Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.02M | $ 1.27M | $ 178.15K | $ 862.16K | $ 201.70K |
Gross Profit | $ 2.56M | $ 1.27M | $ -3.55M | $ 590.08K | $ -818.86K |
Operating Income | $ -39.67M | $ -12.60M | $ -20.42M | $ -6.41M | $ -5.47M |
EBITDA | $ -48.19M | $ 15.07M | $ -41.36M | $ -28.81M | $ -4.24M |
Net Income | $ -53.32M | $ 9.16M | $ -72.27M | $ -24.58M | $ 14.93M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 954.27K | $ 22.70M | $ 2.52M | $ 6.84M | $ 6.41M |
Total Assets | $ 91.31M | $ 106.47M | $ 100.05M | $ 126.95M | $ 43.12M |
Total Debt | $ 5.32M | $ 10.93M | $ 8.73M | $ 17.53M | $ 3.56M |
Net Debt | $ 5.32M | $ 7.15M | $ 6.21M | $ 11.62M | $ 1.13M |
Total Liabilities | $ 31.54M | $ 28.19M | $ 43.69M | $ 33.98M | $ 11.34M |
Stockholders' Equity | $ 59.77M | $ 78.28M | $ 53.60M | $ 89.57M | $ 31.78M |
Cash Flow | |||||
Free Cash Flow | $ -14.88M | $ -27.64M | $ -15.30M | $ -7.57M | $ -3.90M |
Operating Cash Flow | $ -13.94M | $ -13.63M | $ -12.11M | $ -7.49M | $ -3.76M |
Investing Cash Flow | $ -6.48M | $ 3.63M | $ -3.73M | $ -16.10M | $ 3.21M |
Financing Cash Flow | $ 17.59M | $ 11.26M | $ 12.45M | $ 27.07M | $ 1.97M |