Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 4.09M | $ 2.05M | $ 1.55M | $ 674.00K | $ 717.00K |
Gross Profit | $ 619.00K | $ 256.00K | $ 9.00K | $ -291.00K | $ -137.00K |
Operating Income | $ -3.48M | $ -3.35M | $ -2.57M | $ -2.26M | $ -1.92M |
EBITDA | $ -2.73M | $ -3.11M | $ -2.20M | $ -2.20M | $ -1.86M |
Net Income | $ -3.16M | $ -6.14M | $ -6.31M | $ -2.28M | $ -1.92M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 2.70M | $ 6.61M | $ 13.35M | $ 32.00K | $ 261.00K |
Total Assets | $ 9.96M | $ 10.36M | $ 16.98M | $ 2.26M | $ 1.89M |
Total Debt | $ 2.80M | $ 2.08M | $ 4.26M | $ 1.28M | $ 917.00K |
Net Debt | $ 98.00K | $ 982.00K | $ -9.09M | $ 1.25M | $ 656.00K |
Total Liabilities | $ 4.79M | $ 2.72M | $ 4.90M | $ 2.19M | $ 1.51M |
Stockholders' Equity | $ 4.70M | $ 7.64M | $ 12.09M | $ 71.00K | $ 380.00K |
Cash Flow | |||||
Free Cash Flow | $ -3.93M | $ -3.09M | $ -3.02M | $ -2.11M | $ -1.81M |
Operating Cash Flow | $ -3.24M | $ -2.99M | $ -2.75M | $ -1.80M | $ -1.81M |
Investing Cash Flow | $ 4.46M | $ -5.59M | $ -269.00K | $ -312.00K | $ 0.00 |
Financing Cash Flow | $ 379.00K | $ -3.66M | $ 16.34M | $ 1.88M | $ 2.08M |