| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 53.02K | $ 191.90K | $ 304.60K | $ 375.81K |
| Gross Profit | $ 0.00 | $ 40.51K | $ 52.31K | $ 182.41K | $ 110.93K |
| Operating Income | $ -4.74M | $ -5.55M | $ -4.88M | $ -7.83M | $ -4.12M |
| EBITDA | $ -4.66M | $ -5.13M | $ -4.79M | $ -7.75M | $ -3.95M |
| Net Income | $ -5.76M | $ -6.57M | $ -5.37M | $ -7.94M | $ -3.97M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 799.85K | $ 1.35M | $ 3.05M | $ 4.12M | $ 5.26M |
| Total Assets | $ 5.54M | $ 6.66M | $ 6.75M | $ 5.31M | $ 5.72M |
| Total Debt | $ 3.18M | $ 3.36M | $ 2.89M | $ 601.87K | $ 47.07K |
| Net Debt | $ 2.38M | $ 2.01M | $ -4.09M | $ -3.52M | $ -5.21M |
| Total Liabilities | $ 48.87M | $ 4.26M | $ 7.11M | $ 1.26M | $ 544.93K |
| Stockholders' Equity | $ -43.33M | $ 2.40M | $ -360.67K | $ 4.05M | $ 5.17M |
| Cash Flow | |||||
| Free Cash Flow | $ -3.20M | $ -4.75M | $ -6.94M | $ -4.18M | $ -2.75M |
| Operating Cash Flow | $ -3.11M | $ -4.61M | $ -6.94M | - | - |
| Investing Cash Flow | $ -81.69K | $ -694.00K | $ -271.02K | $ -136.59K | $ -20.17K |
| Financing Cash Flow | $ 2.71M | $ 3.62M | $ 4.06M | $ 3.46M | $ 6.01M |