| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ -160.00K | $ -160.00K | $ -160.00K | $ -98.00K | $ 0.00 |
| Operating Income | $ -2.34M | $ -1.71M | $ -571.00K | $ -1.94M | $ -1.05M |
| EBITDA | $ -1.58M | $ -1.55M | $ -411.00K | $ -1.84M | $ -1.05M |
| Net Income | $ -2.60M | $ -1.81M | $ -1.05M | $ -2.15M | $ -1.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.27M | $ 93.00K | $ 437.00K | $ 73.00K | $ 14.31K |
| Total Assets | $ 6.22M | $ 965.00K | $ 1.04M | $ 775.00K | $ 14.31K |
| Total Debt | $ 0.00 | $ 638.00K | $ 586.00K | $ 380.00K | $ 50.00K |
| Net Debt | $ -1.27M | $ 545.00K | $ 149.00K | $ 307.00K | $ 35.69K |
| Total Liabilities | $ 1.44M | $ 3.04M | $ 2.21M | $ 1.94M | $ 357.15K |
| Stockholders' Equity | $ 4.78M | $ -2.08M | $ -1.18M | $ -1.17M | $ -342.84K |
| Cash Flow | |||||
| Free Cash Flow | $ -3.96M | $ 81.00K | $ -353.00K | $ -412.00K | $ -38.53K |
| Operating Cash Flow | $ -3.96M | $ 81.00K | $ -353.00K | $ -412.00K | $ -38.53K |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ -109.00K | $ 0.00 |
| Financing Cash Flow | $ 5.13M | $ -425.00K | $ 717.00K | $ 580.00K | $ 37.00K |