| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 11.00M | $ 6.19M | $ 6.42M | $ 14.02M | $ 1.29M |
| Gross Profit | $ 4.01M | $ 6.19M | $ 1.48M | $ 14.23M | $ 1.74M |
| Operating Income | $ -6.46M | $ -18.81M | $ -26.45M | $ 5.33M | $ -4.06M |
| EBITDA | $ -324.97K | $ -13.83M | $ -25.97M | $ 5.33M | $ -4.05M |
| Net Income | $ -7.32M | $ -15.94M | $ -29.24M | $ 4.76M | $ -4.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.41M | $ 5.84M | $ 5.13M | $ 37.23M | $ 11.55M |
| Total Assets | $ 44.05M | $ 37.71M | $ 53.19M | $ 62.10M | $ 12.32M |
| Total Debt | $ 7.70M | $ 763.75K | $ 746.00K | $ 182.69K | $ 453.69K |
| Net Debt | $ 4.32M | $ -1.64M | $ -3.49M | $ -32.38M | $ -11.10M |
| Total Liabilities | $ 8.70M | $ 2.85M | $ 2.39M | $ 1.09M | $ 849.12K |
| Stockholders' Equity | $ 37.03M | $ 36.19M | $ 49.19M | $ 60.76M | $ 11.46M |
| Cash Flow | |||||
| Free Cash Flow | $ -13.68M | $ -5.03M | $ -24.79M | $ -14.72M | $ -3.52M |
| Operating Cash Flow | $ -11.95M | $ -3.40M | $ -9.14M | $ 3.49M | $ -3.52M |
| Investing Cash Flow | $ 379.42K | $ 2.30M | $ -18.89M | $ -23.96M | $ 1.45M |
| Financing Cash Flow | $ 12.54M | $ -731.03K | $ -299.03K | $ 41.48M | $ 12.56M |