Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.05M | $ 3.11M | $ 1.26M | $ 0.00 | $ 1.98M |
Gross Profit | $ 1.25M | $ 1.43M | $ 326.67K | $ 0.00 | $ 1.98M |
Operating Income | $ -10.64M | $ -10.28M | $ -12.60M | $ -8.34M | $ -5.57M |
EBITDA | $ -9.34M | $ -8.81M | $ -9.47M | $ 30.82K | $ -1.82M |
Net Income | $ -10.57M | $ -10.16M | $ -10.63M | $ -8.31M | $ -7.04M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.02M | $ 6.30M | $ 1.54M | $ 8.24M | $ 12.57M |
Total Assets | $ 8.25M | $ 13.78M | $ 10.35M | $ 12.35M | $ 20.40M |
Total Debt | $ 281.81K | $ 871.44K | $ 1.34M | $ 0.00 | $ 0.00 |
Net Debt | $ -738.10K | $ -5.43M | $ -201.56K | $ -8.24M | $ -12.57M |
Total Liabilities | $ 5.44M | $ 5.60M | $ 6.67M | $ 5.81M | $ 6.85M |
Stockholders' Equity | $ 3.00M | $ 8.33M | $ 3.80M | $ 6.62M | $ 13.61M |
Cash Flow | |||||
Free Cash Flow | $ -9.91M | $ -9.79M | $ -7.88M | $ -3.74M | $ -11.30M |
Operating Cash Flow | $ -9.68M | $ -9.57M | $ -7.38M | $ -3.36M | $ -11.30M |
Investing Cash Flow | $ -231.84K | $ -221.43K | $ -694.14K | $ -880.22K | $ 0.00 |
Financing Cash Flow | $ 4.60M | $ 14.56M | $ 1.44M | $ 0.00 | $ 23.40M |