Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 7.28M | $ 7.47M | $ 15.01M | $ 8.26M | $ 8.04M |
Gross Profit | $ 469.21K | $ 1.31M | $ 4.75M | $ -2.56M | $ 2.79M |
Operating Income | $ -10.98M | $ -11.45M | $ -6.87M | $ -7.46M | $ -6.63M |
EBITDA | $ -7.92M | $ -10.37M | $ -6.27M | $ -5.44M | $ -6.14M |
Net Income | $ -10.76M | $ -11.24M | $ -6.86M | $ -6.97M | $ -6.93M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 6.27M | $ 2.44M | $ 1.12M | $ 893.72K | $ 3.97M |
Total Assets | $ 34.96M | $ 12.84M | $ 13.09M | $ 9.48M | $ 6.41M |
Total Debt | $ 8.53M | $ 5.05M | $ 5.34M | $ 5.21M | $ 1.85M |
Net Debt | $ 2.27M | $ 2.61M | $ 4.22M | $ 4.32M | $ -2.12M |
Total Liabilities | $ 32.70M | $ 7.48M | $ 9.04M | $ 8.70M | $ 4.52M |
Stockholders' Equity | $ 2.26M | $ 5.37M | $ 4.05M | $ 781.49K | $ 1.88M |
Cash Flow | |||||
Free Cash Flow | $ -5.32M | $ -9.84M | $ -8.52M | $ -7.13M | $ -4.52M |
Operating Cash Flow | $ -3.49M | $ -8.75M | $ -7.87M | $ -6.58M | $ -4.23M |
Investing Cash Flow | $ -1.84M | $ -1.09M | $ -644.89K | $ -552.94K | $ -287.33K |
Financing Cash Flow | $ 9.15M | $ 11.16M | $ 8.75M | $ 4.06M | $ 8.43M |