Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 1.01M | $ 2.77M | $ 2.50M | $ 0.00 |
Gross Profit | $ 0.00 | $ -234.58K | $ 1.37M | $ 1.40M | $ 0.00 |
Operating Income | $ -8.30M | $ -13.38M | $ -25.40M | $ -20.61M | $ -705.72K |
EBITDA | $ -10.55M | $ -12.42M | $ -37.59M | $ -28.11M | $ -705.72K |
Net Income | $ -14.45M | $ -4.02M | $ -44.95M | $ -49.66M | $ -713.26K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 20.49K | $ 368.48K | $ 483.25K | $ 3.49M | $ 1.72M |
Total Assets | $ 23.22M | $ 1.50M | $ 3.83M | $ 10.77M | $ 1.81M |
Total Debt | $ 3.02M | $ 3.60M | $ 29.63M | $ 24.76M | $ 181.10K |
Net Debt | $ 3.00M | $ 3.23M | $ 29.15M | $ 21.27M | $ -1.54M |
Total Liabilities | $ 26.69M | $ 5.63M | $ 39.12M | $ 27.23M | $ 244.74K |
Stockholders' Equity | $ -3.46M | $ -4.13M | $ -35.29M | $ -16.46M | $ 1.56M |
Cash Flow | |||||
Free Cash Flow | $ -3.18M | - | $ -12.42M | $ -9.98M | $ -856.32K |
Operating Cash Flow | $ -3.18M | $ -4.12M | $ -11.73M | $ -9.61M | $ -856.32K |
Investing Cash Flow | $ 731.11K | $ 0.00 | $ -682.40K | $ -237.18K | $ 0.00 |
Financing Cash Flow | $ 2.11M | $ 4.00M | $ 9.85M | $ 11.62M | $ 2.57M |