Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 9.61M | $ 1.99M | $ 1.50M | $ 564.00K | $ 541.00K |
Gross Profit | $ 2.31M | $ -896.00K | $ -566.00K | $ 126.00K | $ 541.00K |
Operating Income | $ -23.25M | $ -20.94M | $ -16.56M | $ -17.51M | $ -11.75M |
EBITDA | $ -23.25M | $ -24.49M | $ -15.89M | $ -17.90M | $ -23.59M |
Net Income | $ -31.12M | $ -31.45M | $ -24.83M | $ -30.31M | $ -35.65M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 17.29M | $ 4.50M | $ 10.00M | $ 10.96M | $ 7.29M |
Total Assets | $ 134.49M | $ 107.37M | $ 110.79M | $ 112.49M | $ 74.36M |
Total Debt | $ 29.18M | $ 61.22M | $ 70.39M | $ 68.72M | $ 95.83M |
Net Debt | $ 11.89M | $ 56.71M | $ 60.39M | $ 57.76M | $ 88.54M |
Total Liabilities | $ 100.53M | $ 67.41M | $ 76.56M | $ 71.88M | $ 99.66M |
Stockholders' Equity | $ 33.96M | $ 39.97M | $ 34.22M | $ 40.61M | $ -25.30M |
Cash Flow | |||||
Free Cash Flow | $ -22.47M | $ -26.71M | $ -21.98M | $ -38.18M | $ -19.16M |
Operating Cash Flow | $ -21.53M | $ -20.92M | $ -18.60M | $ -15.27M | $ -13.43M |
Investing Cash Flow | $ -1.18M | $ -5.79M | $ -4.12M | $ -23.47M | $ -9.84M |
Financing Cash Flow | $ 35.51M | $ 17.57M | $ 16.65M | $ 51.18M | $ 14.87M |