Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 932.15K | $ 168.25K | $ 560.12K | $ 724.39K | $ 762.41K |
Gross Profit | $ 58.29K | $ -308.36K | $ 222.55K | $ 259.68K | $ -86.52K |
Operating Income | $ -5.57M | $ -2.80M | $ -1.84M | $ -987.43K | $ -1.32M |
EBITDA | $ -11.03M | $ -3.60M | $ -1.62M | $ -969.80K | $ -1.30M |
Net Income | $ -11.05M | $ -3.77M | $ -1.65M | $ -615.38K | $ -1.94M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.18M | $ 7.43M | $ 89.81K | $ 33.02K | $ 144.74K |
Total Assets | $ 5.74M | $ 8.42M | $ 1.15M | $ 532.74K | $ 763.07K |
Total Debt | $ 419.48K | $ 7.54K | $ 452.67K | $ 6.65M | $ 6.23M |
Net Debt | $ -3.76M | $ -7.42M | $ 362.86K | $ 6.62M | $ 6.08M |
Total Liabilities | $ 6.05M | $ 2.32M | $ 2.79M | $ 7.15M | $ 6.76M |
Stockholders' Equity | $ -311.64K | $ 6.11M | $ -1.64M | $ -6.62M | $ -6.00M |
Cash Flow | |||||
Free Cash Flow | $ -4.97M | $ -2.96M | $ -1.98M | $ -991.47K | $ -830.05K |
Operating Cash Flow | $ -4.89M | $ -2.94M | $ -1.97M | $ -985.90K | $ -829.35K |
Investing Cash Flow | $ -148.74K | $ -25.76K | $ -9.72K | $ -5.57K | $ -695.00 |
Financing Cash Flow | $ 1.82M | $ 10.30M | $ 2.04M | $ 910.56K | $ 868.74K |