| Dec 19 | Dec 18 | Dec 17 | |
|---|---|---|---|
| Income Statement | |||
| Total Revenue | $ 1.54M | $ 845.00K | $ 1.32M |
| Gross Profit | $ 939.00K | $ 279.00K | $ 754.00K |
| Operating Income | $ -1.35M | $ -1.86M | $ -1.75M |
| EBITDA | $ -1.34M | $ -1.73M | $ -1.74M |
| Net Income | $ -1.61M | $ -2.06M | $ -2.11M |
| Balance Sheet | |||
| Cash & Short-Term Investments | $ 17.00K | $ 97.00K | $ 56.00K |
| Total Assets | $ 360.00K | $ 256.00K | $ 339.00K |
| Total Debt | $ 2.39M | $ 4.39M | $ 2.11M |
| Net Debt | $ 2.37M | $ 4.29M | $ 2.05M |
| Total Liabilities | $ 5.14M | $ 7.68M | $ 6.15M |
| Stockholders' Equity | $ -4.78M | $ -7.43M | $ -5.81M |
| Cash Flow | |||
| Free Cash Flow | $ -1.98M | $ -2.24M | $ -1.87M |
| Operating Cash Flow | $ -1.97M | $ -2.23M | $ -1.87M |
| Investing Cash Flow | $ -4.00K | $ -2.00K | $ -4.00K |
| Financing Cash Flow | $ 1.90M | $ 2.28M | $ 1.83M |