Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 5.17M | $ 1.53M | $ 116.50K | $ 303.75K | $ 346.14K |
Gross Profit | $ 5.17M | $ 240.51K | $ 59.53K | $ -46.95K | $ 47.15K |
Operating Income | $ -6.62M | $ -14.74M | $ -12.78M | $ -7.56M | $ -982.44K |
EBITDA | $ -7.82M | $ -13.20M | $ -11.56M | $ -7.39M | $ -774.41K |
Net Income | $ 0.00 | $ -14.93M | $ -12.22M | $ -8.19M | $ -1.57M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 0.00 | $ 3.37M | $ 14.21M | $ 28.57M | $ 1.11M |
Total Assets | $ 0.00 | $ 25.95M | $ 32.76M | $ 36.29M | $ 1.90M |
Total Debt | $ 5.26M | $ 6.24M | $ 6.62M | $ 857.06K | $ 712.79K |
Net Debt | $ 5.26M | $ 3.60M | $ -7.59M | $ -27.71M | $ -395.02K |
Total Liabilities | $ 0.00 | $ 7.78M | $ 8.65M | $ 2.11M | $ 1.73M |
Stockholders' Equity | $ 0.00 | $ 18.18M | $ 24.12M | $ 34.18M | $ 169.47K |
Cash Flow | |||||
Free Cash Flow | $ -10.67M | $ -15.62M | $ -19.13M | $ -5.18M | $ -734.27K |
Operating Cash Flow | $ -10.14M | $ -11.93M | $ -7.98M | $ -4.05M | $ -726.30K |
Investing Cash Flow | $ -528.24K | $ -3.76M | $ -11.15M | $ -1.13M | $ -16.73K |
Financing Cash Flow | $ 12.18M | $ 4.43M | $ 5.18M | $ 32.64M | $ 1.84M |