Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.45M | $ 3.59M | $ 4.27M | $ 4.36M | $ 1.42M |
Gross Profit | $ -454.00K | $ -574.00K | $ -471.00K | $ -1.76M | $ -1.36M |
Operating Income | $ -1.94M | $ -19.86M | $ -4.24M | $ -18.29M | $ -13.56M |
EBITDA | $ -420.00K | $ -3.21M | $ -6.59M | $ -7.57M | $ -11.58M |
Net Income | $ -1.05M | $ -13.42M | $ 3.56M | $ -17.23M | $ -10.91M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 8.43M | $ 1.00M | $ 5.04M | $ 1.55M | $ 17.86M |
Total Assets | $ 114.20M | $ 117.01M | $ 136.49M | $ 136.92M | $ 140.36M |
Total Debt | $ 0.00 | $ 0.00 | $ 22.00K | $ 866.00K | $ 2.24M |
Net Debt | $ -8.43M | $ -1.00M | $ -2.43M | $ -689.00K | $ -15.62M |
Total Liabilities | $ 13.83M | $ 18.56M | $ 27.53M | $ 37.64M | $ 36.15M |
Stockholders' Equity | $ 100.38M | $ 98.45M | $ 108.96M | $ 99.28M | $ 104.21M |
Cash Flow | |||||
Free Cash Flow | $ -6.85M | $ -4.46M | $ -7.45M | $ -30.43M | $ -22.65M |
Operating Cash Flow | $ -4.85M | $ -3.33M | $ -6.54M | $ -11.30M | $ -7.86M |
Investing Cash Flow | $ 10.57M | $ 1.13M | $ -1.19M | $ -18.45M | $ -13.56M |
Financing Cash Flow | $ 1.80M | $ 163.00K | $ 8.87M | $ 13.38M | $ 27.95M |