Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 445.44K | $ 743.95K | $ 3.02M | $ 48.10K | $ 40.00K |
Gross Profit | $ -912.71K | $ -1.11M | $ 336.50K | $ -1.35M | $ 24.85K |
Operating Income | $ -12.80M | $ -8.64M | $ -4.76M | $ -3.17M | $ -398.37K |
EBITDA | $ -12.21M | $ -8.56M | $ -4.69M | $ -3.12M | $ -10.75K |
Net Income | $ -12.43M | $ -8.10M | $ -4.62M | $ -3.16M | $ -668.96K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 10.65M | $ 10.45M | $ 5.99M | $ 11.13M | $ 95.39K |
Total Assets | $ 19.18M | $ 16.12M | $ 9.92M | $ 12.41M | $ 130.39K |
Total Debt | $ 652.70K | $ 0.00 | $ 0.00 | $ 0.00 | $ 515.99K |
Net Debt | $ -10.00M | $ -10.45M | $ -4.05M | $ -11.13M | $ 420.60K |
Total Liabilities | $ 3.71M | $ 1.37M | $ 1.66M | $ 86.37K | $ 592.37K |
Stockholders' Equity | $ 15.47T | $ 14.75M | $ 8.25M | $ 12.33M | $ -461.98K |
Cash Flow | |||||
Free Cash Flow | $ -11.24M | $ -9.15M | $ -5.15M | $ -1.93M | $ -502.30K |
Operating Cash Flow | $ -10.59M | $ -9.03M | $ -4.95M | $ -1.84M | $ -502.02K |
Investing Cash Flow | $ -653.54K | $ 1.85M | $ -2.16M | $ 28.34K | $ -275.00 |
Financing Cash Flow | $ 11.45M | $ 13.58M | $ 25.05K | $ 12.87M | $ 577.38K |