000 | |||||||||||||||||||||||||||||||||||||||||||||
principal payments under notes payable | -11,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises | 0 | 0 | 0 | 62,000 | 0 | 7,000 | -1,000 | 311,000 | 163,000 | 253,000 | |||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents and restricted cash | -299,000 | 107,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued in conversion of note payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts issued to escrow for acquisition consideration | 0 | 0 | 3,263,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustments | -311,000 | 165,000 | 31,000 | -83,000 | 107,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on investment securities, available-for-sale | 12,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used in operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash additions to property and equipment | 21,000 | -536,000 | 703,000 | 119,000 | 390,000 | 78,000 | 177,000 | 252,000 | 134,000 | 79,000 | 85,000 | 97,000 | 0 | -18,000 | 37,000 | -11,000 | 33,000 | -206,000 | 221,000 | 296,000 | -237,000 | 285,000 | 101,000 | -40,000 | -428,000 | 713,000 | -38,000 | 154,000 | 10,000 | -32,000 | -59,000 | 246,000 | |||||||||||||||||||||
accrued liability for ibeo business combination | 2,969,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain in investment securities, available-for-sale | -19,000 | -34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
advance to ibeo | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | 8,655,000 | -16,000 | 5,153,000 | 20,956,000 | 11,677,000 | 4,741,000 | 43,175,000 | 12,691,000 | -2,551,000 | -28,000 | 68,025,000 | 57,445,000 | 16,381,000 | 705,000 | 6,868,000 | 1,481,000 | 3,584,000 | 5,567,000 | 6,551,000 | 1,177,000 | 175,000 | ||||||||||||||||||||||||||||||||
issuance of common stock for subscriptions receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||
contract assets | -192,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used in) investing activities | -3,282,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -31,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of preexisting advance to ibeo in exchange for net assets acquired | 4,132,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt extinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under long-term debt | 0 | 0 | -98,000 | -294,000 | -23,000 | -21,000 | -20,000 | -13,000 | |||||||||||||||||||||||||||||||||||||||||||||
payments received on subscriptions receivable | 0 | 0 | 0 | 6,135,000 | 56,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of right-to-use asset operating lease | |||||||||||||||||||||||||||||||||||||||||||||||||||||
currency gain in translation | |||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of right-to-use asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock for subscription receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts held back for acquisition consideration | 2,928,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property and equipment | 0 | 0 | -1,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 0 | 0 | -7,000 | -252,000 | -249,000 | -247,000 | 452,000 | -1,165,000 | 868,000 | -534,000 | -189,000 | 8,126,000 | 0 | -28,000 | |||||||||||||||||||||||||||||||||||||||
proceeds on sale of property and equipment | 0 | 0 | 0 | 525,000 | 0 | 6,000 | 0 | 33,000 | 0 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired under finance leases | |||||||||||||||||||||||||||||||||||||||||||||||||||||
lease liabilities from obtaining right-of-use operating asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||
the following table provides a reconciliation of the cash, cash equivalents, and restricted cash balances as of december 31, 2022, 2021 and 2020: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and estimated earnings in excess of billings on uncompleted contracts | 0 | 0 | 1,199,000 | -212,000 | 93,000 | -1,080,000 | 258,000 | 422,000 | -184,000 | 7,000 | -9,000 | 14,000 | 1,041,000 | ||||||||||||||||||||||||||||||||||||||||
issuance of common stock for commitment fee | 277,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
increase in long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||
the following table provides a reconciliation of the cash, cash equivalents, and | |||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash balances as of march 31, 2021 and december 31, 2020: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 75,338,000 | 11,835,000 | -2,778,000 | 5,480,000 | 2,325,000 | -805,000 | 2,028,000 | -2,365,000 | 6,979,000 | 556,000 | -7,783,000 | 13,765,000 | 7,228,000 | ||||||||||||||||||||||||||||||||||||||||
restricted cash | 435,000 | 0 | 0 | 0 | 435,000 | 0 | 0 | 0 | 435,000 | 0 | 0 | 0 | 435,000 | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash | 75,773,000 | 2,760,000 | 7,414,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
the following table provides a reconciliation of the cash, cash equivalents, and restricted cash balances as of | |||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2020 and december 31, 2019: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash | 11,835,000 | -2,778,000 | -805,000 | 2,028,000 | 556,000 | -7,783,000 | 13,765,000 | 7,663,000 | |||||||||||||||||||||||||||||||||||||||||||||
september 30, 2020 and december 31, 2019: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
billings on uncompleted contracts in excess of related costs | 96,000 | 5,000 | -2,214,000 | 3,540,000 | -41,000 | -5,000 | 0 | -404,000 | 179,000 | ||||||||||||||||||||||||||||||||||||||||||||
june 30, 2020 and december 31, 2019: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2020 and december 31, 2019: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash adjustments | 104,000 | 122,000 | -13,000 | -10,000 | -16,000 | -15,000 | -16,000 | 61,000 | 1,000 | -16,000 | -15,000 | -16,000 | -15,000 | ||||||||||||||||||||||||||||||||||||||||
increase in deferred rent | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2019 and december 31, 2018: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2019 and december 31, 2018: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | -53,000 | -59,000 | 127,000 | -36,000 | -40,000 | -39,000 | |||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2019 and december 31, 2018: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2019 and december 31, 2018: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 428,000 | 442,000 | 433,000 | 419,000 | 507,000 | 87,000 | 85,000 | 209,000 | 187,000 | 132,000 | 117,000 | 97,000 | 83,000 | 83,000 | 81,000 | 92,000 | 158,000 | 196,000 | 241,000 | -127,000 | 613,000 | 573,000 | 518,000 | 507,000 | |||||||||||||||||||||||||||||
amortization of intangible assets | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 32,000 | 33,000 | 33,000 | 33,000 | 33,000 | 40,000 | 39,000 | 33,000 | 46,000 | 46,000 | 47,000 | ||||||||||||||||||||||||||||||
non-cash share-based compensation expense | 300,000 | 289,000 | 294,000 | 234,000 | 190,000 | 211,000 | 201,000 | 305,000 | |||||||||||||||||||||||||||||||||||||||||||||
principal payments under capital leases and long-term debt | 0 | 0 | -5,000 | -10,000 | -14,000 | -31,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock and exercise of warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired under capital leases | 24,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2018 and december 31, 2017: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
the following table provides a reconciliation of the cash, cash equivalents, and restricted cash balances as of september 30, 2018 and december 31, 2017: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
the following table provides a reconciliation of the cash, cash equivalents, and restricted cash balances as of june 30, 2018 and december 31, 2017: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2018 and december 31, 2017: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other currrent liabilities | -36,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents | 7,559,000 | 10,089,000 | -7,484,000 | -4,018,000 | 3,321,000 | -3,925,000 | -1,600,000 | 8,336,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 15,139,000 | 0 | 7,888,000 | 0 | 0 | 0 | 8,349,000 | 0 | 0 | 0 | 5,375,000 | 0 | 0 | -6,225,000 | 13,075,000 | 0 | 19,413,000 | 7,307,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 7,559,000 | 10,089,000 | 7,655,000 | -4,018,000 | 11,209,000 | -3,272,000 | -3,925,000 | -1,600,000 | 16,685,000 | -2,547,000 | -1,568,000 | -2,874,000 | 15,338,000 | -2,946,000 | 2,318,000 | -805,000 | 6,808,000 | -5,130,000 | 14,469,000 | 22,290,000 | |||||||||||||||||||||||||||||||||
loss on warrant exchange | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -2,547,000 | -1,568,000 | -2,874,000 | 9,963,000 | 2,318,000 | 14,983,000 | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock for exchange of warrants | 0 | 0 | 0 | 9,869,000 | 329,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 1,000 | 0 | 0 | 1,000 | 1,000 | 1,000 | 2,000 | 2,000 | -1,000 | 9,000 | 12,000 | 13,000 | |||||||||||||||||||||||||||||||||||||||||
non-cash share-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in warrant liability | -1,404,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on warrant exchange | 0 | 0 | 4,967,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash deferred rent | -16,000 | -16,000 | -15,000 | -15,000 | -44,000 | -69,000 | -69,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||
other current assets | 76,000 | -279,000 | 85,000 | 79,000 | -110,000 | 1,039,000 | -140,000 | -53,000 | 87,000 | -597,000 | |||||||||||||||||||||||||||||||||||||||||||
other assets | 0 | 0 | 0 | -12,000 | -71,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
billings in excess of costs and estimated earnings on uncompleted contracts | -17,000 | -227,000 | -333,000 | 471,000 | -654,000 | 319,000 | 446,000 | 0 | -34,000 | -346,000 | |||||||||||||||||||||||||||||||||||||||||||
decrease in restricted investment | 0 | 0 | -349,000 | 350,000 | 0 | 170,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other non-cash additions to property and equipment | -24,000 | 45,000 | 300,000 | 86,000 | -21,000 | 229,000 | |||||||||||||||||||||||||||||||||||||||||||||||
warrant liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on sale of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on warrant exchange | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment and intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -6,267,000 | -5,130,000 | -4,944,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash stock-based compensation expense | 515,000 | 108,000 | 373,000 | 1,397,000 | 401,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on exchange of warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments under capital leases | -10,000 | -13,000 | -12,000 | -92,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on derivative instruments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of restricted investment securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock for prepayment of salaries | |||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of fixed asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash expenses related to issuance of stock, warrants, options and amortization of deferred compensation | 1,526,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for receivables from related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on sale of investment securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests in loss of consolidated subsidiary | -554,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses of lumera | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest on notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for estimated contract losses | -45,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
change in | |||||||||||||||||||||||||||||||||||||||||||||||||||||
intercompany receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||
research liability, current and long-term | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used in operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of restricted investment securities | 1,173,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
collections of receivables from related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of preferred dividend | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of preferred stock and warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of subsidiary’s equity to minority interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase (decrease) in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash due to lumera deconsolidation | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other current asset received in exchange for fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables from related parties | -520,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of subsidiary's equity to minority interests | 21,247,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used in operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash expenses related to issuance of stock, warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||
and options, and amortization of deferred compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of long-term investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
beneficial conversion feature of series b preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash dividend on series b preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock to common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for exclusive license agreement by issuance of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options for subscriptions receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation - warrants, options and stock grants |
