Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Gross Profit | $ -96.28K | $ -2.32M | $ -2.28M | $ -76.17K | $ -78.62K |
Operating Income | $ -12.01M | $ -5.70M | $ -13.74M | $ -13.25M | $ -9.59M |
EBITDA | $ 2.61M | $ -8.83M | $ -11.23M | $ -12.96M | $ -11.89M |
Net Income | $ -20.97K | $ -12.33M | $ -2.30M | $ -10.53M | $ -8.94M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 45.01M | $ 4.60M | $ 4.73M | $ 21.39M | $ 3.43M |
Total Assets | $ 173.80M | $ 108.42M | $ 115.06M | $ 95.70M | $ 73.49M |
Total Debt | $ 289.00K | $ 465.33K | $ 713.40K | $ 485.31K | $ 479.99K |
Net Debt | $ -44.72M | $ -4.09M | $ -3.97M | $ -20.86M | $ -2.12M |
Total Liabilities | $ 48.69M | $ 35.21M | $ 33.23M | $ 7.33M | $ 6.37M |
Stockholders' Equity | $ 125.11M | $ 73.21M | $ 81.83M | $ 88.36M | $ 67.11M |
Cash Flow | |||||
Free Cash Flow | $ -16.49M | $ -2.28M | $ -35.47M | $ -15.20M | - |
Operating Cash Flow | $ -12.03M | $ 1.99M | $ -3.87M | $ -9.33M | - |
Investing Cash Flow | $ -8.97M | $ -1.95M | $ -31.60M | $ -2.13M | $ 2.37M |
Financing Cash Flow | $ 61.89M | $ -181.00K | $ 25.88M | $ 30.97M | $ 3.98M |