Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | $ 465.44K | $ 1.48M | $ 1.26M | $ 657.09K |
Gross Profit | $ 1.17K | $ 266.19K | $ 262.21K | $ 200.45K |
Operating Income | $ -8.07M | $ -4.76M | $ -1.26M | $ -23.57K |
EBITDA | $ -7.59M | $ -4.31M | $ -1.00M | $ 70.12K |
Net Income | $ -8.12M | $ -4.77M | $ -1.13M | $ 29.97K |
Balance Sheet | ||||
Cash & Short-Term Investments | $ 194.11K | $ 1.81M | $ 945.26K | $ 273.59K |
Total Assets | $ 3.03M | $ 5.83M | $ 3.00M | $ 506.45K |
Total Debt | $ 2.45M | $ 1.89M | $ 2.63M | $ 143.74K |
Net Debt | $ 2.26M | $ 81.03K | $ 1.68M | $ -129.85K |
Total Liabilities | $ 3.42M | $ 3.40M | $ 4.33M | $ 471.33K |
Stockholders' Equity | $ -381.06K | $ 2.43M | $ -1.32M | $ 35.12K |
Cash Flow | ||||
Free Cash Flow | $ -9.51M | $ -5.08M | $ -683.83K | $ 190.79K |
Operating Cash Flow | $ -9.51M | $ -4.94M | $ -609.95K | $ 244.10K |
Investing Cash Flow | $ -2.52K | $ -139.76K | $ -73.89K | $ -53.31K |
Financing Cash Flow | $ 8.06M | $ 5.90M | $ 1.38M | $ 66.03K |