Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 536.36K | $ 449.62K | $ 184.16K | $ 259.35K | $ 961.68K |
Gross Profit | $ -3.08M | $ -2.59M | $ -2.36M | $ -1.20M | $ -14.28K |
Operating Income | $ -5.08M | $ -4.75M | $ -2.59M | $ -1.92M | $ -56.86K |
EBITDA | $ -5.01M | $ -4.61M | $ -2.59M | $ -1.86M | $ -53.69K |
Net Income | $ -5.02M | $ -4.62M | $ -2.60M | $ -1.87M | $ -66.45K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 2.18M | $ 3.29M | $ 5.12M | $ 1.71M | $ 606.74K |
Total Assets | $ 2.67M | $ 3.58M | $ 5.95M | $ 2.01M | $ 955.02K |
Total Debt | $ 47.60K | $ 136.59K | $ 429.52K | $ 282.96K | $ 388.91K |
Net Debt | $ -2.14M | $ -3.16M | $ -4.69M | $ -1.13M | $ -217.82K |
Total Liabilities | $ 754.42K | $ 432.73K | $ 1.27M | $ 589.34K | $ 491.70K |
Stockholders' Equity | $ 1.92M | $ 3.14M | $ 4.68M | $ 1.42M | $ 463.32K |
Cash Flow | |||||
Free Cash Flow | $ -3.95M | $ -3.16M | $ -1.83M | $ -989.27K | $ -28.58K |
Operating Cash Flow | $ -3.95M | $ -3.15M | $ -1.83M | $ -989.27K | $ -28.58K |
Investing Cash Flow | $ 0.00 | $ -14.43K | $ 300.55K | $ -300.55K | $ 0.00 |
Financing Cash Flow | $ 2.84M | $ 1.34M | $ 5.24M | $ 2.10M | $ 609.31K |