Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 170.00K | $ 202.00K | $ 141.00K | $ 135.00K | $ 163.00K |
Gross Profit | $ 139.00K | $ 160.00K | $ -19.78M | $ -715.00K | $ -643.00K |
Operating Income | $ -19.77M | $ -31.92M | $ -19.92M | $ -18.84M | $ -15.15M |
EBITDA | $ -16.49M | $ -31.68M | $ -19.87M | $ -18.25M | $ -13.02M |
Net Income | $ -17.32M | $ -28.96M | $ -21.09M | $ -21.51M | $ -16.26M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 3.98M | $ 13.07M | $ 34.19M | $ 48.27M | $ 39.00M |
Total Assets | $ 8.61M | $ 19.38M | $ 40.49M | $ 57.70M | $ 64.58M |
Total Debt | $ 2.94M | $ 718.00K | $ 837.00K | $ 149.00K | $ 2.29M |
Net Debt | $ 1.24M | $ -4.72M | $ -26.22M | $ -31.94M | $ -36.22M |
Total Liabilities | $ 9.93M | $ 9.15M | $ 2.02M | $ 820.00K | $ 3.29M |
Stockholders' Equity | $ -1.32M | $ 10.23M | $ 38.47M | $ 56.88M | $ 61.29M |
Cash Flow | |||||
Free Cash Flow | $ -14.91M | $ -21.85M | $ -16.38M | $ -14.60M | $ -10.96M |
Operating Cash Flow | $ -14.89M | $ -21.27M | $ -16.11M | $ -13.96M | $ -10.37M |
Investing Cash Flow | $ 4.71M | $ -832.00K | $ 10.99M | $ -631.00K | $ -9.16M |
Financing Cash Flow | $ 6.44M | $ 485.00K | $ 80.00K | $ 8.19M | $ 56.56M |