Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Gross Profit | $ 0.00 | $ -17.00K | $ -10.00K | $ -5.00K | $ -1.00K |
Operating Income | $ 0.00 | $ -4.91M | $ -4.76M | $ -3.67M | $ -730.00K |
EBITDA | $ 0.00 | $ -4.89M | $ -4.75M | $ -3.67M | $ -729.00K |
Net Income | $ 0.00 | $ -4.91M | $ -9.46M | $ -3.72M | $ -761.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 129.00K | $ 767.00K | $ 3.00M | $ 2.81M | $ 1.87M |
Total Assets | $ 251.00K | $ 999.00K | $ 3.29M | $ 2.94M | $ 2.09M |
Total Debt | $ 157.00K | $ 200.00K | $ 276.00K | $ 177.00K | $ 166.00K |
Net Debt | $ 28.00K | $ -567.00K | $ -2.73M | $ -2.64M | $ -1.70M |
Total Liabilities | $ 545.00K | $ 634.00K | $ 702.00K | $ 572.00K | $ 689.00K |
Stockholders' Equity | $ -294.00K | $ 365.00K | $ 2.59M | $ 2.37M | $ 1.40M |
Cash Flow | |||||
Free Cash Flow | $ -1.39M | $ -3.23M | $ -3.42M | $ -2.51M | $ -402.00K |
Operating Cash Flow | $ -1.39M | $ -3.23M | $ -3.38M | $ -2.48M | $ -402.00K |
Investing Cash Flow | $ 0.00 | $ -2.00K | $ -59.00K | $ -61.00K | $ 0.00 |
Financing Cash Flow | $ 750.00K | $ 1.00M | $ 3.63M | $ 3.49M | $ 2.04M |