Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.41M | $ 1.24M | $ 1.41M | $ 124.53K | $ 0.00 |
Gross Profit | $ 793.61K | $ 619.52K | $ 670.75K | $ 50.09K | $ 0.00 |
Operating Income | $ -240.16K | $ -560.54K | $ -502.26K | $ -296.40K | $ -154.10K |
EBITDA | $ -91.29K | $ -434.60K | $ -466.20K | $ -296.40K | $ 0.00 |
Net Income | $ -468.36K | $ -1.43M | $ -1.02M | $ -337.07K | $ -178.93K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 51.58K | $ 178.69K | $ 286.86K | $ 94.34K | $ 23.59K |
Total Assets | $ 1.68M | $ 1.96M | $ 2.21M | $ 297.86K | $ 26.34K |
Total Debt | $ 1.78M | $ 1.68M | $ 1.30M | $ 631.00K | $ 341.69K |
Net Debt | $ 1.73M | $ 1.50M | $ 1.01M | $ 536.66K | $ 318.10K |
Total Liabilities | $ 2.06M | $ 1.88M | $ 1.38M | $ 906.19K | $ 456.13K |
Stockholders' Equity | $ -375.62K | $ 76.25K | $ 824.07K | $ -608.33K | $ -429.79K |
Cash Flow | |||||
Free Cash Flow | $ -159.63K | $ -388.11K | $ -509.31K | $ -197.26K | $ -134.84K |
Operating Cash Flow | $ -159.63K | $ -350.99K | $ -354.74K | $ -165.56K | $ -134.84K |
Investing Cash Flow | $ 0.00 | $ -37.12K | $ -154.57K | $ -31.70K | $ 0.00 |
Financing Cash Flow | $ 32.52K | $ 279.95K | $ 701.82K | $ 268.02K | $ 158.43K |