Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 110.92K |
Gross Profit | $ -202.95K | $ -181.68K | $ -180.69K | $ -190.19K | $ -534.65K |
Operating Income | $ -7.92M | $ -7.48M | $ -6.72M | $ -5.57M | $ -2.38M |
EBITDA | $ -6.48M | $ -7.45M | $ -5.73M | $ -4.86M | $ -2.01M |
Net Income | $ -8.72M | $ -8.81M | $ -7.07M | $ -21.93M | $ -5.72M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 2.71M | $ 804.56K | $ 1.66M | $ 6.35M | $ 117.91K |
Total Assets | $ 5.30M | $ 4.40M | $ 6.11M | $ 9.63M | $ 2.31M |
Total Debt | $ 81.49K | $ 3.02M | $ 1.78M | $ 0.00 | $ 11.90M |
Net Debt | $ -2.62M | $ 2.22M | $ 114.52K | $ -6.35M | $ 11.78M |
Total Liabilities | $ 604.01K | $ 3.98M | $ 2.26M | $ 223.20K | $ 15.42M |
Stockholders' Equity | $ 4.69M | $ 420.42K | $ 3.85M | $ 9.41M | $ -13.10M |
Cash Flow | |||||
Free Cash Flow | $ -5.11M | $ -5.54M | $ -6.68M | $ -7.02M | $ -2.86M |
Operating Cash Flow | $ -5.09M | $ -4.50M | $ -4.75M | $ -5.47M | $ -1.99M |
Investing Cash Flow | $ -1.00M | $ -1.03M | $ -1.93M | $ -1.55M | $ -870.26K |
Financing Cash Flow | $ 8.00M | $ 4.68M | $ 2.00M | $ 13.25M | $ 2.69M |