| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 0.00 | $ 0.00 | $ 0.00 | $ -52.00K | $ -96.00K |
| Operating Income | $ -3.14M | $ -3.60K | $ -2.93M | $ -3.60M | $ -3.50M |
| EBITDA | $ -3.14M | $ -1.60K | $ -2.93M | $ -3.62M | $ -3.58M |
| Net Income | $ -3.25M | $ -3.66K | $ -2.93M | $ -3.67M | $ -3.66M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 86.00K | $ 96.00K | $ 32.00K | $ 9.00K | $ 17.77M |
| Total Assets | $ 7.76M | $ 7.87M | $ 12.18M | $ 14.17M | $ 18.15M |
| Total Debt | $ 1.43M | $ 0.00 | $ 0.00 | $ 0.00 | $ 288.00K |
| Net Debt | $ 1.34M | $ -96.00K | $ -32.00K | $ -14.01M | $ -17.48M |
| Total Liabilities | $ 3.73M | $ 603.00K | $ 1.25M | $ 316.00K | $ 849.00K |
| Stockholders' Equity | $ 4.03M | $ 7.26M | $ 10.93M | $ 13.86M | $ 17.30M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.33M | $ 122.00K | $ 22.00K | $ -3.72M | $ -961.00K |
| Operating Cash Flow | $ -1.33M | $ 122.00K | $ 22.00K | $ -3.72M | $ -955.00K |
| Investing Cash Flow | $ -1.00K | $ 0.00 | $ 0.00 | $ -2.00K | $ -6.00K |
| Financing Cash Flow | $ 1.43M | $ 0.00 | $ 0.00 | $ -49.00K | $ -87.00K |