Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 20.65M | $ 5.88M | $ 1.46M | $ 0.00 | $ 0.00 |
Gross Profit | $ 8.45M | $ 713.45K | $ 489.59K | $ -18.79K | $ -37.43K |
Operating Income | $ -18.98M | $ -20.67M | $ -5.68M | $ -1.41M | $ -1.10M |
EBITDA | $ -17.74M | $ -20.26M | $ -5.31M | $ -1.47M | $ -1.09M |
Net Income | $ -19.15M | $ -20.94M | $ -5.60M | $ -1.48M | $ -1.12M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 466.50K | $ 7.03M | $ 1.57M | $ 405.77K | $ 160.71K |
Total Assets | $ 42.39M | $ 25.48M | $ 8.68M | $ 428.61K | $ 317.87K |
Total Debt | $ 18.20M | $ 8.22M | $ 10.24M | $ 145.00K | $ 195.00K |
Net Debt | $ 17.74M | $ 1.19M | $ 8.68M | $ -260.77K | $ 34.29K |
Total Liabilities | $ 28.93M | $ 11.18M | $ 11.14M | $ 287.28K | $ 1.19M |
Stockholders' Equity | $ 13.46M | $ 14.30M | $ -2.46M | $ 141.33K | $ -869.05K |
Cash Flow | |||||
Free Cash Flow | $ -10.16M | $ -16.34M | $ -5.78M | $ -363.03K | $ -94.54K |
Operating Cash Flow | $ -9.50M | $ -13.57M | $ -5.56M | $ -363.03K | $ -90.54K |
Investing Cash Flow | $ -661.48K | $ -2.30M | $ -2.74M | $ 38.15K | $ -44.00K |
Financing Cash Flow | $ 9.43M | $ 16.73M | $ 9.29M | $ 569.95K | $ 266.77K |