Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 621.00K | $ 285.00K | $ 0.00 | $ -43.40K | $ 0.00 |
Gross Profit | $ 250.00K | $ 85.00K | $ 0.00 | $ -43.40K | $ 0.00 |
Operating Income | $ -3.50M | $ -2.47M | $ -13.27M | $ -2.11M | $ -969.00K |
EBITDA | $ -4.73M | $ -2.08M | $ -2.55M | $ -2.14M | $ -590.00K |
Net Income | $ -5.07M | $ -2.42M | $ -13.57M | $ -2.46M | $ -3.29M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 3.62M | $ 411.00K | $ 876.46K | $ 1.32M | $ 486.03K |
Total Assets | $ 7.30M | $ 4.27M | $ 4.79M | $ 2.12M | $ 5.08M |
Total Debt | $ 190.00K | $ 316.00K | $ 571.25K | $ 1.22M | $ 621.73K |
Net Debt | $ -3.43M | $ -95.00K | $ -305.21K | $ -100.14K | $ 135.70K |
Total Liabilities | $ 2.29M | $ 1.39M | $ 1.53M | $ 46.84K | $ 1.50M |
Stockholders' Equity | $ 4.09M | $ 2.88M | $ 2.34M | $ 2.07M | $ 3.58M |
Cash Flow | |||||
Free Cash Flow | $ -2.84M | $ -2.55M | $ -2.43M | - | $ -404.75K |
Operating Cash Flow | $ -2.82M | $ -2.54M | $ -2.37M | - | $ -386.94K |
Investing Cash Flow | $ -19.00K | $ -11.00K | $ 325.46K | - | $ -72.03K |
Financing Cash Flow | $ 6.17M | $ 2.08M | $ 2.56M | $ 2.42M | $ 367.77K |