| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 4.98M | $ 16.52M | $ 24.39M | $ 38.34M | $ 8.76M |
| Gross Profit | $ -244.08K | $ -2.56M | $ 3.25M | $ 2.33M | $ 2.18M |
| Operating Income | $ -9.71M | $ -21.75M | $ -7.23M | $ -5.98M | $ -4.45M |
| EBITDA | $ -15.04M | $ -18.14M | $ -5.49M | $ -5.34M | $ -4.26M |
| Net Income | $ -16.98M | $ -26.28M | $ -8.32M | $ -10.83M | $ -4.69M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 375.87K | $ 14.21K | $ 582.78K | $ 13.02M | $ 13.01M |
| Total Assets | $ 6.07M | $ 17.21M | $ 26.56M | $ 34.92M | $ 26.88M |
| Total Debt | $ 6.89M | $ 5.51M | $ 7.66M | $ 3.93M | $ 2.71M |
| Net Debt | $ 6.51M | $ 5.50M | $ 7.08M | $ -9.09M | $ -10.30M |
| Total Liabilities | $ 18.53M | $ 23.55M | $ 12.12M | $ 13.21M | $ 8.44M |
| Stockholders' Equity | $ -12.46M | $ -7.01M | $ 14.82M | $ 20.35M | $ 18.25M |
| Cash Flow | |||||
| Free Cash Flow | $ -10.99M | $ -7.41M | $ -8.46M | $ -5.53M | $ -4.54M |
| Operating Cash Flow | $ -10.90M | $ -6.74M | $ -5.63M | $ -662.76K | $ -2.89M |
| Investing Cash Flow | $ 6.70K | $ -864.82K | $ -3.85M | $ -9.47M | $ -3.05M |
| Financing Cash Flow | $ 11.25M | $ 7.03M | $ -2.96M | $ 10.15M | $ 17.32M |