Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 451.00K | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Gross Profit | $ 3.00K | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Operating Income | $ -2.17M | $ -765.00K | $ -880.00K | $ -1.03M | $ -948.00K |
EBITDA | $ -930.00K | $ -764.00K | $ -879.00K | $ -1.03M | $ -947.00K |
Net Income | $ -1.03M | $ -1.78K | $ -1.35M | $ 435.00K | $ -782.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.14M | $ 2.01M | $ 3.72M | $ 6.13M | $ 6.04M |
Total Assets | $ 8.55M | $ 2.43M | $ 4.19M | $ 6.62M | $ 6.50M |
Total Debt | $ 138.00K | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Net Debt | $ -233.00K | $ -1.40M | $ -2.09M | $ -2.97M | $ -3.63M |
Total Liabilities | $ 3.12M | $ 206.00K | $ 187.00K | $ 1.28M | $ 254.00K |
Stockholders' Equity | $ 5.43M | $ 2.22M | $ 4.00M | $ 5.33M | $ 6.25M |
Cash Flow | |||||
Free Cash Flow | $ -1.67M | $ -707.00K | $ -901.00K | $ -1.05M | $ -851.00K |
Operating Cash Flow | $ -1.62M | $ -707.00K | $ -901.00K | $ -1.05M | $ -850.00K |
Investing Cash Flow | $ -844.00K | $ 41.00K | $ 36.00K | $ 8.00K | $ 32.00K |
Financing Cash Flow | $ 1.45M | $ 0.00 | $ 0.00 | $ 385.00K | $ 0.00 |