Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 2.67M | $ 2.25M | $ 1.39M | $ 997.00K | $ 101.00K |
Gross Profit | $ -4.16M | $ -3.99M | $ -2.42M | $ -143.00K | $ 53.00K |
Operating Income | $ -13.71M | $ -10.33M | $ -9.28M | $ -3.80M | $ -96.00K |
EBITDA | $ -9.64M | $ -8.26M | $ -8.22M | $ -2.48M | $ -60.00K |
Net Income | $ -23.86M | $ -14.35M | $ -8.24M | $ -2.62M | $ -119.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 24.74M | $ 20.13M | $ 143.47M | $ 192.13M | $ 6.58M |
Total Assets | $ 517.59M | $ 382.12M | $ 354.00M | $ 341.43M | $ 37.28M |
Total Debt | $ 180.84M | $ 25.00M | $ 7.13M | $ 10.79M | $ 35.00M |
Net Debt | $ 156.10M | $ 4.88M | $ -136.34M | $ -181.34M | $ 28.42M |
Total Liabilities | $ 213.53M | $ 57.05M | $ 21.34M | $ 17.55M | $ 37.38M |
Stockholders' Equity | $ 301.78M | $ 322.63M | $ 329.48M | $ 323.68M | $ -102.00K |
Cash Flow | |||||
Free Cash Flow | $ -13.69M | $ -6.95M | $ 56.74M | $ 57.73M | $ -12.00K |
Operating Cash Flow | $ -13.69M | $ -6.95M | $ -6.65M | $ -2.27M | $ -12.00K |
Investing Cash Flow | $ -138.09M | $ -145.12M | $ -63.53M | $ -43.37M | $ -28.42M |
Financing Cash Flow | $ 157.02M | $ 30.69M | $ 22.80M | $ 231.40M | $ 35.01M |