Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | $ 213.20K | $ 0.00 | $ 0.00 | $ 0.00 |
Gross Profit | $ 213.20K | $ -2.78K | $ -2.78K | $ -359.00 |
Operating Income | $ -6.22M | $ -4.61M | $ -806.03K | $ -63.95K |
EBITDA | $ -7.51M | $ -5.75M | $ -2.14M | $ -63.59K |
Net Income | $ -9.63M | $ -6.54M | $ -3.80M | $ -102.06K |
Balance Sheet | ||||
Cash & Short-Term Investments | $ 285.94K | $ 1.56M | $ 73.65K | $ 78.88K |
Total Assets | $ 11.68M | $ 11.64M | $ 9.49M | $ 7.77M |
Total Debt | $ 877.85K | $ 1.22M | $ 5.43M | $ 3.66M |
Net Debt | $ 591.91K | $ -344.33K | $ 5.36M | $ 3.58M |
Total Liabilities | $ 2.64M | $ 1.90M | $ 6.77M | $ 3.72M |
Stockholders' Equity | $ 9.04M | $ 9.74M | $ 2.72M | $ 4.05M |
Cash Flow | ||||
Free Cash Flow | $ -3.84M | $ -4.40M | $ -502.14K | $ -558.92K |
Operating Cash Flow | $ -3.84M | $ -4.04M | $ -502.14K | $ -258.92K |
Investing Cash Flow | $ -1.09M | $ -2.19M | $ 0.00 | $ -300.00K |
Financing Cash Flow | $ 3.65M | $ 8.07M | $ 496.92K | $ 637.80K |