Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 72.10K | $ 72.10K | $ 72.10K | $ 71.26K | $ 40.92K |
Gross Profit | $ 66.26K | $ 66.26K | $ 66.26K | $ 66.26K | $ -135.20K |
Operating Income | $ -4.71M | $ -3.86M | $ -3.65M | $ -2.74M | $ -2.57M |
EBITDA | $ -4.38M | $ -3.63M | $ -3.91M | $ 4.19M | $ -2.39M |
Net Income | $ -4.39M | $ -3.70M | $ -3.91M | $ 3.90M | $ -3.13M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 7.08M | $ 7.67M | $ 11.37M | $ 10.26M | $ 1.13M |
Total Assets | $ 7.41M | $ 7.75M | $ 11.64M | $ 10.49M | $ 1.43M |
Total Debt | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 18.90K |
Net Debt | $ -3.91M | $ -3.52M | $ -11.37M | $ -9.84M | $ -1.11M |
Total Liabilities | $ 2.38M | $ 1.57M | $ 1.30M | $ 1.43M | $ 145.97K |
Stockholders' Equity | $ 5.03M | $ 6.18M | $ 10.34M | $ 9.06M | $ 1.28M |
Cash Flow | |||||
Free Cash Flow | $ -3.83M | $ -3.22M | $ -3.50M | $ -2.28M | $ -1.16M |
Operating Cash Flow | $ -3.83M | $ -3.22M | $ -3.50M | $ -2.28M | $ -1.16M |
Investing Cash Flow | $ 973.78K | $ -4.15M | $ 86.71K | $ 7.19M | $ 39.00K |
Financing Cash Flow | $ 3.24M | $ -471.12K | $ 4.94M | $ 3.79M | $ 2.13M |