Dec 22 | Dec 21 | Dec 20 | Dec 19 | Dec 18 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Gross Profit | $ 0.00 | $ -12.70K | $ -5.08K | $ 0.00 | $ 0.00 |
Operating Income | $ -427.13K | $ -2.24M | $ -1.09M | $ -1.36M | $ -1.28M |
EBITDA | $ -414.44K | $ -2.23M | $ -1.08M | $ 0.00 | $ -72.91K |
Net Income | $ -5.76M | $ -2.10M | $ -16.90M | $ -5.55M | $ -1.83M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.04K | $ 98.80K | $ 264.00 | $ 493.40K | $ 8.10K |
Total Assets | $ 1.04K | $ 299.77K | $ 701.23K | $ 525.68K | $ 8.10K |
Total Debt | $ 8.60M | $ 8.04M | $ 6.04M | $ 4.26M | $ 2.14M |
Net Debt | $ 8.60M | $ 7.94M | $ 6.04M | $ 3.77M | $ 2.13M |
Total Liabilities | $ 16.08M | $ 11.36M | $ 17.51M | $ 6.68M | $ 4.30M |
Stockholders' Equity | $ -16.08M | $ -11.06M | $ -16.81M | $ -6.16M | $ -4.30M |
Cash Flow | |||||
Free Cash Flow | $ -523.13K | $ -2.64M | $ -1.59M | $ -1.50M | $ -440.40K |
Operating Cash Flow | $ -523.13K | $ -2.64M | $ -1.47M | $ -1.47M | $ -440.40K |
Investing Cash Flow | $ -138.92K | $ 0.00 | $ -164.48K | $ -26.28K | $ 0.00 |
Financing Cash Flow | $ 564.28K | $ 2.74M | $ 1.14M | $ 1.98M | $ 355.50K |