Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 401.00K | $ 145.80K | $ 119.80K | $ 46.00K | $ 77.00K |
Gross Profit | $ 372.93K | $ 145.80K | $ -160.87K | $ -159.21K | $ 77.00K |
Operating Income | $ -11.56M | $ -15.22M | $ -18.97M | $ -26.31M | $ -2.75M |
EBITDA | $ -11.56M | $ -15.06M | $ -18.85M | $ -26.22M | $ -9.48M |
Net Income | $ -8.98M | $ -10.42M | $ -18.02M | $ -29.94M | $ -12.25M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 10.73M | $ 11.07M | $ 14.75M | $ 21.03M | $ 3.06M |
Total Assets | $ 12.28M | $ 12.61M | $ 16.43M | $ 22.45M | $ 4.35M |
Total Debt | $ 0.00 | $ 162.32K | $ 301.64K | $ 670.70K | $ 4.79M |
Net Debt | $ -547.89K | $ -722.06K | $ -1.37M | $ -20.36M | $ 1.73M |
Total Liabilities | $ 3.75M | $ 2.61M | $ 602.62K | $ 856.50K | $ 5.68M |
Stockholders' Equity | $ 8.53M | $ 10.00M | $ 15.83M | $ 21.60M | $ -1.33M |
Cash Flow | |||||
Free Cash Flow | $ -8.23M | $ -6.60M | $ -6.31M | $ -3.36M | $ -1.96M |
Operating Cash Flow | $ -8.23M | $ -6.43M | $ -5.87M | $ -3.33M | $ -1.96M |
Investing Cash Flow | $ 514.53K | $ 3.25M | $ -13.48M | $ -30.66K | $ 0.00 |
Financing Cash Flow | $ 7.38M | $ 2.35M | $ 0.00 | $ 21.32M | $ 5.03M |