| Dec 21 | Dec 20 | Dec 19 | Dec 18 | Dec 17 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 589.00K | $ 1.73M | $ 1.89M | $ 539.00K | $ 2.97M |
| Gross Profit | $ -1.36M | $ -1.08M | $ -1.25M | $ -1.10M | $ 15.00K |
| Operating Income | $ -7.46M | $ -6.43M | $ -7.57M | $ -10.17M | $ -9.03M |
| EBITDA | $ -6.97M | $ -5.73M | $ -6.71M | $ -9.69M | $ -8.54M |
| Net Income | $ -7.60M | $ -6.71M | $ -7.80M | $ -10.19M | $ -9.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.57M | $ 418.00K | $ 433.00K | $ 9.86M | $ 1.94M |
| Total Assets | $ 14.51M | $ 13.82M | $ 17.21M | $ 25.37M | $ 20.01M |
| Total Debt | $ 0.00 | $ 242.00K | $ 317.00K | $ 0.00 | $ 0.00 |
| Net Debt | $ -1.57M | $ -176.00K | $ -116.00K | $ -9.86M | $ -1.94M |
| Total Liabilities | $ 31.00M | $ 23.07M | $ 20.08M | $ 21.82M | $ 19.42M |
| Stockholders' Equity | $ -16.49M | $ -9.25M | $ -2.87M | $ 3.55M | $ 591.00K |
| Cash Flow | |||||
| Free Cash Flow | $ 1.24M | $ -607.00K | $ -8.77M | $ -5.22M | $ -10.22M |
| Operating Cash Flow | $ 1.24M | $ -607.00K | $ -8.62M | $ -5.09M | $ -10.03M |
| Investing Cash Flow | $ -80.00K | $ 680.00K | $ -732.00K | $ -49.00K | $ -63.00K |
| Financing Cash Flow | $ -5.00K | $ -88.00K | $ -67.00K | $ 13.06M | $ 196.00K |