Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.99M | $ 1.50M | $ 564.00K | $ 541.00K | $ 441.00K |
Gross Profit | $ -896.00K | $ -566.00K | $ 126.00K | $ 541.00K | $ 441.00K |
Operating Income | $ -20.94M | $ -16.56M | $ -17.51M | $ -11.75M | $ -11.99M |
EBITDA | $ -24.49M | $ -15.89M | $ -17.90M | $ -23.59M | $ -11.72M |
Net Income | $ -31.45M | $ -24.83M | $ -30.31M | $ -35.65M | $ -29.04M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.50M | $ 10.00M | $ 10.96M | $ 7.29M | $ 15.68M |
Total Assets | $ 107.37M | $ 110.79M | $ 112.49M | $ 74.36M | $ 76.72M |
Total Debt | $ 61.22M | $ 70.39M | $ 68.72M | $ 95.83M | $ 153.36M |
Net Debt | $ 56.71M | $ 60.39M | $ 57.76M | $ 88.54M | $ 137.68M |
Total Liabilities | $ 67.41M | $ 76.56M | $ 71.88M | $ 99.66M | $ 158.84M |
Stockholders' Equity | $ 39.97M | $ 34.22M | $ 40.61M | $ -25.30M | $ -82.12M |
Cash Flow | |||||
Free Cash Flow | $ -26.71M | $ -21.98M | $ -38.18M | $ -19.16M | $ -15.31M |
Operating Cash Flow | $ -20.92M | $ -18.60M | $ -15.27M | $ -13.43M | $ -13.71M |
Investing Cash Flow | $ -5.79M | $ -4.12M | $ -23.47M | $ -9.84M | $ -2.50M |
Financing Cash Flow | $ 17.57M | $ 16.65M | $ 51.18M | $ 14.87M | $ 19.34M |