| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 45.72K | $ 75.40K | $ 60.44K | $ 60.29K | $ 48.65K |
| Gross Profit | $ -84.04K | $ -324.00 | $ -4.85K | $ -8.88K | $ -17.59K |
| Operating Income | $ -5.51M | $ -4.88M | $ -5.56M | $ -2.95M | $ -4.48M |
| EBITDA | $ -6.26M | $ -4.14M | $ -5.42M | $ -4.29M | $ -4.28M |
| Net Income | $ -6.99M | $ -4.91M | $ -7.07M | $ -4.95M | $ -4.64M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 453.66K | $ 1.02M | $ 1.47M | $ 432.53K | $ 14.98K |
| Total Assets | $ 2.12M | $ 2.46M | $ 2.91M | $ 1.89M | $ 1.29M |
| Total Debt | $ 0.00 | $ 1.13M | $ 0.00 | $ 2.00M | $ 2.38M |
| Net Debt | $ -453.66K | $ 104.66K | $ -1.47M | $ 1.57M | $ 2.36M |
| Total Liabilities | $ 1.15M | $ 3.19M | $ 688.67K | $ 7.62M | $ 8.38M |
| Stockholders' Equity | $ 970.06K | $ -728.00K | $ 2.23M | $ -5.73M | $ -7.08M |
| Cash Flow | |||||
| Free Cash Flow | $ -5.59M | $ -3.77M | $ -5.16M | $ -2.35M | $ -1.97M |
| Operating Cash Flow | $ -5.27M | $ -3.65M | $ -4.95M | $ -2.35M | $ -1.79M |
| Investing Cash Flow | $ -321.94K | $ -119.52K | $ -207.87K | $ -152.00K | $ -179.03K |
| Financing Cash Flow | $ 5.03M | $ 3.31M | $ 6.19M | $ 2.94M | $ 1.86M |