Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 869.93K | $ 1.10M | $ 653.04K | $ 742.13K | $ 200.80K |
Gross Profit | $ 696.99K | $ 868.05K | $ 511.73K | $ 734.72K | $ 109.91K |
Operating Income | $ -4.84M | $ -5.79M | $ -5.93M | $ -3.18M | $ -2.22M |
EBITDA | $ -4.24M | $ -5.85M | $ -6.44M | $ -3.13M | $ -2.91M |
Net Income | $ 48.96M | $ -5.45M | $ -8.22M | $ -3.19M | $ -2.18M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.76M | $ 3.83M | $ 11.21M | $ 1.43M | $ 3.64M |
Total Assets | $ 156.99M | $ 11.42M | $ 14.59M | $ 3.71M | $ 6.21M |
Total Debt | $ 33.16M | $ 1.05M | $ 463.82K | $ 786.79K | $ 987.66K |
Net Debt | $ 31.40M | $ -2.77M | $ -10.74M | $ -639.13K | $ -2.65M |
Total Liabilities | $ 34.62M | $ 2.03M | $ 1.24M | $ 1.01M | $ 1.45M |
Stockholders' Equity | $ 122.36M | $ 9.38M | $ 13.35M | $ 2.70M | $ 4.75M |
Cash Flow | |||||
Free Cash Flow | $ -5.15M | $ -5.59M | $ -4.13M | $ -2.00M | $ -2.27M |
Operating Cash Flow | $ -5.15M | $ -5.59M | $ -4.10M | $ -1.98M | $ -2.14M |
Investing Cash Flow | $ -86.54M | $ -3.54M | $ -2.59M | $ -331.94K | $ -725.48K |
Financing Cash Flow | $ 89.67M | $ 1.75M | $ 16.47M | $ 37.25K | $ 6.44M |