| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 233.28K | $ 638.04K | $ 1.13M |
| Gross Profit | $ 0.00 | $ 0.00 | $ 233.28K | $ 638.04K | $ 1.13M |
| Operating Income | $ -3.09M | $ -3.87M | $ -3.43M | $ -3.91M | $ -1.85M |
| EBITDA | $ -2.19M | $ -4.56M | $ -4.22M | $ -4.09M | $ -1.64M |
| Net Income | $ -2.44M | $ -4.78M | $ -4.96M | $ -4.38M | $ -1.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.77M | $ 28.48K | $ 64.43K | $ 330.60K | $ 208.00K |
| Total Assets | $ 6.20M | $ 148.59K | $ 235.94K | $ 667.38K | $ 549.98K |
| Total Debt | $ 217.76K | $ 2.25M | $ 1.90M | $ 651.20K | $ 108.48K |
| Net Debt | $ -3.55M | $ 2.22M | $ 1.83M | $ 320.60K | $ -99.52K |
| Total Liabilities | $ 2.03M | $ 5.95M | $ 7.38M | $ 5.85M | $ 4.26M |
| Stockholders' Equity | $ 4.17M | $ -5.80M | $ -7.14M | $ -5.18M | $ -3.71M |
| Cash Flow | |||||
| Free Cash Flow | $ -3.91M | $ -480.95K | $ -1.25M | $ -1.74M | $ -254.78K |
| Operating Cash Flow | $ -3.91M | $ -480.95K | $ -1.25M | $ -1.74M | $ -254.78K |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Financing Cash Flow | $ 7.65M | $ 445.00K | $ 982.33K | $ 1.86M | $ 461.50K |