Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 9.59M | $ 949.19K | $ 0.00 | - |
Gross Profit | $ 0.00 | $ -1.15M | $ -454.19K | $ -194.28K | - |
Operating Income | $ -5.23M | $ -8.24M | $ -5.55M | $ -6.19M | $ -6.13M |
EBITDA | $ -4.07M | $ 1.00M | $ -13.19M | $ -6.54M | $ -6.35M |
Net Income | $ -7.54M | $ -773.94K | $ -16.47M | $ -6.48M | - |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.04M | $ 1.42M | $ 20.73M | $ 319.87K | $ 2.65M |
Total Assets | $ 35.76M | $ 38.05M | $ 35.67M | $ 18.15M | $ 3.02M |
Total Debt | $ 1.38M | $ 5.13M | $ 194.18K | $ 3.29M | $ 1.85M |
Net Debt | $ 338.76K | $ 3.71M | $ -20.54M | $ 2.97M | $ -2.65M |
Total Liabilities | $ 41.91M | $ 42.13M | $ 42.58M | $ 9.27M | $ 1.82M |
Stockholders' Equity | $ -729.26K | $ 62.07K | $ -4.26M | $ 9.78M | $ 1.59M |
Cash Flow | |||||
Free Cash Flow | $ 84.77K | $ -22.34M | $ -13.59M | $ -16.43M | - |
Operating Cash Flow | $ 84.77K | $ -4.08M | $ -8.45M | $ -2.60M | - |
Investing Cash Flow | $ -3.19M | $ -18.14M | $ -5.14M | $ -17.28M | - |
Financing Cash Flow | $ 2.73M | $ 3.02M | $ 34.00M | $ 17.59M | $ 4.08M |