Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 21.77M | $ 0.00 | $ 0.00 | $ 100.00K |
Gross Profit | $ -4.00K | $ 21.71M | $ -206.00K | $ -73.00K | $ 100.00K |
Operating Income | $ -8.23M | $ -11.39M | $ -2.24M | $ -1.06M | $ -4.79M |
EBITDA | $ -8.20M | $ -10.90M | $ -2.51M | $ -9.21M | $ -4.71M |
Net Income | $ -8.21M | $ -13.04M | $ -3.54M | $ -1.51M | $ -4.82M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 5.03M | $ 1.81M | $ 9.00K | $ 90.00K | $ 109.00K |
Total Assets | $ 5.74M | $ 2.96M | $ 383.00K | $ 218.00K | $ 955.00K |
Total Debt | $ 119.00K | $ 14.00K | $ 673.00K | $ 3.61M | $ 336.00K |
Net Debt | $ -4.91M | $ -1.79M | $ 664.00K | $ 3.52M | $ 227.00K |
Total Liabilities | $ 1.71M | $ 2.70M | $ 2.01M | $ 4.94M | $ 2.41M |
Stockholders' Equity | $ 4.03M | $ 259.00K | $ -1.63M | $ -4.72M | $ -1.45M |
Cash Flow | |||||
Free Cash Flow | $ -8.61M | $ -9.00M | $ -1.09M | $ -847.00K | $ -3.71M |
Operating Cash Flow | $ -8.61M | $ -9.14M | $ -1.08M | $ -847.00K | $ -3.71M |
Investing Cash Flow | $ 0.00 | $ -8.00K | $ -3.00K | $ -3.84M | $ -2.00K |
Financing Cash Flow | $ 11.83M | $ 10.95M | $ 1.01M | $ 600.00K | $ -4.00K |