| Dec 22 | Dec 21 | Dec 20 | Dec 19 | Dec 18 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 4.42M | $ 4.96M | $ 4.90M | $ 3.89M | $ 2.37M |
| Gross Profit | $ 784.00K | $ 1.51M | $ 667.00K | $ -156.84K | $ -749.31K |
| Operating Income | $ -22.11M | $ -10.97M | $ -12.30M | $ -8.99M | $ -13.29M |
| EBITDA | $ -8.65M | $ -8.74M | $ -10.54M | $ -6.78M | $ -14.09M |
| Net Income | $ -24.63M | $ -14.76M | $ -12.54M | $ -10.91M | $ -13.13M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 295.00K | $ 6.03M | $ 278.00K | $ 504.28K | $ 2.59M |
| Total Assets | $ 4.83M | $ 10.52M | $ 5.45M | $ 6.17M | $ 10.96M |
| Total Debt | $ 2.09M | $ 7.84M | $ 2.85M | $ 9.97M | $ 9.35M |
| Net Debt | $ 1.80M | $ 1.81M | $ 2.58M | $ 9.46M | $ 6.76M |
| Total Liabilities | $ 9.40M | $ 13.33M | $ 8.40M | $ 13.11M | $ 12.96M |
| Stockholders' Equity | $ -7.35M | $ -6.03M | $ -6.30M | $ -9.41M | $ -5.09M |
| Cash Flow | |||||
| Free Cash Flow | $ -20.60M | $ -12.04M | $ -5.15M | $ -6.73M | $ -13.78M |
| Operating Cash Flow | $ -18.48M | $ -11.49M | $ -4.65M | $ -6.30M | $ -11.95M |
| Investing Cash Flow | $ -2.12M | $ -17.00K | $ -455.00K | $ -429.00K | $ -3.76M |
| Financing Cash Flow | $ 14.86M | $ 17.27M | $ 5.38M | $ 4.10M | $ 6.84M |