Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.63M | $ 1.07M | $ 1.21M | $ 1.18M | $ 1.04M |
Gross Profit | $ 1.63M | $ 691.90K | $ 764.28K | $ 809.30K | $ 731.38K |
Operating Income | $ -17.79M | $ -14.51M | $ -11.60M | $ -8.34M | $ -6.93M |
EBITDA | $ -20.11M | $ -13.17M | $ -10.49M | $ -6.55M | $ -5.80M |
Net Income | $ -18.82M | $ -14.25M | $ -11.39M | $ -7.54M | $ -6.91M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 0.00 | $ 21.72M | $ 12.96M | $ 24.78M | $ 3.32M |
Total Assets | $ 0.00 | $ 27.76M | $ 16.90M | $ 28.58M | $ 7.61M |
Total Debt | $ 7.44M | $ 6.70M | $ 543.72K | $ 990.21K | $ 2.06M |
Net Debt | $ 7.44M | $ -15.02M | $ -12.42M | $ -23.79M | $ -1.27M |
Total Liabilities | $ 1.56M | $ 9.40M | $ 1.65M | $ 2.24M | $ 59.42M |
Stockholders' Equity | $ 2.30M | $ 18.35M | $ 15.24M | $ 26.33M | $ -51.82M |
Cash Flow | |||||
Free Cash Flow | $ -20.21M | $ -11.42M | $ -11.14M | $ -8.24M | $ -4.96M |
Operating Cash Flow | $ -19.44M | $ -11.28M | $ -10.73M | $ -7.93M | $ -4.93M |
Investing Cash Flow | $ -847.76K | $ -143.92K | $ -407.48K | $ -306.87K | $ 968.32K |
Financing Cash Flow | $ 2.03M | $ 20.18M | $ -681.64K | $ 29.70M | $ 871.65K |