Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 5.93M | $ 5.51M | $ 3.24M | $ 2.28M | $ 793.09K |
Gross Profit | $ 3.72M | $ 3.62M | $ 2.12M | $ -676.98K | $ -435.65K |
Operating Income | $ -4.62M | $ -4.54M | $ -3.54M | $ -2.56M | $ -1.06M |
EBITDA | $ -4.20M | $ -4.33M | $ -3.31M | $ -3.25M | $ -924.55K |
Net Income | $ -4.81M | $ -4.73M | $ -3.55M | $ -3.44M | $ -1.07M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 158.22K | $ 164.30K | $ 3.02M | $ 905.05K | $ 128.57K |
Total Assets | $ 7.79M | $ 9.25M | $ 8.46M | $ 4.76M | $ 1.98M |
Total Debt | $ 3.85M | $ 7.16M | $ 3.85M | $ 3.39M | $ 2.59M |
Net Debt | $ 3.69M | $ 7.00M | $ 831.12K | $ 2.49M | $ 2.46M |
Total Liabilities | $ 5.19M | $ 8.41M | $ 4.17M | $ 3.57M | $ 2.73M |
Stockholders' Equity | $ 2.60M | $ 846.41K | $ 4.29M | $ 1.20M | $ -752.40K |
Cash Flow | |||||
Free Cash Flow | $ -4.56M | $ -5.59M | $ -3.98M | $ -2.45M | $ -1.00M |
Operating Cash Flow | $ -3.45M | $ -3.18M | $ -3.30M | $ -1.95M | $ -884.93K |
Investing Cash Flow | $ -977.22K | $ -2.41M | $ -681.53K | $ -498.22K | $ -115.84K |
Financing Cash Flow | $ 4.42M | $ 2.74M | $ 6.09M | $ 3.22M | $ 1.13M |