Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 22.65M | $ 41.62M | $ 31.13M | $ 26.20M | $ 23.71M |
Gross Profit | $ -411.00K | $ -759.00K | $ 442.00K | $ -2.47M | $ -861.00K |
Operating Income | $ -6.36M | $ -7.30M | $ -6.64M | $ -11.29M | $ -14.56M |
EBITDA | $ -6.83M | $ -5.11M | $ -5.87M | $ -8.77M | $ -11.71M |
Net Income | $ -8.97M | $ -7.86M | $ -8.95M | $ -11.73M | $ -14.87M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.14M | $ 3.94M | $ 5.83M | $ 5.26M | $ 8.44M |
Total Assets | $ 9.32M | $ 27.43M | $ 31.31M | $ 34.80M | $ 40.49M |
Total Debt | $ 5.57M | $ 9.86M | $ 8.56M | $ 8.33M | $ 5.20M |
Net Debt | $ 4.43M | $ 5.92M | $ 2.74M | $ 3.07M | $ -3.25M |
Total Liabilities | $ 12.32M | $ 14.52M | $ 12.82M | $ 11.38M | $ 8.75M |
Stockholders' Equity | $ -3.00M | $ 12.91M | $ 18.50M | $ 23.42M | $ 31.74M |
Cash Flow | |||||
Free Cash Flow | $ -3.11M | $ -4.50M | $ -5.64M | $ -9.13M | $ -17.67M |
Operating Cash Flow | $ -2.42M | $ -3.94M | $ -4.20M | $ -7.95M | $ -13.45M |
Investing Cash Flow | $ 990.00K | $ -454.00K | $ -798.00K | $ -919.00K | $ -8.47M |
Financing Cash Flow | $ -1.37M | $ 2.51M | $ 5.56M | $ 5.68M | $ 23.10M |