Dec 24 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 5.00K | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Gross Profit | $ -18.84K | $ -56.39K | $ -35.35K | $ -35.35K | $ -247.00K |
Operating Income | $ -87.39K | $ -238.00K | $ -256.00K | $ -258.00K | $ -463.00K |
EBITDA | $ -1.32M | $ -182.00K | $ -221.00K | $ -223.00K | $ -447.00K |
Net Income | $ -1.44M | $ -324.00K | $ -316.00K | $ -306.00K | $ -476.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.79K | $ 12.26K | $ 55.35K | $ 41.77K | $ 5.21K |
Total Assets | $ 14.79K | $ 101.50K | $ 148.41K | $ 167.47K | $ 166.25K |
Total Debt | $ 691.36K | $ 482.05K | $ 488.81K | $ 448.81K | $ 384.56K |
Net Debt | $ 689.57K | $ 469.79K | $ 433.45K | $ 407.04K | $ 379.35K |
Total Liabilities | $ 1.08M | $ 611.78K | $ 584.67K | $ 519.89K | $ 447.67K |
Stockholders' Equity | $ -1.06M | $ -510.28K | $ -436.26K | $ -352.43K | $ -281.42K |
Cash Flow | |||||
Free Cash Flow | $ -44.62K | $ -263.09K | $ -176.52K | $ -187.69K | $ -599.60K |
Operating Cash Flow | $ -44.62K | $ -219.66K | $ -176.52K | $ -187.69K | $ -422.85K |
Investing Cash Flow | $ 0.00 | $ -43.44K | $ 0.00 | $ 0.00 | $ -176.75K |
Financing Cash Flow | $ 44.42K | $ 220.00K | $ 190.10K | $ 224.25K | $ 384.56K |