Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 438.47K | $ 122.60K | $ 36.00K | $ 36.00K | $ 36.00K |
Gross Profit | $ 323.67K | $ 106.98K | $ 23.93K | $ 36.00K | $ 36.00K |
Operating Income | $ -1.01M | $ -54.39K | $ -299.63K | $ -319.33K | $ -284.79K |
EBITDA | $ -543.79K | $ -16.32K | $ -270.63K | $ -309.51K | $ -275.88K |
Net Income | $ -920.36K | $ -34.11K | $ -262.43K | $ -320.13K | $ -283.39K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.89K | $ 11.73K | $ 60.36K | $ 236.59K | $ 366.27K |
Total Assets | $ 9.31M | $ 125.84K | $ 145.32K | $ 353.72K | $ 654.74K |
Total Debt | $ 4.66M | $ 56.96K | $ 29.69K | $ 112.95K | $ 124.63K |
Net Debt | $ 4.65M | $ 45.23K | $ -30.68K | $ -123.63K | $ -241.64K |
Total Liabilities | $ 5.99M | $ 217.18K | $ 202.55K | $ 148.52K | $ 129.40K |
Stockholders' Equity | $ 2.33M | $ -91.34K | $ -57.23K | $ 205.21K | $ 525.34K |
Cash Flow | |||||
Free Cash Flow | $ -339.94K | $ -39.88K | $ -175.74K | $ -271.79K | $ -286.87K |
Operating Cash Flow | $ -337.84K | $ -30.84K | $ -154.60K | $ -271.79K | $ -277.07K |
Investing Cash Flow | $ 1.09K | $ -9.04K | $ -21.14K | $ 108.70K | $ -9.80K |
Financing Cash Flow | $ 329.91K | $ -8.76K | $ -483.00 | $ 33.40K | $ 0.00 |