| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 431.38K | $ 1.30M | $ 1.54M | $ 911.51K |
| Gross Profit | $ -255.00K | $ 10.57K | $ 80.06K | $ 81.85K | $ -104.00K |
| Operating Income | $ -3.80M | $ -10.60M | $ -17.51M | $ -19.21M | $ -19.89M |
| EBITDA | $ -3.76M | $ -9.48M | $ -10.32M | $ -25.83M | $ 6.50M |
| Net Income | $ -4.27M | $ -2.83M | $ -9.80M | $ -25.05M | $ 7.07M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 874.24K | $ 2.01M | $ 1.99M | $ 8.50M | $ 31.88M |
| Total Assets | $ 16.13M | $ 20.64M | $ 20.87M | $ 21.91M | $ 44.23M |
| Total Debt | $ 3.35M | $ 3.49M | $ 6.85M | $ 217.17K | $ 3.32M |
| Net Debt | $ 2.48M | $ 1.48M | $ 4.97M | $ -7.91M | $ -174.98K |
| Total Liabilities | $ 4.35M | $ 5.26M | $ 13.03M | $ 4.40M | $ 6.08M |
| Stockholders' Equity | $ 21.13M | $ 24.85M | $ 15.71M | $ 23.61M | $ 41.83M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.19M | $ -7.73M | $ -12.51M | $ -14.79M | $ -16.09M |
| Operating Cash Flow | $ -1.19M | $ -7.72M | $ -12.32M | $ -14.65M | $ -15.93M |
| Investing Cash Flow | $ 58.62K | $ 624.77K | $ 2.44M | $ 16.51M | $ 1.84M |
| Financing Cash Flow | $ 1.43K | $ 4.09M | $ 6.63M | $ 2.78M | $ 12.42M |