| Jan 23 | Jan 22 | Jan 21 | Jan 20 | Jan 19 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 4.20M | $ 11.02M | $ 8.17M | $ 8.19M | $ 8.31M |
| Gross Profit | $ 740.44K | $ 1.55M | $ 1.46M | $ 1.91M | $ 1.01M |
| Operating Income | $ -5.38M | $ -7.67M | $ -2.14M | $ -1.85M | $ -990.77K |
| EBITDA | $ -5.95M | $ -5.74M | $ 2.12M | $ -1.92M | $ -7.61M |
| Net Income | $ -17.78M | $ -8.07M | $ 1.19M | $ -3.88M | $ -8.13M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.74K | $ 77.50K | $ 277.66K | $ 162.12K | $ 59.40K |
| Total Assets | $ 407.77K | $ 1.03M | $ 1.14M | $ 1.14M | $ 696.07K |
| Total Debt | $ 13.78M | $ 4.61M | $ 2.91M | $ 3.38M | $ 2.34M |
| Net Debt | $ 13.77M | $ 4.54M | $ 2.63M | $ 3.22M | $ 2.28M |
| Total Liabilities | $ 21.81M | $ 10.01M | $ 7.23M | $ 9.26M | $ 5.82M |
| Stockholders' Equity | $ -21.40M | $ -8.99M | $ -5.22M | $ -8.12M | $ -5.12M |
| Cash Flow | |||||
| Free Cash Flow | $ -3.84M | $ -6.38M | $ -859.82K | $ -1.17M | $ -729.59K |
| Operating Cash Flow | $ -3.84M | $ -6.34M | $ -859.82K | $ -1.15M | $ -669.04K |
| Investing Cash Flow | $ -1.14K | $ -18.57K | $ 9.75K | $ 109.08K | $ -56.49K |
| Financing Cash Flow | $ 3.77M | $ 6.16M | $ 965.61K | $ 1.15M | $ 407.10K |