Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 291.00 | $ 25.58K | $ 236.49K | $ 463.40K | $ 20.17K |
Gross Profit | $ -2.26K | $ 20.24K | $ 209.81K | $ 438.66K | $ 16.77K |
Operating Income | $ -431.85K | $ -604.64K | $ -747.61K | $ -1.97M | $ -416.15K |
EBITDA | $ -429.30K | $ -599.30K | $ -2.43M | $ -1.94M | $ -412.75K |
Net Income | $ -532.13K | $ -731.37K | $ -2.65M | $ -2.22M | $ -645.33K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 0.00 | $ 13.60K | $ 2.82K | $ 7.75K | $ 1.68K |
Total Assets | - | $ 16.15K | $ 10.71K | $ 42.32K | $ 14.43K |
Total Debt | $ 865.20K | $ 1.77M | $ 1.20M | $ 601.14K | $ 428.86K |
Net Debt | $ 864.20K | $ 1.76M | $ 1.20M | $ 593.40K | $ 427.18K |
Total Liabilities | $ 1.45M | $ 2.26M | $ 1.58M | $ 970.69K | $ 547.60K |
Stockholders' Equity | $ -1.45M | $ -2.24M | $ -1.56M | $ -928.37K | $ -533.17K |
Cash Flow | |||||
Free Cash Flow | $ -443.12K | $ -604.83K | $ -523.42K | $ -232.12K | $ -421.24K |
Operating Cash Flow | $ -443.12K | $ -604.83K | $ -523.42K | $ -232.12K | $ -421.24K |
Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Financing Cash Flow | $ 430.52K | $ 615.60K | $ 518.50K | $ 238.19K | $ 287.70K |