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 | $ 0.00 | $ -357.00K | $ -381.00K | $ -345.00K | $ -167.00K |
Operating Income | $ -24.68M | $ -26.96M | $ -21.24M | $ -13.32M | $ -9.24M |
EBITDA | $ -23.09M | $ -26.61M | $ -19.16M | $ -12.98M | $ -8.89M |
Net Income | $ -23.49M | $ -25.65M | $ -6.54M | $ -12.13M | $ -9.28M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 18.35M | $ 20.65M | $ 45.08M | $ 2.18M | $ 2.08M |
Total Assets | $ 41.56M | $ 45.80M | $ 51.13M | $ 5.45M | $ 5.22M |
Total Debt | $ 19.31M | $ 20.70M | $ 955.00K | $ 1.81M | $ 2.47M |
Net Debt | $ 961.00K | $ 42.00K | $ -44.12M | $ -366.00K | $ 386.00K |
Total Liabilities | $ 23.95M | $ 25.04M | $ 6.82M | $ 2.99M | $ 3.27M |
Stockholders' Equity | $ 17.61M | $ 20.76M | $ 44.31M | $ 2.46M | $ 1.95M |
Cash Flow | |||||
Free Cash Flow | $ -21.34M | $ -24.59M | $ -19.13M | $ -11.52M | $ -7.77M |
Operating Cash Flow | $ -20.79M | $ -23.70M | $ -18.79M | $ -10.95M | $ -7.62M |
Investing Cash Flow | $ -556.00K | $ -887.00K | $ -338.00K | $ -572.00K | $ -150.00K |
Financing Cash Flow | $ 19.05M | $ 133.00K | $ 63.39M | $ 11.62M | $ 9.19M |