Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 6.47M | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Gross Profit | $ 1.36M | $ -17.72K | $ -12.95K | $ -2.30K | $ 0.00 |
Operating Income | $ -3.80M | $ -5.18M | $ -3.25M | $ -7.02M | $ -1.08M |
EBITDA | $ -3.34M | $ -53.20M | $ -4.48M | $ -7.11M | $ -1.08M |
Net Income | $ -5.58M | $ -40.00M | $ -2.56M | $ -7.11M | $ -1.20M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 650.18K | $ 1.93M | $ 88.24K | $ 10.21M | $ 15.28M |
Total Assets | $ 50.18M | $ 30.48M | $ 28.11M | $ 10.93M | $ 15.80M |
Total Debt | $ 7.74M | $ 15.26K | $ 0.00 | $ 0.00 | $ 0.00 |
Net Debt | $ 7.09M | $ -1.91M | $ -88.24K | $ -10.21M | $ -15.28M |
Total Liabilities | $ 14.29M | $ 3.78M | $ 12.42M | $ 141.87K | $ 524.07K |
Stockholders' Equity | $ 35.89M | $ 26.70M | $ 15.68M | $ 10.79M | $ 15.27M |
Cash Flow | |||||
Free Cash Flow | $ -5.50M | $ -7.24M | $ -2.07M | $ -4.71M | $ -1.33M |
Operating Cash Flow | $ -3.73M | $ -5.34M | $ -2.01M | $ -4.70M | $ -1.33M |
Investing Cash Flow | $ -3.80M | $ -1.07M | $ -397.20K | $ -23.01K | $ 34.59K |
Financing Cash Flow | $ 6.07M | $ 8.01M | $ 2.48M | $ -351.59K | $ 16.54M |