Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 780.00K | $ 1.18M | $ 1.84M | $ 1.17M | $ 860.00K |
Gross Profit | $ 2.00K | $ 287.00K | $ 299.00K | $ -129.00K | $ -225.00K |
Operating Income | $ -5.66M | $ -8.24M | $ -10.10M | $ -5.63M | $ -3.20M |
EBITDA | $ -5.66M | $ -8.06M | $ -9.92M | $ -6.65M | $ -3.21M |
Net Income | $ -5.66M | $ -8.24M | $ -10.10M | $ -8.49M | $ -4.08M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 2.00M | $ 3.40M | $ 3.52M | $ 12.97M | $ 1.04M |
Total Assets | $ 2.81M | $ 5.16M | $ 5.86M | $ 15.04M | $ 1.53M |
Total Debt | $ 0.00 | $ 369.00K | $ 530.00K | $ 708.00K | $ 1.47M |
Net Debt | $ -2.00M | $ -3.03M | $ -2.99M | $ -12.27M | $ 425.00K |
Total Liabilities | $ 272.00K | $ 1.58M | $ 2.23M | $ 1.76M | $ 2.71M |
Stockholders' Equity | $ 2.54M | $ 3.58M | $ 3.63M | $ 13.27M | $ -1.18M |
Cash Flow | |||||
Free Cash Flow | $ -5.72M | $ -8.63M | $ -8.93M | $ -5.61M | $ -3.03M |
Operating Cash Flow | $ -5.72M | $ -8.51M | $ -8.92M | $ -5.61M | $ -3.03M |
Investing Cash Flow | $ 0.00 | $ -118.00K | $ -11.00K | $ 0.00 | $ 0.00 |
Financing Cash Flow | $ 4.33M | $ 8.51M | $ -528.00K | $ 17.54M | $ 1.76M |