Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 445.00K | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Gross Profit | $ -39.00K | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Operating Income | $ -8.57M | $ -3.22M | $ -2.25K | $ -1.55K | $ -605.00K |
EBITDA | $ -8.40M | $ -3.15M | $ -2.27M | $ -197.00 | $ -481.00K |
Net Income | $ -8.66M | $ -3.29M | $ -2.21M | $ -1.74M | $ -708.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.52M | $ 3.77M | $ 2.27M | $ 2.52K | $ 2.42K |
Total Assets | $ 19.01M | $ 19.64M | $ 13.27M | $ 8.09K | $ 5.07K |
Total Debt | $ 4.76M | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Net Debt | $ 3.66M | $ -3.39M | $ -2.27M | $ -2.31K | $ -2.19K |
Total Liabilities | $ 5.47M | $ 1.28M | $ 571.00K | $ 299.00 | $ 79.00 |
Stockholders' Equity | $ 13.35M | $ 18.17M | $ 12.70M | $ 7.79K | $ 4.99K |
Cash Flow | |||||
Free Cash Flow | $ -9.54M | $ -5.86M | $ -1.63K | $ -1.58K | $ -770.00 |
Operating Cash Flow | $ -5.77M | $ -2.28M | $ -1.56K | $ -1.33K | $ -740.00 |
Investing Cash Flow | $ -4.96M | $ -4.02M | $ -2.60K | $ -2.55K | $ -270.00 |
Financing Cash Flow | $ 8.52M | $ 7.34M | $ 4.33K | - | $ 3.08K |