Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 20.22M | $ 3.54M | $ 4.32M | $ 3.16M | $ 506.49K |
Gross Profit | $ 5.29M | $ 514.69K | $ -2.19M | $ -381.85K | $ -30.25K |
Operating Income | $ -2.47M | $ -13.79M | $ -8.45M | $ -12.43M | $ -1.23M |
EBITDA | $ -2.47M | $ -13.08M | $ -7.06M | $ -11.56M | $ -1.29M |
Net Income | $ -4.29M | $ -15.19M | $ -14.33M | $ -12.30M | $ -1.48M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 373.83K | $ 78.74K | $ 12.47K | $ 216.53K | $ 160.12K |
Total Assets | $ 8.67M | $ 5.46M | $ 870.55K | $ 6.69M | $ 450.48K |
Total Debt | $ 10.58M | $ 9.77M | $ 4.53M | $ 4.21M | $ 903.06K |
Net Debt | $ 10.21M | $ 9.69M | $ 4.52M | $ 4.04M | $ 742.95K |
Total Liabilities | $ 26.50M | $ 18.89M | $ 10.04M | $ 9.09M | $ 1.96M |
Stockholders' Equity | $ -17.83M | $ -13.43M | $ -9.17M | $ -2.40M | $ -1.51M |
Cash Flow | |||||
Free Cash Flow | $ 385.75K | $ -5.14M | $ -1.76M | $ -291.67K | $ -490.16K |
Operating Cash Flow | $ 442.79K | $ -4.98M | $ -1.42M | $ -344.21K | $ -483.52K |
Investing Cash Flow | $ -57.04K | $ 580.16K | $ -339.65K | $ 22.89K | $ -206.63K |
Financing Cash Flow | $ -111.11K | $ 4.47M | $ 1.60M | $ 331.24K | $ 763.00K |