Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | |||||
Gross Profit | $ -51.00K | - | - | - | - |
Operating Income | $ -3.46M | $ 3.92M | $ -6.15M | $ -391.00K | $ -1.19M |
EBITDA | $ -4.38M | $ 3.92M | $ -6.15M | $ -529.00K | $ -889.00K |
Net Income | $ -4.63M | $ 2.18M | $ -6.75M | $ -756.00K | $ -1.50M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
Total Assets | $ 2.58M | $ 2.07M | $ 3.09M | $ 2.00K | $ 125.00K |
Total Debt | $ 352.00K | $ 4.67M | $ 3.20M | $ 714.00K | $ 323.00K |
Net Debt | $ 44.00K | $ 2.61M | $ 151.00K | $ 714.00K | $ 200.00K |
Total Liabilities | $ 1.02M | $ 5.21M | $ 3.63M | $ 1.32M | $ 686.00K |
Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
Cash Flow | |||||
Free Cash Flow | $ -35.00K | $ -925.00K | $ -565.00K | $ -182.00K | $ -418.00K |
Operating Cash Flow | $ -35.00K | $ -820.00K | $ -565.00K | $ -182.00K | $ -418.00K |
Investing Cash Flow | |||||
Financing Cash Flow |