Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 743.95K | $ 3.02M | $ 48.10K | $ 40.00K | $ 24.00K |
Gross Profit | $ -1.11M | $ 336.50K | $ -1.35M | $ 24.85K | $ 24.00K |
Operating Income | $ -8.64M | $ -4.76M | $ -3.17M | $ -398.37K | $ -412.43K |
EBITDA | $ -8.56M | $ -4.69M | $ -3.12M | $ -10.75K | $ -475.97K |
Net Income | $ -8.10M | $ -4.62M | $ -3.16M | $ -668.96K | $ -548.23K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 10.45M | $ 5.99M | $ 11.13M | $ 95.39K | $ 20.03K |
Total Assets | $ 16.12M | $ 9.92M | $ 12.41M | $ 130.39K | $ 37.49K |
Total Debt | $ 0.00 | $ 0.00 | $ 0.00 | $ 515.99K | $ 306.25K |
Net Debt | $ -10.45M | $ -4.05M | $ -11.13M | $ 420.60K | $ 286.22K |
Total Liabilities | $ 1.37M | $ 1.66M | $ 86.37K | $ 592.37K | $ 407.38K |
Stockholders' Equity | $ 14.75M | $ 8.25M | $ 12.33M | $ -461.98K | $ -369.89K |
Cash Flow | |||||
Free Cash Flow | $ -9.15M | $ -5.15M | $ -1.93M | $ -502.30K | $ -287.89K |
Operating Cash Flow | $ -9.03M | $ -4.95M | $ -1.84M | $ -502.02K | $ -287.45K |
Investing Cash Flow | $ 1.85M | $ -2.16M | $ 28.34K | $ -275.00 | $ -439.00 |
Financing Cash Flow | $ 13.58M | $ 25.05K | $ 12.87M | $ 577.38K | $ 299.00K |