Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 250.00K | $ 0.00 | $ 0.00 | $ 13.52K |
Gross Profit | $ 0.00 | $ 250.00K | $ -167.00K | $ -168.00K | $ -132.00K |
Operating Income | $ -14.86M | $ -13.07M | $ -15.72M | $ -11.74M | $ -9.30M |
EBITDA | $ -14.86M | $ -12.28M | $ -15.15M | $ -24.05M | $ -9.94M |
Net Income | $ -14.44M | $ -12.30M | $ -14.26M | $ -26.62M | $ -10.32M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 9.82M | $ 12.43M | $ 12.38M | $ 10.49M | $ 713.00K |
Total Assets | $ 10.88M | $ 14.05M | $ 15.76M | $ 12.51M | $ 3.02M |
Total Debt | $ 169.00K | $ 369.00K | $ 404.00K | $ 199.00K | $ 1.42M |
Net Debt | $ -9.65M | $ -12.06M | $ -11.98M | $ -10.30M | $ 708.00K |
Total Liabilities | $ 3.39M | $ 2.74M | $ 3.28M | $ 5.15M | $ 19.62M |
Stockholders' Equity | $ 7.49M | $ 11.31M | $ 12.48M | $ 7.37M | $ -16.60M |
Cash Flow | |||||
Free Cash Flow | $ -12.19M | $ -11.14M | $ -13.37M | $ -14.77M | $ -4.77M |
Operating Cash Flow | $ -12.19M | $ -11.13M | $ -13.36M | $ -14.77M | $ -4.77M |
Investing Cash Flow | $ 0.00 | $ -4.00K | $ -10.00K | $ -54.00K | $ -6.00K |
Financing Cash Flow | $ 9.58M | $ 11.19M | $ 15.26M | $ 24.61M | $ 1.89M |