Sep 24 | Sep 23 | Sep 22 | Sep 21 | Sep 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 236.56K | $ 236.56K | $ 235.52K | $ 171.19K | $ 110.00K |
Gross Profit | $ 159.34K | $ 236.56K | $ 185.52K | $ 146.19K | $ 110.00K |
Operating Income | $ -417.00K | $ -687.00K | $ -340.00K | $ -201.00K | $ -209.00K |
EBITDA | $ -418.00K | $ 1.22M | $ 2.99M | $ -6.40M | $ 4.36M |
Net Income | $ -668.00K | $ 1.02M | $ 2.23M | $ -6.76M | $ 2.73M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 716.00 | $ 121.04K | $ 51.20K | $ 727.16K | $ 0.00 |
Total Assets | $ 177.61K | $ 353.62K | $ 559.00K | $ 1.21M | $ 123.19K |
Total Debt | $ 814.70K | $ 756.20K | $ 1.27M | $ 3.58M | $ 2.60M |
Net Debt | $ 813.98K | $ 635.17K | $ 1.22M | $ 2.86M | $ 2.60M |
Total Liabilities | $ 5.37M | $ 5.46M | $ 8.60M | $ 14.70M | $ 7.46M |
Stockholders' Equity | $ -5.19M | $ -5.10M | $ -8.04M | $ -13.49M | $ -7.33M |
Cash Flow | |||||
Free Cash Flow | $ -693.14K | $ -173.92K | $ -606.92K | $ -1.13M | $ 18.64K |
Operating Cash Flow | $ -693.14K | $ -173.92K | $ -606.92K | $ -1.13M | $ 18.64K |
Investing Cash Flow | $ 0.00 | $ 0.00 | $ 25.00K | $ 495.00K | $ 0.00 |
Financing Cash Flow | $ 572.82K | $ 243.75K | $ -94.04K | $ 1.36M | $ -26.50K |