Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 56.00K | $ 142.00K | $ 500.00K | $ 3.04M | $ 54.00K |
Gross Profit | $ -138.00K | $ -29.00K | $ 355.00K | $ 2.89M | $ -1.23M |
Operating Income | $ -17.05M | $ -9.96M | $ -2.27M | $ -1.63M | $ -10.41M |
EBITDA | $ -10.49M | $ -9.78M | $ -2.60M | $ -1.59M | $ -8.74M |
Net Income | $ -11.14M | $ -14.80M | $ -2.68M | $ -1.26M | $ -10.87M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 3.67M | $ 345.00K | $ 532.23K | $ 1.31M | $ 527.00K |
Total Assets | $ 6.72M | $ 11.96M | $ 858.04K | $ 1.84M | $ 3.92M |
Total Debt | $ 268.00K | $ 4.37M | $ 1.81M | $ 398.17K | $ 6.30M |
Net Debt | $ -3.40M | $ 4.02M | $ 1.28M | $ 83.33K | $ 5.77M |
Total Liabilities | $ 6.22M | $ 6.61M | $ 38.64M | $ 36.95M | $ 9.32M |
Stockholders' Equity | $ 641.00K | $ 5.47M | $ -37.78M | $ -35.11M | $ -5.12M |
Cash Flow | |||||
Free Cash Flow | $ -17.16M | $ -7.80M | $ -2.09M | $ -2.36M | $ -7.84M |
Operating Cash Flow | $ -17.14M | $ -7.80M | $ -2.08M | $ -2.25M | $ -7.82M |
Investing Cash Flow | $ -22.00K | $ -10.00M | $ 980.94K | $ 823.32K | $ -20.00K |
Financing Cash Flow | $ 13.21M | $ 17.50M | $ 1.31M | $ 1.08M | $ 5.96M |