Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 918.55K | $ 193.34K | $ 0.00 | $ 0.00 | $ 0.00 |
Gross Profit | $ 299.31K | $ 83.94K | $ 0.00 | $ 0.00 | $ 0.00 |
Operating Income | $ -4.56M | $ -5.51T | $ -3.73M | $ -11.67K | $ -299.00 |
EBITDA | $ -4.25M | $ -5.30M | $ -3.63M | $ -11.67K | $ 0.00 |
Net Income | $ -4.56M | $ -5.38M | $ -3.45M | $ -13.47K | $ -299.00 |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.29M | $ 5.07M | $ 3.74M | $ 38.30K | $ 206.00 |
Total Assets | $ 3.84M | $ 7.16M | $ 5.93M | $ 154.19K | $ 206.00 |
Total Debt | $ 1.07M | $ 458.66K | $ 615.69K | $ 0.00 | $ 0.00 |
Net Debt | $ -221.13K | $ -4.61M | $ -3.13M | $ -38.30K | $ -206.00 |
Total Liabilities | $ 1.57M | $ 1.05M | $ 831.14K | $ 147.91K | $ 455.00 |
Stockholders' Equity | $ 2.28M | $ 6.11M | $ 5.10M | $ 6.28K | $ -249.00 |
Cash Flow | |||||
Free Cash Flow | $ -3.78M | $ -4.31M | $ -3.21M | $ -107.61K | $ -299.00 |
Operating Cash Flow | $ -3.45M | $ -3.64M | $ -2.25M | $ -1.38K | $ -299.00 |
Investing Cash Flow | $ -321.84K | $ -672.54K | $ -955.67K | $ -106.23K | $ 0.00 |
Financing Cash Flow | $ -4.00K | $ 5.64M | $ 161.93K | $ 145.70K | $ 546.00 |