Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.01M | $ 2.05M | $ 1.30M | $ 1.32M | $ 1.03M |
Gross Profit | $ 2.47M | $ 1.62M | $ 1.00M | $ 1.05M | $ 857.00K |
Operating Income | $ -3.68M | $ -4.27M | $ -4.60M | $ -5.07M | $ -3.29M |
EBITDA | $ -2.99M | $ -3.74M | $ -4.34M | $ -4.54M | $ -3.23M |
Net Income | $ -3.62M | $ -4.25M | $ -4.79M | $ -8.39M | $ -2.30M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 76.00K | $ 493.00K | $ 1.03M | $ 3.13M | $ 7.62M |
Total Assets | $ 4.48M | $ 4.15M | $ 4.51M | $ 5.18M | $ 9.27M |
Total Debt | $ 2.22M | $ 1.90M | $ 952.00K | $ 235.00K | $ 1.09M |
Net Debt | $ 2.15M | $ 1.41M | $ -78.00K | $ -2.90M | $ -6.54M |
Total Liabilities | $ 5.80M | $ 5.15M | $ 4.31M | $ 2.36M | $ 2.57M |
Stockholders' Equity | $ -1.32M | $ -1.00M | $ 207.00K | $ 2.82M | $ 6.69M |
Cash Flow | |||||
Free Cash Flow | $ -3.62M | $ -3.74M | $ -4.62M | $ -4.11M | $ -2.74M |
Operating Cash Flow | $ -3.60M | $ -3.80M | $ -4.61M | $ -4.08M | $ -2.68M |
Investing Cash Flow | $ -16.00K | $ -5.00K | $ -9.00K | $ -29.00K | $ -56.00K |
Financing Cash Flow | $ 3.10M | $ 3.07M | $ 1.92M | $ 5.30M | $ 2.00M |