Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 6.39M | $ 7.34M | $ 8.55M | $ 5.72M | $ 3.88M |
Gross Profit | $ 2.90M | $ 2.52M | $ 2.46M | $ 1.51M | $ 602.00K |
Operating Income | $ -2.34M | $ -1.06M | $ -3.22M | $ -1.55M | $ -2.56M |
EBITDA | $ -2.67M | $ -73.27M | $ -3.16M | $ -1.43M | $ -2.40M |
Net Income | $ -8.92M | $ -66.81M | $ -27.97M | $ -35.44M | $ -127.70M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 889.00K | $ 727.00K | $ 1.72M | $ 1.04M | $ 447.00K |
Total Assets | $ 36.39M | $ 44.78M | $ 114.82M | $ 135.88M | $ 185.61M |
Total Debt | $ 9.65M | $ 9.23M | $ 14.23M | $ 35.63M | $ 53.72M |
Net Debt | $ 8.76M | $ 8.50M | $ 12.52M | $ 34.58M | $ 53.27M |
Total Liabilities | $ 12.73M | $ 11.67M | $ 17.81M | $ 42.20M | $ 61.98M |
Stockholders' Equity | $ 18.92M | $ 27.84M | $ 83.58M | $ 78.69M | $ 106.10M |
Cash Flow | |||||
Free Cash Flow | $ 4.14M | $ -2.58M | $ -6.65M | $ -2.54M | $ -10.33M |
Operating Cash Flow | $ 4.14M | $ -2.58M | $ -6.65M | $ -2.54M | $ -10.33M |
Investing Cash Flow | $ -3.68M | $ -2.15M | $ -1.18M | $ 1.00M | $ 0.00 |
Financing Cash Flow | $ -303.00K | $ 3.73M | $ 8.50M | $ 2.14M | $ 10.53M |