Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 0.00 | $ 1.20M | $ 180.00K | $ 180.00K |
Gross Profit | $ 0.00 | $ 0.00 | $ 379.80K | $ 180.00K | $ 180.00K |
Operating Income | $ -644.70K | $ -1.74M | $ -2.85M | $ -18.48M | $ -7.77M |
EBITDA | $ -644.70K | $ -14.83M | $ 9.15M | $ -31.08M | $ -11.79M |
Net Income | $ 20.72M | $ -17.76M | $ 13.50M | $ -21.38M | $ -23.71M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 8.59K | $ 31.80K | $ 122.84K | $ 155.11K | $ 762.03K |
Total Assets | $ 8.59K | $ 77.98K | $ 370.63K | $ 4.02M | $ 1.16M |
Total Debt | $ 6.09M | $ 6.84M | $ 7.00M | $ 11.35M | $ 16.32M |
Net Debt | $ 6.09M | $ 6.84M | $ 6.90M | $ 11.20M | $ 16.20M |
Total Liabilities | $ 10.19M | $ 32.19M | $ 19.20M | $ 32.78M | $ 29.02M |
Stockholders' Equity | $ -10.18M | $ -31.07M | $ -18.83M | $ -28.76M | $ -27.86M |
Cash Flow | |||||
Free Cash Flow | $ 27.14K | $ -51.34K | $ -138.29K | $ -1.37M | $ -998.63K |
Operating Cash Flow | $ 27.14K | $ -51.34K | $ -138.29K | $ -1.37M | $ -994.43K |
Investing Cash Flow | $ 0.00 | $ 0.00 | $ -275.00K | $ 0.00 | $ -231.77K |
Financing Cash Flow | $ -27.55K | $ 38.81K | $ 364.83K | $ 1.41M | $ 1.28M |