Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 508.83K | $ 152.43K | $ 969.78K | $ 355.80K | $ 483.05K |
Gross Profit | $ 508.06K | $ -149.61K | $ 683.37K | $ 350.71K | $ 464.33K |
Operating Income | $ -4.71M | $ -8.22M | $ -15.11M | $ -11.35M | $ -8.51M |
EBITDA | $ -4.34M | $ -8.13M | $ -15.20M | $ -10.97M | $ -10.37M |
Net Income | $ -4.90M | $ -10.52M | $ -16.31M | $ -12.04M | $ -10.59M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 313.12K | $ 139.47K | $ 161.06K | $ 5.94M | $ 4.27M |
Total Assets | $ 7.54M | $ 14.49M | $ 9.86M | $ 13.70M | $ 11.61M |
Total Debt | $ 2.43M | $ 2.28M | $ 3.05M | $ 3.11M | $ 6.48M |
Net Debt | $ 2.18M | $ 2.22M | $ 2.97M | $ -2.72M | $ 2.21M |
Total Liabilities | $ 6.82M | $ 6.36M | $ 6.24M | $ 4.83M | $ 8.94M |
Stockholders' Equity | $ 1.23M | $ 8.39M | $ 3.10M | $ 8.84M | $ 3.44M |
Cash Flow | |||||
Free Cash Flow | $ -1.81M | $ -4.26M | $ -7.52M | $ -7.62M | $ -4.56M |
Operating Cash Flow | $ -1.81M | $ -4.24M | $ -7.40M | $ -7.60M | $ -4.56M |
Investing Cash Flow | $ 0.00 | $ -360.19K | $ -1.72M | $ -805.97K | $ -225.43K |
Financing Cash Flow | $ 1.98M | $ 3.92M | $ 4.01M | $ 10.00M | $ 9.57M |