Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 675.00K | $ 951.00K | $ 0.00 | $ 0.00 |
Gross Profit | $ 0.00 | $ 675.00K | $ 944.00K | $ -1.00K | $ 0.00 |
Operating Income | $ -32.12M | $ -20.77M | $ -18.05M | $ -8.98M | $ -2.02M |
EBITDA | $ -36.23M | $ -30.18M | $ -18.05M | $ -8.98M | $ 0.00 |
Net Income | $ -36.73M | $ -30.54M | $ -18.06M | $ -10.63M | $ -2.51M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 26.14M | $ 9.70M | $ 455.00K | $ 16.58M | $ 0.00 |
Total Assets | $ 31.67M | $ 14.19M | $ 2.82M | $ 18.74M | $ 204.00K |
Total Debt | $ 773.00K | $ 811.00K | $ 155.00K | $ 306.00K | $ 2.51M |
Net Debt | $ -25.37M | $ -8.89M | $ -300.00K | $ -16.27M | $ 2.51M |
Total Liabilities | $ 24.24M | $ 18.00M | $ 3.28M | $ 2.26M | $ 2.88M |
Stockholders' Equity | $ 7.43M | $ -3.81M | $ -466.00K | $ 16.48M | $ -2.67M |
Cash Flow | |||||
Free Cash Flow | $ -28.65M | $ -18.30M | $ -15.65M | $ -5.80M | $ -1.46M |
Operating Cash Flow | $ -28.57M | $ -18.28M | $ -15.65M | $ -5.77M | $ -1.46M |
Investing Cash Flow | $ -72.00K | $ -12.00K | $ -2.00K | $ -29.00K | $ 0.00 |
Financing Cash Flow | $ 45.09M | $ 27.54M | $ -471.00K | $ 22.38M | $ 1.44M |