Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 2.02M | $ 376.10K | $ 1.36M | $ 193.19K | $ 7.16K |
Gross Profit | $ 262.53M | $ 127.78K | $ -1.07M | $ -1.78M | $ 2.67K |
Operating Income | $ -804.99K | $ -1.60M | $ -4.63M | $ -9.80M | $ -2.95M |
EBITDA | $ -627.20K | $ -1.38M | $ -4.03M | $ -15.58M | $ -2.30M |
Net Income | $ -1.73M | $ -2.17M | $ -5.65M | $ -17.03M | $ -4.80M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 82.22K | $ 55.25K | $ 30.34K | $ 109.51K | $ 259.50K |
Total Assets | $ 265.71K | $ 554.66K | $ 4.77M | $ 5.21M | $ 2.85M |
Total Debt | $ 4.59M | $ 4.22M | $ 4.48M | $ 3.28M | $ 2.26M |
Net Debt | $ 4.51M | $ 4.17M | $ 4.44M | $ 3.17M | $ 2.00M |
Total Liabilities | $ 9.09M | $ 7.67M | $ 8.57M | $ 5.03M | $ 3.55M |
Stockholders' Equity | $ -8.83B | $ -7.11M | $ -3.81M | $ 181.76K | $ -704.06K |
Cash Flow | |||||
Free Cash Flow | $ -401.03K | $ -1.06M | $ -6.85M | $ -6.85M | $ -3.14M |
Operating Cash Flow | $ -401.03K | $ -1.06M | $ -4.51M | $ -4.51M | $ -2.80M |
Investing Cash Flow | $ 0.00 | $ 0.00 | $ -2.35M | $ -2.35M | $ -339.59K |
Financing Cash Flow | $ 428.00M | $ 1.08M | $ 6.70M | $ 6.70M | $ 3.27M |