| Dec 19 | Dec 18 | Dec 17 | |
|---|---|---|---|
| Income Statement | |||
| Total Revenue | $ 1.53M | $ 4.20M | $ 2.25M |
| Gross Profit | $ 218.81K | $ 1.74M | $ 491.17K |
| Operating Income | $ -1.21M | $ 111.07K | $ -956.58K |
| EBITDA | $ -1.08M | $ 264.68K | $ -922.21K |
| Net Income | $ -1.69M | $ -216.38K | $ -1.23M |
| Balance Sheet | |||
| Cash & Short-Term Investments | $ 77.52K | $ 112.77K | $ 54.44K |
| Total Assets | $ 2.24M | $ 1.87M | $ 1.37M |
| Total Debt | $ 10.61M | $ 8.31M | $ 7.99M |
| Net Debt | $ 10.53M | $ 8.20M | $ 7.94M |
| Total Liabilities | $ 12.90M | $ 10.90M | $ 10.27M |
| Stockholders' Equity | $ -10.66M | $ -9.03M | $ -8.89M |
| Cash Flow | |||
| Free Cash Flow | $ -957.76K | $ -294.50K | $ -807.61K |
| Operating Cash Flow | $ -945.92K | $ -187.22K | $ -703.04K |
| Investing Cash Flow | $ -11.85K | $ -102.28K | $ -101.58K |
| Financing Cash Flow | $ 922.51K | $ 347.83K | $ 846.25K |