| Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 283.34K | $ 252.12K | $ 1.46M |
| Gross Profit | $ 0.00 | $ 0.00 | $ 283.34K | $ 252.12K | $ 1.26M |
| Operating Income | $ -1.03M | $ -596.28K | $ -550.05K | $ -159.57K | $ 715.39K |
| EBITDA | $ -18.23M | $ -8.52M | $ 886.12K | $ 0.00 | $ 717.80K |
| Net Income | $ -19.32M | $ -10.03M | $ 187.96K | $ -466.91K | $ 381.12K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 140.00 | $ 16.99K | $ 11.94K | $ 0.00 | $ 0.00 |
| Total Assets | $ 140.00 | $ 171.48K | $ 166.43K | $ 133.83K | $ 125.99K |
| Total Debt | $ 16.34M | $ 16.28M | $ 5.87M | $ 5.74M | $ 5.82M |
| Net Debt | $ 16.34M | $ 16.26M | $ 5.86M | $ 5.74M | $ 5.82M |
| Total Liabilities | $ 39.91M | $ 20.61M | $ 10.58M | $ 10.73M | $ 10.26M |
| Stockholders' Equity | $ -39.91M | $ -20.44M | $ -10.41M | $ -10.60M | $ -10.13M |
| Cash Flow | |||||
| Free Cash Flow | $ -80.11K | $ -421.09K | $ -171.13K | $ 82.81K | $ 855.34K |
| Operating Cash Flow | $ -80.11K | $ -421.09K | $ -171.13K | $ 82.81K | $ 855.34K |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Financing Cash Flow | $ 63.26K | $ 426.14K | $ 183.07K | $ -82.81K | $ -855.34K |