Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 252.00K | $ 384.29K | $ 907.90K | $ 1.42M | $ 176.47K |
Gross Profit | $ 235.87K | $ 254.38K | $ -73.69K | $ 220.26K | $ -1.65K |
Operating Income | $ -1.42M | $ -3.62M | $ -6.82M | $ -1.34M | $ -666.50K |
EBITDA | $ -1.42M | $ -3.62M | $ -6.43M | $ -1.34M | $ -666.50K |
Net Income | $ -1.98M | $ -4.22M | $ -6.70M | $ -1.35M | $ -672.23K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 70.12K | $ 70.03K | $ 108.74K | $ 0.00 | $ 10.81K |
Total Assets | $ 12.87M | $ 22.94M | $ 25.46M | $ 2.90M | $ 2.50M |
Total Debt | $ 9.34M | $ 6.63M | $ 6.05M | $ 116.77K | $ 127.10K |
Net Debt | $ 9.27M | $ 6.56M | $ 5.94M | $ 116.70K | $ 116.28K |
Total Liabilities | $ 9.34M | $ 6.63M | $ 6.05M | $ 116.77K | $ 127.10K |
Stockholders' Equity | $ 3.53M | $ 16.31M | $ 19.41M | $ 2.79M | $ 2.37M |
Cash Flow | |||||
Free Cash Flow | $ -3.29M | $ -1.75M | $ -29.14M | $ -1.77M | $ -3.14M |
Operating Cash Flow | $ -1.00M | $ -1.74M | $ -11.24M | $ -1.76M | $ -2.09M |
Investing Cash Flow | $ 1.93M | $ -10.00K | $ -17.90M | $ -5.00K | $ 444.77K |
Financing Cash Flow | $ -923.85K | $ 1.71M | $ 29.25M | $ 1.76M | $ 1.64M |