Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 5.54M | $ 6.71M | $ 26.29K | $ 4.14M | $ 4.10M |
Gross Profit | $ 972.71K | $ 626.50K | $ -4.11K | $ 569.68K | $ 611.77K |
Operating Income | $ -7.13M | $ -6.62M | $ -5.95M | $ -5.93M | $ -4.71M |
EBITDA | $ -16.16M | $ -9.62M | $ -9.53M | $ -845.00K | $ 14.58M |
Net Income | $ -18.97M | $ -11.63M | $ -10.79M | $ -2.12M | $ 13.26M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 582.53K | $ 150.81K | $ 663.15K | $ 340.34K | $ 409.59K |
Total Assets | $ 4.99M | $ 3.14M | $ 6.35M | $ 4.20M | $ 1.33M |
Total Debt | $ 24.97M | $ 3.21M | $ 4.45M | $ 3.32M | $ 4.06M |
Net Debt | $ 24.42M | $ 3.10M | $ 3.82M | $ 3.18M | $ 3.65M |
Total Liabilities | $ 52.29M | $ 34.88M | $ 32.37M | $ 26.52M | $ 24.64M |
Stockholders' Equity | $ -51.82M | $ -29.50M | $ -26.02M | $ -22.32M | $ -23.31M |
Cash Flow | |||||
Free Cash Flow | $ -3.58M | $ -5.53M | $ -4.67M | $ -4.86M | $ -3.99M |
Operating Cash Flow | $ -3.57M | $ -5.51M | $ -4.65M | $ -4.84M | $ -3.98M |
Investing Cash Flow | $ -2.29M | $ -3.75M | $ -1.16M | $ -18.00K | $ -13.88K |
Financing Cash Flow | $ 5.92M | $ 8.39M | $ 6.46M | $ 5.15M | $ 3.92M |