Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 2.36M | $ 577.92K | $ 27.69K | - | $ 181.00 |
Gross Profit | $ -1.09M | $ -1.94M | $ -1.24M | - | $ -731.09K |
Operating Income | $ -7.78M | $ -8.32M | $ -7.97M | - | $ -931.89K |
EBITDA | $ -5.32M | $ -6.48M | $ -9.65M | - | $ -1.69M |
Net Income | $ -9.34M | $ -9.32M | $ -12.14M | - | $ -2.54M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 2.00M | $ 6.15M | $ 1.48M | $ 962.49K | $ 3.16M |
Total Assets | $ 9.59M | $ 13.86M | $ 9.86M | $ 7.80M | $ 5.34M |
Total Debt | $ 15.68M | $ 11.81M | $ 6.23M | $ 0.00 | $ 103.09K |
Net Debt | $ 13.68M | $ 5.66M | $ 4.74M | $ -962.49K | $ -3.06M |
Total Liabilities | $ 17.52M | $ 13.01M | $ 7.80M | $ 7.36M | $ 428.00K |
Stockholders' Equity | $ -7.94M | $ 848.19K | $ 2.06M | $ 437.66K | $ 4.91M |
Cash Flow | |||||
Free Cash Flow | $ -5.60M | $ -7.35M | $ -6.54M | - | $ -113.25K |
Operating Cash Flow | $ -5.09M | $ -6.68M | $ -4.87M | - | $ -82.51K |
Investing Cash Flow | $ -510.43K | $ -898.42K | $ -1.68M | - | $ -1.57M |
Financing Cash Flow | $ 1.26M | $ 12.10M | $ 7.05M | $ 1.64M | $ 2.75M |