Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 959.42K | $ 615.57K | $ 816.01K | $ 696.27K | $ 702.16K |
Gross Profit | $ -924.12K | $ -1.12M | $ -1.53M | $ -1.90M | $ -397.67K |
Operating Income | $ -16.30M | $ -17.58M | $ -17.18M | $ -19.62M | $ -11.62M |
EBITDA | $ -15.55M | $ -21.87M | $ -16.47M | $ -18.93M | $ -11.62M |
Net Income | $ -29.69M | $ -22.63M | $ -17.53M | $ -20.56M | $ -13.08M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 15.71M | $ 831.52K | $ 5.69M | $ 18.52M | $ 25.14M |
Total Assets | $ 21.62M | $ 8.31M | $ 13.70M | $ 26.86M | $ 33.57M |
Total Debt | $ 21.35M | $ 10.42M | $ 4.49M | $ 1.74M | $ 1.39M |
Net Debt | $ 5.64M | $ 9.59M | $ -1.20M | $ -16.78M | $ -23.75M |
Total Liabilities | $ 29.00M | $ 17.06M | $ 6.19M | $ 4.46M | $ 4.75M |
Stockholders' Equity | $ -7.38M | $ -12.83M | $ 7.51M | $ 22.40M | $ 28.82M |
Cash Flow | |||||
Free Cash Flow | $ -15.65M | $ -13.06M | $ -17.06M | $ -18.11M | $ -12.97M |
Operating Cash Flow | $ -15.57M | $ -12.98M | $ -16.82M | $ -17.49M | $ -12.23M |
Investing Cash Flow | $ -74.98K | $ -82.78K | $ -238.86K | $ -695.30K | $ -774.03K |
Financing Cash Flow | $ 30.33M | $ 8.21M | $ 3.94M | $ 11.59M | $ 33.02M |