Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 8.69M | $ 4.09M | $ 2.05M | $ 1.55M | $ 674.00K |
Gross Profit | $ 2.75M | $ 619.00K | $ 256.00K | $ 9.00K | $ -291.00K |
Operating Income | $ -3.55M | $ -3.48M | $ -3.35M | $ -2.57M | $ -2.26M |
EBITDA | $ -3.55M | $ -2.73M | $ -3.11M | $ -2.20M | $ -2.20M |
Net Income | $ -3.28M | $ -3.16M | $ -6.14M | $ -6.31M | $ -2.28M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.81M | $ 2.70M | $ 6.61M | $ 13.35M | $ 32.00K |
Total Assets | $ 10.98M | $ 9.96M | $ 10.36M | $ 16.98M | $ 2.26M |
Total Debt | $ 2.73M | $ 2.80M | $ 2.08M | $ 4.26M | $ 1.28M |
Net Debt | $ 922.00K | $ 98.00K | $ 982.00K | $ -9.09M | $ 1.25M |
Total Liabilities | $ 4.90M | $ 4.79M | $ 2.72M | $ 4.90M | $ 2.19M |
Stockholders' Equity | $ 5.75M | $ 4.70M | $ 7.64M | $ 12.09M | $ 71.00K |
Cash Flow | |||||
Free Cash Flow | $ -3.87M | $ -3.93M | $ -3.09M | $ -3.02M | $ -2.11M |
Operating Cash Flow | $ -3.87M | $ -3.24M | $ -2.99M | $ -2.75M | $ -1.80M |
Investing Cash Flow | $ -775.00K | $ 4.46M | $ -5.59M | $ -269.00K | $ -312.00K |
Financing Cash Flow | $ 3.75M | $ 379.00K | $ -3.66M | $ 16.34M | $ 1.88M |