| Aug 22 | Aug 21 | Aug 20 | Aug 19 | Aug 18 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | |||||
| Gross Profit | - | - | - | - | - |
| Operating Income | $ -301.93K | $ -1.97M | $ 1.45M | $ -859.14K | $ -2.96M |
| EBITDA | - | $ -1.28M | $ 1.81M | $ -3.80M | $ -10.09M |
| Net Income | $ -5.50M | $ -1.30M | $ 1.80M | $ -3.81M | $ -10.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
| Total Assets | $ 5.10M | $ 10.55M | $ 11.31M | $ 2.28M | $ 5.98M |
| Total Debt | $ 260.00K | $ 443.22K | $ 213.10K | $ 209.25K | $ 169.33K |
| Net Debt | $ -4.06M | $ -7.20M | $ -4.10M | $ -1.74M | $ -3.98M |
| Total Liabilities | $ 834.16K | $ 962.44K | $ 428.05K | $ 370.05K | $ 461.28K |
| Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
| Cash Flow | |||||
| Free Cash Flow | $ -86.71K | $ -1.10M | $ -689.30K | $ -697.39K | $ -2.16M |
| Operating Cash Flow | $ -86.71K | $ -1.10M | $ -689.30K | $ -697.39K | $ -2.16M |
| Investing Cash Flow | |||||
| Financing Cash Flow |