Financial Statements — CLNN
Balance Sheet
(in millions USD)| Metric | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | 5.94 | 7.93 | 7.29 | 9.83 | 14.65 | 21.68 | 21.73 | 42.11 | 49.24 | 18.44 | 7.27 | 7.25 | 12.93 | 60.61 | 63.01 | 48.04 |
| Short-term Investments | -- | -- | -- | -- | 0.00 | 0.00 | 6.18 | 0.00 | 0.00 | 0.00 | 8.97 | 19.03 | 23.59 | -- | -- | -- |
| Accounts Receivable | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.06 | 0.16 | 0.06 | 0.13 | 0.00 | 0.05 | 0.07 | 0.07 | 0.12 |
| Inventory | 0.05 | 0.06 | 0.08 | 0.04 | 0.13 | 0.04 | 0.04 | 0.10 | 0.05 | 0.09 | 0.04 | 0.11 | 0.04 | 0.04 | 0.05 | 0.36 |
| Total Current Assets | 13.02 | 12.67 | 11.99 | 14.67 | 19.70 | 27.91 | 32.11 | 46.45 | 53.37 | 24.82 | 21.49 | 31.59 | 42.45 | 65.39 | 68.16 | 53.34 |
| Property, Plant & Equipment | 5.67 | 6.36 | 6.71 | 7.08 | 8.04 | 8.44 | 8.85 | 9.64 | 10.03 | 10.51 | 9.75 | 8.09 | 5.91 | 4.25 | 4.14 | 4.18 |
| Total Non-current Assets* | 8.64 | 9.64 | 10.14 | 10.64 | 11.87 | 12.42 | 12.96 | 13.99 | 14.47 | 15.07 | 14.52 | 12.96 | 10.91 | 7.64 | 5.13 | 5.19 |
| Total Assets | 21.67 | 22.31 | 22.13 | 25.31 | 31.57 | 40.33 | 45.07 | 60.43 | 67.85 | 39.89 | 36.00 | 44.54 | 53.36 | 73.04 | 73.28 | 58.53 |
| Accounts Payable | 1.31 | 1.37 | 0.83 | 1.41 | 1.68 | 1.07 | 1.65 | 1.89 | 0.85 | 0.61 | 2.14 | 2.57 | 1.54 | 3.12 | 2.73 | 2.73 |
| Total Current Liabilities | 6.73 | 8.31 | 7.57 | 10.76 | 23.83 | 28.07 | 26.19 | 15.27 | 5.74 | 16.88 | 6.15 | 7.66 | 5.47 | 4.83 | 4.52 | 4.09 |
| Long-term Debt | 17.70 | 17.88 | 16.46 | 16.63 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | 13.14 | -- |
| Total Non-current Liabilities* | 33.74 | 26.36 | 23.10 | 19.52 | 11.87 | 12.77 | 14.62 | 23.76 | 40.58 | 24.64 | 39.17 | 37.45 | 45.88 | 62.52 | 94.69 | 90.52 |
| Total Liabilities | 40.47 | 34.67 | 30.68 | 30.29 | 35.69 | 40.83 | 40.81 | 39.03 | 46.31 | 41.52 | 45.32 | 45.11 | 51.34 | 67.35 | 99.21 | 94.61 |
| Retained Earnings | (316.39) | (299.07) | (290.29) | (282.87) | (268.57) | (260.59) | (253.80) | (232.55) | (230.13) | (204.99) | (192.16) | (181.19) | (176.65) | (167.72) | (196.67) | (193.32) |
| Total Stockholder Equity | (18.81) | (12.36) | (8.55) | (4.97) | (4.12) | (0.50) | 4.26 | 21.41 | 21.53 | (1.63) | (9.32) | (0.56) | 2.02 | 5.69 | (25.92) | (36.08) |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0.02 | 0.08 | 0.02 | 0.03 | 0.08 | 0.09 | 0.09 | 0.09 | 0.07 | 0.17 | 0.11 | 0.27 | 0.11 | 0.23 | 0.17 | 0.04 | 0.03 | 0.20 | 0.11 | 0.20 |
| Cost of Revenue* | 0.00 | 0.02 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.01 | 0.07 | 0.01 | 0.01 | 0.02 | 0.00 | 0.00 | -- | 0.01 | 0.56 |
| Gross Profit* | 0.02 | 0.05 | 0.02 | 0.03 | 0.06 | 0.07 | 0.07 | 0.07 | 0.06 | 0.13 | 0.10 | 0.20 | 0.10 | 0.23 | 0.16 | 0.04 | 0.03 | -- | 0.10 | (0.38) |
| Research & Development | 0.33 | 5.50 | 3.51 | 3.51 | 1.48 | 5.57 | 4.47 | 4.15 | 5.87 | 6.67 | 5.97 | 6.62 | 7.40 | 7.77 | 6.40 | 9.17 | 8.58 | 9.52 | 6.15 | 6.47 |
| Selling, General & Admin | 1.75 | 2.05 | 2.15 | 2.38 | 2.66 | 3.16 | 3.41 | 3.31 | 3.42 | 3.39 | 3.67 | 3.92 | 3.44 | 4.13 | 3.56 | 4.46 | 4.79 | 5.26 | 4.40 | 6.95 |
| Total Operating Expenses* | 2.08 | 7.55 | 5.66 | 5.89 | 4.14 | 8.73 | 7.88 | 7.46 | 9.29 | 10.06 | 9.64 | 10.54 | 10.83 | 11.88 | 9.98 | 13.63 | 13.37 | 14.26 | 10.56 | 13.98 |
| Operating Income | (2.06) | (7.49) | (5.65) | (5.86) | (4.08) | (8.65) | (7.81) | (7.39) | (9.23) | (9.93) | (9.54) | (10.34) | (10.73) | (11.67) | (9.80) | (13.59) | (13.34) | (14.06) | (10.45) | (13.77) |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 1.24 | 1.20 | 1.19 | 1.10 | 1.07 | -- | -- | 0.75 | 0.78 | -- | -- | 0.03 |
| Pretax Income | (8.09) | (9.23) | (8.78) | (7.42) | (0.75) | (13.55) | (7.99) | (6.78) | (11.08) | (10.17) | (2.42) | (25.14) | (11.77) | (1.05) | (10.98) | (4.53) | (13.35) | 4.21 | 28.88 | (3.42) |
| Tax Provision | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (0.21) | (0.07) | (0.07) |
| Net Income | (8.09) | (9.23) | (8.78) | (7.42) | (0.75) | (13.55) | (7.99) | (6.78) | (11.08) | (10.17) | (2.42) | (25.14) | (11.77) | (1.05) | (10.98) | (4.53) | (13.35) | 4.42 | 28.94 | (3.35) |
| Basic EPS | (0.69) | (0.93) | (0.85) | (0.78) | (0.09) | (3.30) | (1.22) | (1.06) | (0.09) | (0.01) | (0.02) | (0.29) | (0.15) | 0.00 | (0.17) | (0.07) | -- | -- | 0.47 | -- |
| Diluted EPS | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | (0.17) | (0.07) | -- | -- | 0.42 | -- |
* Derived from reported values
Cash Flow Statement
(in millions USD)| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | (4.53) | (4.80) | (3.99) | (4.74) | (5.01) | (4.86) | (3.02) | (6.36) | (7.08) | (7.17) | (6.76) | (7.02) | (9.22) | (7.72) | (8.48) | (9.73) | (13.08) | (9.61) | (7.72) | (8.55) |
| Capital Expenditures | -- | 0.03 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.04 | 0.05 | (0.04) | 0.28 | 1.70 | 1.65 | 0.89 | 0.94 | 0.67 | 0.24 | 0.22 |
| Free Cash Flow* | -- | (4.83) | (4.00) | (4.74) | (5.01) | (4.87) | (3.02) | (6.36) | (7.09) | (7.21) | (6.81) | (6.98) | (9.50) | (9.42) | (10.13) | (10.62) | (14.02) | (10.28) | (7.96) | (8.77) |
| Investing Cash Flow | 0.00 | (0.03) | (0.01) | 0.00 | 0.00 | -0.00 | -0.00 | 6.25 | 0.07 | (6.21) | (0.05) | 0.04 | 4.72 | 2.28 | 8.41 | 3.67 | (24.52) | (0.67) | (0.24) | (0.17) |
| Financing Cash Flow | 5.23 | 2.07 | 4.64 | 2.13 | 2.67 | 2.53 | (4.07) | 0.03 | (0.02) | (0.02) | (0.24) | 37.83 | 4.59 | 16.37 | 0.09 | 0.55 | 0.24 | (0.02) | 5.23 | 23.79 |
* Derived from reported values