Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 401.49K | $ 203.55K | $ 0.00 | $ 0.00 | $ 0.00 |
Gross Profit | $ -237.02K | $ -501.13K | $ -751.78K | $ -837.86K | $ -528.16K |
Operating Income | $ -8.89M | $ -27.31M | $ -2.49M | $ -2.85M | $ -870.47K |
EBITDA | $ 0.00 | $ 0.00 | $ -1.74M | $ -2.01M | $ -342.31K |
Net Income | $ -13.13M | $ -28.09M | $ -2.49M | $ -3.16M | $ -870.47K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 10.06K | $ 414.57K | $ 1.28M | $ 102.26K | $ 0.00 |
Total Assets | $ 17.40M | $ 22.79M | $ 8.78M | $ 7.90M | $ 8.66M |
Total Debt | $ 1.85M | $ 5.73M | $ 392.19K | $ 382.60K | $ 0.00 |
Net Debt | $ 1.84M | $ 5.31M | $ -890.37K | $ 280.34K | $ 0.00 |
Total Liabilities | $ 6.44M | $ 11.21M | $ 560.16K | $ 679.27K | $ 172.36K |
Stockholders' Equity | $ 10.96M | $ 11.58M | $ 8.22M | $ 7.22M | $ 8.49M |
Cash Flow | |||||
Free Cash Flow | $ -4.99M | $ -13.95M | $ -1.96M | $ -513.34K | $ -200.00K |
Operating Cash Flow | $ -2.46M | $ -2.27M | $ -1.66M | $ -513.34K | $ -200.00K |
Investing Cash Flow | $ -2.53M | $ -14.37M | $ -302.72K | $ 0.00 | $ 0.00 |
Financing Cash Flow | $ 4.58M | $ 15.77M | $ 3.14M | $ 615.60K | $ 200.00K |