Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 398.01K | $ 232.00K | $ 5.07M | $ 1.59M | $ 134.60K |
Gross Profit | $ -134.91K | $ 91.44K | $ 4.59M | $ 1.30M | $ -195.72K |
Operating Income | $ 0.00 | $ -28.74M | $ -22.42M | $ -19.93M | $ -11.64M |
EBITDA | $ -23.67M | $ -27.99M | $ -21.41M | $ -19.79M | $ -11.36M |
Net Income | $ -24.43M | $ -28.88M | $ -22.09M | $ -20.98M | $ -29.88M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 20.00M | $ 14.34M | $ 23.12M | $ 19.37M | $ 19.02M |
Total Assets | $ 23.05M | $ 20.18M | $ 29.18M | $ 23.78M | $ 22.65M |
Total Debt | $ 1.17M | $ 1.70M | $ 2.95M | $ 1.80M | $ 3.74M |
Net Debt | $ -18.83M | $ -12.65M | $ -20.17M | $ -17.57M | $ -15.24M |
Total Liabilities | $ 3.22M | $ 3.35M | $ 5.46M | $ 4.84M | $ 5.93M |
Stockholders' Equity | $ 19.83M | $ 16.83M | $ 23.72M | $ 18.94M | $ 16.72M |
Cash Flow | |||||
Free Cash Flow | $ -15.96M | $ -17.66M | $ -19.88M | - | - |
Operating Cash Flow | $ 0.00 | $ -17.53M | $ -19.69M | $ -13.69M | $ -11.17M |
Investing Cash Flow | $ -72.65K | $ -132.60K | $ -183.52K | - | - |
Financing Cash Flow | $ 22.60M | $ 8.84M | $ 25.38M | $ 14.19M | $ 23.92M |