Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 803.80K | $ 1.33M | $ 921.24K | $ 2.04M | $ 3.07M |
Gross Profit | $ -3.49M | $ -8.56M | $ -8.63M | $ -8.89M | $ -4.85M |
Operating Income | $ -10.34M | $ -17.04M | $ -14.95M | $ -12.64M | $ -10.35M |
EBITDA | $ 1.58M | $ -27.27M | $ -5.14M | $ -14.03M | $ -9.97M |
Net Income | $ 5.35M | $ -23.14M | $ -9.96M | $ -14.81M | $ -10.44M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.02M | $ 1.44M | $ 2.27M | $ 6.16M | $ 213.39K |
Total Assets | $ 22.75M | $ 13.28M | $ 8.91M | $ 11.76M | $ 5.33M |
Total Debt | $ 23.45M | $ 47.06M | $ 42.36M | $ 43.21M | $ 35.15M |
Net Debt | $ 19.42M | $ 45.62M | $ 40.08M | $ 37.05M | $ 34.93M |
Total Liabilities | $ 108.66M | $ 89.83M | $ 71.40M | $ 69.67M | $ 58.63M |
Stockholders' Equity | $ -32.48M | $ -32.35M | $ -26.03M | $ -27.63M | $ -29.29M |
Cash Flow | |||||
Free Cash Flow | $ -11.52M | $ -10.60M | $ -5.44M | $ -9.18M | $ -5.46M |
Operating Cash Flow | $ -10.17M | $ -9.25M | $ -5.43M | $ -9.18M | $ -5.44M |
Investing Cash Flow | $ -1.03M | $ -2.35M | $ 322.99K | $ 0.00 | $ -15.49K |
Financing Cash Flow | $ 13.78M | $ 10.77M | $ 1.21M | $ 15.13M | $ 2.88M |