| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 5.70M | $ 5.35M | $ 5.33M | $ 4.78M | $ 1.74M |
| Gross Profit | $ 3.89M | $ 2.69M | $ 1.17M | $ 1.89M | $ 641.00K |
| Operating Income | $ -8.20M | $ -8.74M | $ -11.65M | $ -9.31M | $ -6.60M |
| EBITDA | $ -8.07M | $ -8.64M | $ -11.59M | $ -9.24M | $ -6.41M |
| Net Income | $ -8.02M | $ -9.13M | $ -12.96M | $ 37.00K | $ -16.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 5.38M | $ 5.85M | $ 16.16M | $ 19.77M | $ 3.86M |
| Total Assets | $ 12.67M | $ 11.87M | $ 22.90M | $ 25.98M | $ 5.42M |
| Total Debt | $ 3.89M | $ 1.62M | $ 2.81M | $ 4.17M | $ 52.89M |
| Net Debt | $ -1.49M | $ -4.23M | $ -13.72M | $ -16.09M | $ 49.03M |
| Total Liabilities | $ 6.79M | $ 4.75M | $ 7.02M | $ 9.53M | $ 75.12M |
| Stockholders' Equity | $ 5.88M | $ 7.13M | $ 15.88M | $ 16.45M | $ -69.89M |
| Cash Flow | |||||
| Free Cash Flow | $ -8.49M | $ -8.47M | $ -11.83M | $ -9.10M | $ -6.51M |
| Operating Cash Flow | $ -8.41M | $ -8.36M | $ -11.55M | $ -9.04M | $ -6.46M |
| Investing Cash Flow | $ -442.00K | $ 218.00K | $ -213.00K | $ -269.00K | $ 1.67M |
| Financing Cash Flow | $ 8.90M | $ -1.45M | $ 9.76M | $ 25.52M | $ 7.86M |