Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | $ 349.00K | $ 190.00K | $ 200.00K | $ 182.00K |
Gross Profit | $ 122.00K | $ 80.00K | $ 84.00K | $ 141.00K |
Operating Income | $ -4.63M | $ -2.87M | $ -294.00K | $ -473.00K |
EBITDA | $ -4.58M | $ -2.86M | $ -294.00K | $ -473.00K |
Net Income | $ -4.63M | $ -3.50M | $ -302.00K | $ -479.00K |
Balance Sheet | ||||
Cash & Short-Term Investments | $ 5.34M | $ 147.00K | $ 184.00K | $ 100.00K |
Total Assets | $ 6.39M | $ 710.00K | $ 263.00K | $ 201.00K |
Total Debt | $ 65.00K | $ 944.00K | $ 1.21M | $ 953.00K |
Net Debt | $ -5.27M | $ 797.00K | $ 1.02M | $ 853.00K |
Total Liabilities | $ 604.00K | $ 2.59M | $ 1.70M | $ 1.36M |
Stockholders' Equity | $ 5.79M | $ -1.88M | $ -1.44M | $ -1.16M |
Cash Flow | ||||
Free Cash Flow | $ -5.34M | $ -860.00K | $ -171.00K | $ -228.00K |
Operating Cash Flow | $ -5.05M | $ -785.00K | $ -171.00K | $ -228.00K |
Investing Cash Flow | $ -289.00K | $ -75.00K | $ 0.00 | $ 0.00 |
Financing Cash Flow | $ 10.50M | $ 847.00K | $ 255.00K | $ 316.00K |