Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 60.00K |
Gross Profit | $ -216.78K | $ -138.46K | $ -131.72K | $ -40.12K | $ 60.00K |
Operating Income | $ -3.19M | $ -3.93M | $ -2.17M | $ -1.99M | $ -1.78M |
EBITDA | $ -2.74M | $ -3.79M | $ -2.01M | $ -1.95M | $ 1.04M |
Net Income | $ -3.06M | $ -3.96M | $ -2.17M | $ -2.37M | $ 1.01M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 41.01K | $ 211.90K | $ 1.16M | $ 286.58K | $ 110.63K |
Total Assets | $ 1.03M | $ 1.11M | $ 1.84M | $ 892.50K | $ 609.59K |
Total Debt | $ 3.52M | $ 2.97M | $ 2.86M | $ 3.29M | $ 3.24M |
Net Debt | $ 3.48M | $ 2.76M | $ 1.70M | $ 3.00M | $ 3.13M |
Total Liabilities | $ 4.59M | $ 3.46M | $ 3.23M | $ 4.23M | $ 3.94M |
Stockholders' Equity | $ -3.56M | $ -2.36M | $ -1.40M | $ -3.34M | $ -3.33M |
Cash Flow | |||||
Free Cash Flow | $ -1.92M | $ -2.24M | $ -2.70M | $ -1.13M | $ -1.30M |
Operating Cash Flow | $ -1.60M | $ -2.04M | $ -2.47M | $ -921.45K | $ -1.20M |
Investing Cash Flow | $ -320.50K | $ -205.52K | $ -233.13K | $ -206.31K | $ -118.55K |
Financing Cash Flow | $ 1.75M | $ 1.29M | $ 3.58M | $ 1.30M | $ 1.32M |