| 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 | $ 0.00 | $ -275.45K | $ -234.26K | $ -224.41K | $ -165.25K |
| Operating Income | $ -10.82M | $ -10.52M | $ -13.16M | $ -11.50M | $ -11.50M |
| EBITDA | $ -10.77M | $ -9.78M | $ -12.94M | $ -11.01M | $ -11.33M |
| Net Income | $ -11.51M | $ -10.06M | $ -13.18M | $ -11.23M | $ -11.73M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.23M | $ 2.83M | $ 4.89M | $ 9.46M | $ 7.23M |
| Total Assets | $ 4.45M | $ 6.75M | $ 9.27M | $ 12.87M | $ 8.76M |
| Total Debt | $ 584.42K | $ 394.40K | $ 546.63K | $ 796.09K | $ 769.34K |
| Net Debt | $ -2.65M | $ -2.44M | $ -4.34M | $ -8.67M | $ -6.46M |
| Total Liabilities | $ 1.89M | $ 1.10M | $ 2.07M | $ 2.09M | $ 1.60M |
| Stockholders' Equity | $ 2.56M | $ 5.66M | $ 7.20M | $ 10.78M | $ 7.17M |
| Cash Flow | |||||
| Free Cash Flow | $ -7.42M | $ -9.58M | $ -12.97M | $ -11.17M | $ -10.82M |
| Operating Cash Flow | $ -7.40M | $ -9.55M | $ -12.77M | $ -11.12M | $ -10.77M |
| Investing Cash Flow | $ -12.80K | $ -24.72K | $ -202.58K | $ -45.00K | $ -51.33K |
| Financing Cash Flow | $ 7.81M | $ 7.52M | $ 8.40M | $ 13.40M | $ 11.88M |